State: Odisha District: Sundargarh Block: Lahunipara Gram Panchayat: Bhutuda
Work Code: OD/373/3582/121659/384956/00023180 (Construction Of Market Complex At Bhutuda Gp)
Project Category: Building
Financial Year: 2024-25 Execution Level: ps
Executing Agency: Panchayat Samiti, Lahunipara Proposal Date: 31-08-2024
Date of Commencement: 21-11-2025 Date of Completion: -
Scheme Name: 5th SFC Grant in Aid Scheme Component Name: Creation of Capital Asset for Revenue Generation
Project Sub-Category: Market Complex Project Type: New Work
Name of Executant: PRASANTA ROUT
Administrative Approval Details
Approval No.: OD/373/3582/121659/384956/00023180/AS
Technical Sanction Details
Technical Sanction No.: OD/373/3582/121659/384956/00023180/TS
Fund Sanction No.: 7387
Fund Sanction Amount (in Rs.): 1000000
ACTIVITY STATEMENT
Sl.No. Activity taken Unit Quantity Unit Price (in Rs.) Total (in Rs.)
1 Earth Work (AR0102aa) : Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift - Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per the direction of the Engineer-in-charge Cum 35.352 240.77592 8511.91032384
2 Earth Work (AR0115) : Filling foundation and plinth with sand well watered and rammed - Filling foundation and plinth with sand well watered and rammed including cost, conveyance, royalty, taxes of all materials, labours and T & P required for the work etc. complete and as per direction of Engineer-in charge. Cum 26.9075 850.322232 22880.04545754
3 Concrete (AR0303) : Cement concrete (1:3:6) with 4 cm. Crusher Broken hard granite metal - Cement concrete (1:3:6) with 4 cm. hard granite(Crusher Broken) metal including laying in layers not exceeding 300 mm in depth, ramming, compacting to proper thickness, watering and curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T&P required for the work etc. complete and as per direction of Engineer-in charge. Cum 10.20275 6414.23397912 65442.825730467
4 Masonry Brick Work (AR0603c) : Flyash Bricks of size (23cm x 11cm x 8cm) in cement mortar (1:6) in foundation and plinth - Brickwork with Flyash Bricks of size (23cm x 11cm x 8cm) in cement mortar (1:6) in foundation and plinth having crushing strength not less than 75.00 Kg/cm2 with dimensional tolerance ±8 percent immersing the bricks in water not less than six hours with cost conveyance, royalty, taxes of all materials, labor, and T&P required for the work, etc. complete and as per direction of Engineer-in-charge. Cum 7.0928 5952.156524416 42217.455796378
5 Masonry Brick Work (AR0603ci) : Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure - Brickwork with Flyash Bricks of size (23cm x 11cm x 8cm) in cement mortar (1:6) in superstructure having crushing strength not less than 75.00 Kg/cm2 with dimensional tolerance ±8 percent immersing the bricks in water not less than six hours with cost conveyance, royalty, taxes of all materials, labor, and T&P required for the work, etc. complete and as per direction of Engineer-in-charge. Cum 20.029435 5338.023034816 106917.58540435
6 R.C.C. Work (AR0404A) : Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. complete and as per direction of Engineer-in charge. (excluding centring and shuttering) Cum 25.839815 6782.3332632274 175254.23679014
7 R.C.C. Work (AR0409) : Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position - Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position including cost of binding wire 18 to 20 gauge with cost of steel rod and as per drawing, design, and direction of Engineer-in-charge. Qntl 25.83 9046.5138036 233671.45154699
8 R.C.C. Work (AR0410c) : R.C.C. foundation , plinth band and footings bases of columns mass concrete precast slabs etc - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. foundation, plinth band and footings bases of columns mass concrete precast slabs, etc Sqm 32.64 216.4557413722 7065.1153983886
9 R.C.C. Work (AR0410e) : Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. Lintels Data for 7.8 sqm Sqm 10.56 499.74671276795 5277.3252868296
10 R.C.C. Work (AR0410a) : Centring & Shuttering for R.C.C. floor and roof slabs, landings,balconies, projecting sun shades and chajjas - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. floor and roof slabs, landings, balconies, projecting sun shades and chajjas up to 4.3m height Sqm 56.4225 663.54326911556 37438.770101673
11 R.C.C. Work (AR0410d) : Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. beams, column, grider and bressmer, etc. Data for 4.2sqm Sqm 40.58 1048.1124341667 42532.402578485
