| State: Odisha |
District: Sambalpur |
Block: Naktideul |
Gram Panchayat: Panimura |
Work Code: OD/371/3564/121391/382100/00038399 (MAINTENANCE OF PANIMURA MARKET COMPLEX)
Project Category: Building
| Financial Year: 2025-26 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Naktideul |
Proposal Date: - |
| Date of Commencement: - |
Date of Completion: - |
| Scheme Name: 5th SFC Grant in Aid |
Scheme Component Name: Maintenance of Capital Assets |
| Project Sub-Category: Market Complex |
Project Type: Repair and Maintenance |
| Name of Executant: |
|
Administrative Approval Details
Approval No.:
Technical Sanction Details
Technical Sanction No.:
Fund Sanction No.: 26956
Fund Sanction Amount (in Rs.): 400000
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 |
2.68443264 |
240.77592 |
646.34673857403 |
| 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 |
10.0567681536 |
507.427232 |
5103.078027047 |
| 3 |
Masonry Brick Work (AR0602bi) : Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:4) in superstructure - Brickwork with Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:4) in superstructure having crushing strength not less than 75.00 Kg/cm2 immerging the with dimensional tolerance ±8 percent immersing 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 |
1.7806736512 |
5779.427252 |
10291.273826664 |
| 4 |
Dismantling (AR1612) : Dismantling and removing 2.5 cm. thick artificial stone flooring - Dismantling and removing 2.5 cm. thick artificial stone flooring including stacking the useful materials for reuse and removing the debris within 50m lead and as per direction of Engineer-in-Charge.
|
Sqm |
60.899310045 |
100.34838709677 |
6111.1475383219 |
| 5 |
Concrete (AR0304) : Cement concrete (1:4:8) with 4 cm. hard granite(Crusher Broken) metal - Cement concrete (1:4:8) 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 |
5.30090496 |
5535.4755284 |
29343.029684454 |
| 6 |
Flooring (AR0817ab) : Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm Coloured /Printed series(Homogeneous) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) - Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm Coloured /Printed series(Homogeneous) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) jointed with neat cement slurry mixed with pigments to match the shade of the Vitrified tiles including rubbing and polishing complete including cost of precast tiles.
|
Sqm |
91.516422725 |
1589.778920956 |
145490.8797695 |
| 7 |
Roofing (AR1132) : Supplying, feeting & fixing of G.C.I. Sheet (0.30mm thick) in roof drilling hole in wind ties - Supplying, fitting & fixing of G.C.I. Sheet (0.30mm thick) in roof drilling hole in wind ties including fixing of ridges valleys wind ties etc. including cost of fitting, Labour and material etc. complete as per direction of Engineer-in-Charge
|
Sqm |
20.43866 |
521.83941501032 |
10665.698377995 |
| 8 |
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 |
23.17091819328 |
5945.3203883 |
137758.53235014 |
| 9 |
Concrete (AR0307) : Cement concrete (1:2:4)with 12mm size hard broken granite chips per 1cum - Cement concrete work with (1:2:4) using 12mm size hard granite(crusher broken) 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 as per specificaion and direction of Engineer-in charge.
|
Cum |
4.94064730368 |
7489.0789061 |
37000.89750447 |
| 10 |
Flooring (AR0817aa) : Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm plain (Ivory) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) - Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm plain (Ivory) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) jointed with neat cement slurry mixed with pigments to match the shade of the Vitrified tiles including rubbing and polishing complete including cost of precast tiles.
|
Sqm |
3.67431365 |
1547.358920956 |
5685.4820047179 |
| 11 |
Other Building Items. (AR1902) : cement based wall putty (water based) - Finishing surface of walls with cement based wall putty (water based) of approved make and finished smooth and even surface to receive painting including cost of scaffolding staging charges with cost of all materials taxes,labour,T&P,etc.complete. and as per the direction of Engineer in Charge.
|
Sqm |
0.092903 |
79.21834 |
7.35962144102 |
| 12 |
Painting (AR0918ca) : Finishing wall two coats with weather coat with one coat oilbound Primer - Finishing wall surface two coats with weather coat with one coat oilbound Primer including all costs of labour, Paint, Primer, Brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge.(Outside)
|
Sqm |
0.092903 |
156.91624171951 |
14.577989604468 |
Total Amount (in Rs.): 388118.30343293
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
|
2.68443264 |
Cubic Meter |
0.516 |
1.38516724224 |
- |
- |
- |
- |
- |
- |
| 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.
|
10.0567681536 |
Cubic Meter |
0.1236 |
1.243016543785 |
- |
- |
- |
- |
- |
- |
| 3 |
Masonry Brick Work (AR0602bi) : Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:4) in superstructure - Brickwork with Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:4) in superstructure having crushing strength not less than 75.00 Kg/cm2 immerging the with dimensional tolerance ±8 percent immersing 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.