12 Plastering (AR1004) : 12mm thick cement plster (1:6) over Brick work in inside - 12mm thick cement plster (1:6) over Brick work in inside including racking out joints finishing smooth with proper plumb and line curing for proper period with cost conveyance, royality, taxes of all materials, labour and T & P required for the work etc. comp.and as per direction of Engineer-in-charge. Sqm 103.626 172.8390075424 17910.614995589
13 Plastering (AR1014) : 16mm thick cement Plaster in CM (1:6) over brick work in inside. - 16mm thick cement Plaster in CM (1:6) over brick work in inside including racking out joints finishing smooth with proper plumb and line, curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T & P required for the work etc comp.and as per direction of Engineer-in-charge. Sqm 107.175 247.689865304 26546.161313956
14 Plastering (AR1026) : 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces (inside) - 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces in inside with proper level and line, curing for the proper period with cost conveyance, royalty, taxes of all materials, labor, and T & P required for the work, etc comp. and as per the direction of the Engineer-in-charge. Sqm 51.0225 160.7042419888 8199.5321868735
15 Flooring (AR0802ii) : 2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG Hand broken chips - 2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG Hand broken chips including punning incl. cost, conveyance & royalty of materials as per direction of Engineer-in-charge. Sqm 48.5025 384.7432897424 18661.011410731
16 Concrete (AR0317) : 2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips - 2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips including hoisting and laying in position compacting and curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T&P required for the work etc. complete as per specificaion and direction of Engineer-in charge. (new work) Sqm 48.96 373.6042855724 18291.665821625
17 Painting (AR0901d) : Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces (Inner surface) - Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. Sqm 261.8 71.86275175751 18813.668410116
18 Painting (AR0920) : Finishing wall two coats with plastic emulsion paint of approved shades on new work (Inside) - Finishing wall two coats with plastic emulsion paint of approved shades on new work to give an even shade including all costs of labor, Paint and Brushes required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside) Sqm 158.2 94.7976619625 14996.990122467
19 Painting (AR0918f) : Finishing wall with two coat weather coat paint of approved shade in the outer surface of old work(Outside) - Finishing wall with two coat weather coat paint of approved shade in the outer surface of old work to give an even shade including all costs of labour, Paint, Brushes, and putty required for the work, etc. complete and as per direction of Engineer-in-charge. (Outside) Sqm 103.626 87.9107244625 9109.836733151
20 miscellaneous (ARM105) : Labour for fitting and fixing of M.S. window grills including cost of screws complete. (Iron works) and as directed by Engineer-in-Charge. - Labour for fitting and fixing of M.S. window grills including cost of screws complete. (Iron works) and as directed by Engineer-in-Charge. Sqm 15.435 16.22 250.3557
21 Iron Work (AR1704) : Iron Doors and windows fixing - Supplying, fitting & fixing of Mild steel and put up for frames & shutters of Doors and windows fixing in position with cost, conveyance, taxes of all materials, labours and T & P required for the work etc. as per direction of Engineer-in-charge. Qntl 3.5 16359.891139087 57259.618986804
22 Painting (AR0903b) : Painting two coats of enamel paint with a coat of red oxide primer over iron surface - Painting two coats of enamel paint with a coat of red oxide primer over iron surface including all costs of labour, Paint, Primer, brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge. Sqm 15.435 230.36976811353 3555.7573708323
Total Amount (in Rs.): 940804.33746723
LABOUR STATEMENT
Sl.No. Activity Name Quantity (A) Unit Un-Skilled Skilled Highly-Skilled Semi-Skilled
462 562 612 512
Qty/Unit (B) Total Qty (A*B) Qty/Unit (B) Total Qty (A*B) Qty/Unit (B) Total Qty (A*B) Qty/Unit (B) Total Qty (A*B)
1 Earth Work (AR0102aa) : Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift - Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per the direction of the Engineer-in-charge 35.352 Cubic Meter 0.516 18.241632 - - - - - -
2 Earth Work (AR0115) : Filling foundation and plinth with sand well watered and rammed - Filling foundation and plinth with sand well watered and rammed including cost, conveyance, royalty, taxes of all materials, labours and T & P required for the work etc. complete and as per direction of Engineer-in charge. 26.9075 Cubic Meter 0.1236 3.325767 - - - - - -
3 Concrete (AR0303) : Cement concrete (1:3:6) with 4 cm. Crusher Broken hard granite metal - Cement concrete (1:3:6) with 4 cm. hard granite(Crusher Broken) metal including laying in layers not exceeding 300 mm in depth, ramming, compacting to proper thickness, watering and curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T&P required for the work etc. complete and as per direction of Engineer-in charge. 10.20275 Cubic Meter 3.9 39.790725 - - 0.18 1.836495 - -
4 Masonry Brick Work (AR0603c) : Flyash Bricks of size (23cm x 11cm x 8cm) in cement mortar (1:6) in foundation and plinth - Brickwork with Flyash Bricks of size (23cm x 11cm x 8cm) in cement mortar (1:6) in foundation and plinth having crushing strength not less than 75.00 Kg/cm2 with dimensional tolerance ±8 percent immersing the bricks in water not less than six hours with cost conveyance, royalty, taxes of all materials, labor, and T&P required for the work, etc. complete and as per direction of Engineer-in-charge. 7.0928 Cubic Meter 2.96 20.994688 - - 1.05 7.44744 0.35 2.48248
5 Masonry Brick Work (AR0603ci) : Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure - Brickwork with Flyash Bricks of size (23cm x 11cm x 8cm) in cement mortar (1:6) in superstructure having crushing strength not less than 75.00 Kg/cm2 with dimensional tolerance ±8 percent immersing the bricks in water not less than six hours with cost conveyance, royalty, taxes of all materials, labor, and T&P required for the work, etc. complete and as per direction of Engineer-in-charge. 20.029435 Cubic Meter 2.96 59.2871276 - - 1.05 21.03090675 0.35 7.01030225
6 R.C.C. Work (AR0404A) : Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. complete and as per direction of Engineer-in charge. (excluding centring and shuttering) 25.839815 Cubic Meter 1.3333 34.4522253395 0.0573 1.4806213995 0.1 2.5839815 - -
7 R.C.C. Work (AR0409) : Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position - Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position including cost of binding wire 18 to 20 gauge with cost of steel rod and as per drawing, design, and direction of Engineer-in-charge. 25.83 Quintal 0.8 20.664 0.044 1.13652 - - 0.3 7.749
8 R.C.C. Work (AR0410c) : R.C.C. foundation , plinth band and footings bases of columns mass concrete precast slabs etc - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. foundation, plinth band and footings bases of columns mass concrete precast slabs, etc 32.64 Square Meter - - 0.05 1.632 0.05 1.632 - -
9 R.C.C. Work (AR0410e) : Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. Lintels Data for 7.8 sqm 10.56 Square Meter - - 0.16025641025641 1.6923076923077 0.16025641025641 1.6923076923077 - -
10 R.C.C. Work (AR0410a) : Centring & Shuttering for R.C.C. floor and roof slabs, landings,balconies, projecting sun shades and chajjas - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. floor and roof slabs, landings, balconies, projecting sun shades and chajjas up to 4.3m height 56.4225 Square Meter - - 0.30555555555556 17.240208333333 0.30555555555556 17.240208333333 - -
11 R.C.C. Work (AR0410d) : Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. beams, column, grider and bressmer, etc. Data for 4.2sqm 40.58 Square Meter - - 0.6547619047619 26.570238095238 0.6547619047619 26.570238095238 - -
12 Plastering (AR1004) : 12mm thick cement plster (1:6) over Brick work in inside - 12mm thick cement plster (1:6) over Brick work in inside including racking out joints finishing smooth with proper plumb and line curing for proper period with cost conveyance, royality, taxes of all materials, labour and T & P required for the work etc. comp.and as per direction of Engineer-in-charge. 103.626 Square Meter 0.12 12.43512 - - 0.14 14.50764 - -
13 Plastering (AR1014) : 16mm thick cement Plaster in CM (1:6) over brick work in inside. - 16mm thick cement Plaster in CM (1:6) over brick work in inside including racking out joints finishing smooth with proper plumb and line, curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T & P required for the work etc comp.and as per direction of Engineer-in-charge. 107.175 Square Meter 0.24 25.722 - - 0.16 17.148 - -
14 Plastering (AR1026) : 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces (inside) - 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces in inside with proper level and line, curing for the proper period with cost conveyance, royalty, taxes of all materials, labor, and T & P required for the work, etc comp. and as per the direction of the Engineer-in-charge. 51.0225 Square Meter 0.12 6.1227 - - 0.14 7.14315 - -
15 Flooring (AR0802ii) : 2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG Hand broken chips - 2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG Hand broken chips including punning incl. cost, conveyance & royalty of materials as per direction of Engineer-in-charge. 48.5025 Square Meter 0.36 17.4609 - - - - 0.13 6.305325
16 Concrete (AR0317) : 2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips - 2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips including hoisting and laying in position compacting and curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T&P required for the work etc. complete as per specificaion and direction of Engineer-in charge. (new work) 48.96 Square Meter 0.36 17.6256 - - - - 0.1 4.896
17 Painting (AR0901d) : Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces (Inner surface) - Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. 261.8 Square Meter 0.053763440860215 14.075268817204 - - - - 0.053763440860215 14.075268817204
18 Painting (AR0920) : Finishing wall two coats with plastic emulsion paint of approved shades on new work (Inside) - Finishing wall two coats with plastic emulsion paint of approved shades on new work to give an even shade including all costs of labor, Paint and Brushes required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside) 158.2 Square Meter 0.064 10.1248 - - - - 0.054 8.5428
19 Painting (AR0918f) : Finishing wall with two coat weather coat paint of approved shade in the outer surface of old work(Outside) - Finishing wall with two coat weather coat paint of approved shade in the outer surface of old work to give an even shade including all costs of labour, Paint, Brushes, and putty required for the work, etc. complete and as per direction of Engineer-in-charge. (Outside) 103.626 Square Meter 0.064 6.632064 - - - - 0.054 5.595804
21 Iron Work (AR1704) : Iron Doors and windows fixing - Supplying, fitting & fixing of Mild steel and put up for frames & shutters of Doors and windows fixing in position with cost, conveyance, taxes of all materials, labours and T & P required for the work etc. as per direction of Engineer-in-charge. 3.5 Quintal 6.3976377952756 22.391732283465 1.9685039370079 6.8897637795276 3.9370078740157 13.779527559055 3.4448818897638 12.057086614173
22 Painting (AR0903b) : Painting two coats of enamel paint with a coat of red oxide primer over iron surface - Painting two coats of enamel paint with a coat of red oxide primer over iron surface including all costs of labour, Paint, Primer, brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge. 15.435 Square Meter 0.17204301075269 2.6554838709677 - - - - 0.18817204301075 2.904435483871
Total Qty 332.00183391114 132.61189492993 71.618502165249 56.641659299907
Rate Per Man Day 462 562 612 512
Total Amount 153384.84726695 74527.884950623 43830.523325132 29000.529561552
Total Labour Amount (in Rs.): 300743.78510425
MATERIAL STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM029 BRM340 BRM028 BRM044 BRM006 BRMMR0025 BRM060 BRM052 BRM162 BRM341 BRM104 BRM092 BRM094 BRM084 BRM057 BRM064 BRM253 BRM140 BRM255 BRMM105 BRM137 BRM141
Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B)
1 Earth Work (AR0102aa) :.Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift - Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per the direction of the Engineer-in-charge 35.352 Cum - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
2 Earth Work (AR0115) :.Filling foundation and plinth with sand well watered and rammed - Filling foundation and plinth with sand well watered and rammed including cost, conveyance, royalty, taxes of all materials, labours and T & P required for the work etc. complete and as per direction of Engineer-in charge. 26.9075 Cum 1 26.9075 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
3 Concrete (AR0303) :.Cement concrete (1:3:6) with 4 cm. Crusher Broken hard granite metal - Cement concrete (1:3:6) with 4 cm. hard granite(Crusher Broken) metal including laying in layers not exceeding 300 mm in depth, ramming, compacting to proper thickness, watering and curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T&P required for the work etc. complete and as per direction of Engineer-in charge. 10.20275 Cum - - 2.29 23.3642975 0.48 4.89732 0.96 9.79464 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
4 Masonry Brick Work (AR0603c) :.Flyash Bricks of size (23cm x 11cm x 8cm) in cement mortar (1:6) in foundation and plinth - Brickwork with Flyash Bricks of size (23cm x 11cm x 8cm) in cement mortar (1:6) in foundation and plinth having crushing strength not less than 75.00 Kg/cm2 with dimensional tolerance ±8 percent immersing the bricks in water not less than six hours with cost conveyance, royalty, taxes of all materials, labor, and T&P required for the work, etc. complete and as per direction of Engineer-in-charge. 7.0928 Cum - - 0.672 4.7663616 0.28 1.985984 - - 400 2837.12 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
5 Masonry Brick Work (AR0603ci) :.Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure - Brickwork with Flyash Bricks of size (23cm x 11cm x 8cm) in cement mortar (1:6) in superstructure having crushing strength not less than 75.00 Kg/cm2 with dimensional tolerance ±8 percent immersing the bricks in water not less than six hours with cost conveyance, royalty, taxes of all materials, labor, and T&P required for the work, etc. complete and as per direction of Engineer-in-charge. 20.029435 Cum - - 0.672 13.45978032 0.28 5.6082418 - - 400 8011.774 1 20.029435 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
6 R.C.C. Work (AR0404A) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. complete and as per direction of Engineer-in charge. (excluding centring and shuttering) 25.839815 Cum - - 3.4733 89.7494294395 0.45 11.62791675 - - - - - - 0.36 9.3023334 0.54 13.9535001 - - - - - - - - - - - - - - - - - - - - - - - - - - - -
7 R.C.C. Work (AR0409) :.Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position - Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position including cost of binding wire 18 to 20 gauge with cost of steel rod and as per drawing, design, and direction of Engineer-in-charge. 25.83 Qntl - - - - - - - - - - - - - - - - 0.8 20.664 1.05 27.1215 - - - - - - - - - - - - - - - - - - - - - - - -
8 R.C.C. Work (AR0410c) :.R.C.C. foundation , plinth band and footings bases of columns mass concrete precast slabs etc - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. foundation, plinth band and footings bases of columns mass concrete precast slabs, etc 32.64 Sqm - - - - - - - - - - - - - - - - - - - - 0.00267 0.0871488 0.126 4.11264 - - - - - - - - - - - - - - - - - - - -
9 R.C.C. Work (AR0410e) :.Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. Lintels Data for 7.8 sqm 10.56 Sqm - - - - - - - - - - - - - - - - - - - - 0.0052948717948718 0.055913846153846 - - 0.26923076923077 2.8430769230769 - - - - - - - - - - - - - - - - - -
10 R.C.C. Work (AR0410a) :.Centring & Shuttering for R.C.C. floor and roof slabs, landings,balconies, projecting sun shades and chajjas - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. floor and roof slabs, landings, balconies, projecting sun shades and chajjas up to 4.3m height 56.4225 Sqm - - - - - - - - - - - - - - - - - - - - 0.0050222222222222 0.28336633333333 - - - - 0.62222222222222 35.107333333333 - - - - - - - - - - - - - - - -
11 R.C.C. Work (AR0410d) :.Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. beams, column, grider and bressmer, etc. Data for 4.2sqm 40.58 Sqm - - - - - - - - - - - - - - - - - - - - 0.0051904761904762 0.21062952380952 - - - - 0.55238095238095 22.415619047619 - - - - - - - - - - - - - - - -
12 Plastering (AR1004) :.12mm thick cement plster (1:6) over Brick work in inside - 12mm thick cement plster (1:6) over Brick work in inside including racking out joints finishing smooth with proper plumb and line curing for proper period with cost conveyance, royality, taxes of all materials, labour and T & P required for the work etc. comp.and as per direction of Engineer-in-charge. 103.626 Sqm - - 0.0358 3.7098108 0.015 1.55439 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
13 Plastering (AR1014) :.16mm thick cement Plaster in CM (1:6) over brick work in inside. - 16mm thick cement Plaster in CM (1:6) over brick work in inside including racking out joints finishing smooth with proper plumb and line, curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T & P required for the work etc comp.and as per direction of Engineer-in-charge. 107.175 Sqm - - 0.043 4.608525 0.018 1.92915 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
14 Plastering (AR1026) :.6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces (inside) - 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces in inside with proper level and line, curing for the proper period with cost conveyance, royalty, taxes of all materials, labor, and T & P required for the work, etc comp. and as per the direction of the Engineer-in-charge. 51.0225 Sqm - - 0.0271 1.38270975 0.0075 0.38266875 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
15 Flooring (AR0802ii) :.2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG Hand broken chips - 2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG Hand broken chips including punning incl. cost, conveyance & royalty of materials as per direction of Engineer-in-charge. 48.5025 Sqm - - 0.0858 4.1615145 0.012 0.58203 - - - - - - - - - - - - - - - - - - - - - - 0.023 1.1155575 - - - - - - - - - - - - - -
16 Concrete (AR0317) :.2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips - 2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips including hoisting and laying in position compacting and curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T&P required for the work etc. complete as per specificaion and direction of Engineer-in charge. (new work) 48.96 Sqm - - 0.1208 5.914368 0.0169 0.827424 - - - - - - - - - - - - - - - - - - - - - - - - 0.0169 0.827424 - - - - - - - - - - - -
17 Painting(AR0901d) :.Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces (Inner surface) - Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. 261.8 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.084 21.9912 - - - - - - - - - -
18 Painting(AR0920) :.Finishing wall two coats with plastic emulsion paint of approved shades on new work (Inside) - Finishing wall two coats with plastic emulsion paint of approved shades on new work to give an even shade including all costs of labor, Paint and Brushes required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside) 158.2 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.125 19.775 - - - - - - - -
19 Painting(AR0918f) :.Finishing wall with two coat weather coat paint of approved shade in the outer surface of old work(Outside) - Finishing wall with two coat weather coat paint of approved shade in the outer surface of old work to give an even shade including all costs of labour, Paint, Brushes, and putty required for the work, etc. complete and as per direction of Engineer-in-charge. (Outside) 103.626 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.125 12.95325 - - - - - -
20 miscellaneous(ARM105) :.Labour for fitting and fixing of M.S. window grills including cost of screws complete. (Iron works) and as directed by Engineer-in-Charge. - Labour for fitting and fixing of M.S. window grills including cost of screws complete. (Iron works) and as directed by Engineer-in-Charge. 15.435 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 1 15.435 - - - -
21 Iron Work(AR1704) :.Iron Doors and windows fixing - Supplying, fitting & fixing of Mild steel and put up for frames & shutters of Doors and windows fixing in position with cost, conveyance, taxes of all materials, labours and T & P required for the work etc. as per direction of Engineer-in-charge. 3.5 Qntl - - - - - - - - - - - - - - - - - - 1 3.5 - - - - - - - - - - - - - - - - - - - - - - - -
22 Painting(AR0903b) :.Painting two coats of enamel paint with a coat of red oxide primer over iron surface - Painting two coats of enamel paint with a coat of red oxide primer over iron surface including all costs of labour, Paint, Primer, brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge. 15.435 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.054 0.83349 0.125 1.929375
Total Qty 26.9075 151.1167969095 29.3951253 9.79464 10848.894 20.029435 9.3023334 13.9535001 20.664 30.6215 0.6370585032967 4.11264 2.8430769230769 57.522952380952 1.1155575 0.827424 21.9912 19.775 12.95325 15.435 0.83349 1.929375
Rate Per Unit 738.55 606.072 743.49 2409.16 7.4439 33 2803.91 2796.2 90.1 6715.547 58639.67 295.69 306.69 316.75 2499.1 2264.11 159.63457 249.94457 195.39457 16.22 142.60457 205.94457
Total Amount 19872.534125 91587.659336534 21854.981709297 23596.8549024 80758.0820466 660.971355 26082.905643594 39016.77697962 1861.8264 205640.1224605 37356.900404013 1216.0665216 871.94326153846 18220.395166667 2787.88974825 1873.37895264 3510.555755784 4942.65387175 2530.9947138525 250.3557 118.8594830493 397.34430474375
Total Material Amount (in Rs.): 585010.05284243
ROYALTY STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM029 BRM340 BRM028 BRM044 BRM006 BRM060 BRM052 BRM341 BRM104 BRM092 BRM094 BRM084 BRM057 BRM064 BRM253 BRM140 BRM255 BRM137 BRM141
Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B)
1 Earth Work (AR0102aa) :.Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift - Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per the direction of the Engineer-in-charge 35.352 Cum - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
2 Earth Work (AR0115) :.Filling foundation and plinth with sand well watered and rammed - Filling foundation and plinth with sand well watered and rammed including cost, conveyance, royalty, taxes of all materials, labours and T & P required for the work etc. complete and as per direction of Engineer-in charge. 26.9075 Cum 1 26.9075 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
3 Concrete (AR0303) :.Cement concrete (1:3:6) with 4 cm. Crusher Broken hard granite metal - Cement concrete (1:3:6) with 4 cm. hard granite(Crusher Broken) metal including laying in layers not exceeding 300 mm in depth, ramming, compacting to proper thickness, watering and curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T&P required for the work etc. complete and as per direction of Engineer-in charge. 10.20275 Cum - - 2.29 23.3642975 0.48 4.89732 0.96 9.79464 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
4 Masonry Brick Work (AR0603c) :.Flyash Bricks of size (23cm x 11cm x 8cm) in cement mortar (1:6) in foundation and plinth - Brickwork with Flyash Bricks of size (23cm x 11cm x 8cm) in cement mortar (1:6) in foundation and plinth having crushing strength not less than 75.00 Kg/cm2 with dimensional tolerance ±8 percent immersing the bricks in water not less than six hours with cost conveyance, royalty, taxes of all materials, labor, and T&P required for the work, etc. complete and as per direction of Engineer-in-charge. 7.0928 Cum - - 0.672 4.7663616 0.28 1.985984 - - 400 2837.12 - - - - - - - - - - - - - - - - - - - - - - - - - - - -
5 Masonry Brick Work (AR0603ci) :.Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure - Brickwork with Flyash Bricks of size (23cm x 11cm x 8cm) in cement mortar (1:6) in superstructure having crushing strength not less than 75.00 Kg/cm2 with dimensional tolerance ±8 percent immersing the bricks in water not less than six hours with cost conveyance, royalty, taxes of all materials, labor, and T&P required for the work, etc. complete and as per direction of Engineer-in-charge. 20.029435 Cum - - 0.672 13.45978032 0.28 5.6082418 - - 400 8011.774 - - - - - - - - - - - - - - - - - - - - - - - - - - - -
6 R.C.C. Work (AR0404A) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. complete and as per direction of Engineer-in charge. (excluding centring and shuttering) 25.839815 Cum - - 3.4733 89.7494294395 0.45 11.62791675 - - - - 0.36 9.3023334 0.54 13.9535001 - - - - - - - - - - - - - - - - - - - - - - - -
7 R.C.C. Work (AR0409) :.Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position - Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position including cost of binding wire 18 to 20 gauge with cost of steel rod and as per drawing, design, and direction of Engineer-in-charge. 25.83 Qntl - - - - - - - - - - - - - - 1.05 27.1215 - - - - - - - - - - - - - - - - - - - - - -
8 R.C.C. Work (AR0410c) :.R.C.C. foundation , plinth band and footings bases of columns mass concrete precast slabs etc - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. foundation, plinth band and footings bases of columns mass concrete precast slabs, etc 32.64 Sqm - - - - - - - - - - - - - - - - 0.00267 0.0871488 0.000614 0.02004096 - - - - - - - - - - - - - - - - - -
9 R.C.C. Work (AR0410e) :.Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. Lintels Data for 7.8 sqm 10.56 Sqm - - - - - - - - - - - - - - - - 0.0052948717948718 0.055913846153846 - - 0.0035384615384615 0.037366153846154 - - - - - - - - - - - - - - - -
10 R.C.C. Work (AR0410a) :.Centring & Shuttering for R.C.C. floor and roof slabs, landings,balconies, projecting sun shades and chajjas - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. floor and roof slabs, landings, balconies, projecting sun shades and chajjas up to 4.3m height 56.4225 Sqm - - - - - - - - - - - - - - - - 0.0050222222222222 0.28336633333333 - - - - 0.0076666666666667 0.4325725 - - - - - - - - - - - - - -
11 R.C.C. Work (AR0410d) :.Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. beams, column, grider and bressmer, etc. Data for 4.2sqm 40.58 Sqm - - - - - - - - - - - - - - - - 0.0051904761904762 0.21062952380952 - - - - 0.0056666666666667 0.22995333333333 - - - - - - - - - - - - - -
12 Plastering (AR1004) :.12mm thick cement plster (1:6) over Brick work in inside - 12mm thick cement plster (1:6) over Brick work in inside including racking out joints finishing smooth with proper plumb and line curing for proper period with cost conveyance, royality, taxes of all materials, labour and T & P required for the work etc. comp.and as per direction of Engineer-in-charge. 103.626 Sqm - - 0.0358 3.7098108 0.015 1.55439 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
13 Plastering (AR1014) :.16mm thick cement Plaster in CM (1:6) over brick work in inside. - 16mm thick cement Plaster in CM (1:6) over brick work in inside including racking out joints finishing smooth with proper plumb and line, curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T & P required for the work etc comp.and as per direction of Engineer-in-charge. 107.175 Sqm - - 0.043 4.608525 0.018 1.92915 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
14 Plastering (AR1026) :.6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces (inside) - 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces in inside with proper level and line, curing for the proper period with cost conveyance, royalty, taxes of all materials, labor, and T & P required for the work, etc comp. and as per the direction of the Engineer-in-charge. 51.0225 Sqm - - 0.0271 1.38270975 0.0075 0.38266875 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
15 Flooring (AR0802ii) :.2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG Hand broken chips - 2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG Hand broken chips including punning incl. cost, conveyance & royalty of materials as per direction of Engineer-in-charge. 48.5025 Sqm - - 0.0858 4.1615145 0.012 0.58203 - - - - - - - - - - - - - - - - - - 0.023 1.1155575 - - - - - - - - - - - -
16 Concrete (AR0317) :.2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips - 2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips including hoisting and laying in position compacting and curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T&P required for the work etc. complete as per specificaion and direction of Engineer-in charge. (new work) 48.96 Sqm - - 0.1208 5.914368 0.0169 0.827424 - - - - - - - - - - - - - - - - - - - - 0.0169 0.827424 - - - - - - - - - -
17 Painting(AR0901d) :.Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces (Inner surface) - Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. 261.8 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.084 21.9912 - - - - - - - -
18 Painting(AR0920) :.Finishing wall two coats with plastic emulsion paint of approved shades on new work (Inside) - Finishing wall two coats with plastic emulsion paint of approved shades on new work to give an even shade including all costs of labor, Paint and Brushes required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside) 158.2 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.125 19.775 - - - - - -
19 Painting(AR0918f) :.Finishing wall with two coat weather coat paint of approved shade in the outer surface of old work(Outside) - Finishing wall with two coat weather coat paint of approved shade in the outer surface of old work to give an even shade including all costs of labour, Paint, Brushes, and putty required for the work, etc. complete and as per direction of Engineer-in-charge. (Outside) 103.626 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.125 12.95325 - - - -
20 miscellaneous(ARM105) :.Labour for fitting and fixing of M.S. window grills including cost of screws complete. (Iron works) and as directed by Engineer-in-Charge. - Labour for fitting and fixing of M.S. window grills including cost of screws complete. (Iron works) and as directed by Engineer-in-Charge. 15.435 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
21 Iron Work(AR1704) :.Iron Doors and windows fixing - Supplying, fitting & fixing of Mild steel and put up for frames & shutters of Doors and windows fixing in position with cost, conveyance, taxes of all materials, labours and T & P required for the work etc. as per direction of Engineer-in-charge. 3.5 Qntl - - - - - - - - - - - - - - 1 3.5 - - - - - - - - - - - - - - - - - - - - - -
22 Painting(AR0903b) :.Painting two coats of enamel paint with a coat of red oxide primer over iron surface - Painting two coats of enamel paint with a coat of red oxide primer over iron surface including all costs of labour, Paint, Primer, brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge. 15.435 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.054 0.83349 0.125 1.929375
Total Qty 26.9075 151.1167969095 29.3951253 9.79464 10848.894 9.3023334 13.9535001 30.6215 0.6370585032967 0.02004096 0.037366153846154 0.66252583333333 1.1155575 0.827424 21.9912 19.775 12.95325 0.83349 1.929375
Rate Per Unit 46.25 0 40.25 149.5 0 329.5 329.5 0 0 0 0 0 329.5 329.5 0 0 0 0 0
Total Amount 1244.471875 0 1183.153793325 1464.29868 0 3065.1188553 4597.67828295 0 0 0 0 0 367.57619625 272.636208 0 0 0 0 0
Total Royalty Amount (in Rs.): 12194.933890825
ADDITION COMPONENT
S/N Item Name Amount (in Rs.)
1 Provision for Contingency @ 1% Rs. 9408.0433746723
2 Display Citizen Board @ Rs. 5000 Rs. 5000
3 Any Other Lumpsum @ Rs. 9787 Rs. 9787
Total Addition Component Amount (in Rs.): 24195.043374672
DEDUCTION COMPONENT
Sl.No. Item Name Amount (in Rs.)
No data to display.
Total Deduction Component Amount (in Rs.): 0
Total Net Amount (in Rs.): 964999.3808419