|
1.7806736512 |
Cubic Meter |
3.1 |
5.52008831872 |
- |
- |
1.05 |
1.86970733376 |
0.35 |
0.62323577792 |
| 4 |
Dismantling (AR1612) : Dismantling and removing 2.5 cm. thick artificial stone flooring - Dismantling and removing 2.5 cm. thick artificial stone flooring including stacking the useful materials for reuse and removing the debris within 50m lead and as per direction of Engineer-in-Charge.
|
60.899310045 |
Square Meter |
0.21505376344086 |
13.096625816129 |
- |
- |
- |
- |
- |
- |
| 5 |
Concrete (AR0304) : Cement concrete (1:4:8) with 4 cm. hard granite(Crusher Broken) metal - Cement concrete (1:4:8) 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.
|
5.30090496 |
Cubic Meter |
3.9 |
20.673529344 |
- |
- |
0.18 |
0.9541628928 |
- |
- |
| 6 |
Flooring (AR0817ab) : Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm Coloured /Printed series(Homogeneous) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) - Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm Coloured /Printed series(Homogeneous) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) jointed with neat cement slurry mixed with pigments to match the shade of the Vitrified tiles including rubbing and polishing complete including cost of precast tiles.
|
91.516422725 |
Square Meter |
0.325 |
29.742837385625 |
0.76 |
69.552481271 |
- |
- |
0.325 |
29.742837385625 |
| 7 |
Roofing (AR1132) : Supplying, feeting & fixing of G.C.I. Sheet (0.30mm thick) in roof drilling hole in wind ties - Supplying, fitting & fixing of G.C.I. Sheet (0.30mm thick) in roof drilling hole in wind ties including fixing of ridges valleys wind ties etc. including cost of fitting, Labour and material etc. complete as per direction of Engineer-in-Charge
|
20.43866 |
Square Meter |
0.21505376344086 |
4.3954107526882 |
- |
- |
- |
- |
0.16129032258065 |
3.2965580645161 |
| 8 |
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.
|
23.17091819328 |
Cubic Meter |
3.9 |
90.366580953792 |
- |
- |
0.18 |
4.1707652747904 |
- |
- |
| 9 |
Concrete (AR0307) : Cement concrete (1:2:4)with 12mm size hard broken granite chips per 1cum - Cement concrete work with (1:2:4) using 12mm size hard granite(crusher broken) 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 as per specificaion and direction of Engineer-in charge.
|
4.94064730368 |
Cubic Meter |
4.6 |
22.726977596928 |
- |
- |
0.68 |
3.3596401665024 |
- |
- |
| 10 |
Flooring (AR0817aa) : Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm plain (Ivory) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) - Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm plain (Ivory) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) jointed with neat cement slurry mixed with pigments to match the shade of the Vitrified tiles including rubbing and polishing complete including cost of precast tiles.
|
3.67431365 |
Square Meter |
0.325 |
1.19415193625 |
0.76 |
2.792478374 |
- |
- |
0.325 |
1.19415193625 |
| 11 |
Other Building Items. (AR1902) : cement based wall putty (water based) - Finishing surface of walls with cement based wall putty (water based) of approved make and finished smooth and even surface to receive painting including cost of scaffolding staging charges with cost of all materials taxes,labour,T&P,etc.complete. and as per the direction of Engineer in Charge.
|
0.092903 |
Square Meter |
0.057 |
0.005295471 |
- |
- |
0.05 |
0.00464515 |
- |
- |
| 12 |
Painting (AR0918ca) : Finishing wall two coats with weather coat with one coat oilbound Primer - Finishing wall surface two coats with weather coat with one coat oilbound Primer including all costs of labour, Paint, Primer, Brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge.(Outside)
|
0.092903 |
Square Meter |
0.11776344086022 |
0.010940576946237 |
- |
- |
- |
- |
0.10776344086022 |
0.010011546946237 |
| Total Qty |
190.3606219381 |
10.358920817853 |
34.866794711257 |
72.344959645 |
| Rate Per Man Day |
462 |
562 |
612 |
512 |
| Total Amount |
87946.607335404 |
5821.7134996333 |
21338.47836329 |
37040.61933824 |
Total Labour Amount (in Rs.): 152147.41853657
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM029 |
BRMMR0025 |
BRM340 |
BRM028 |
BRM005 |
BRM044 |
BRM132 |
BRMMR0027 |
CON026 |
BRM149 |
BRM056 |
BRM131 |
BRMMR0038 |
BRM255 |
BRM252 |
| 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 |
2.68443264 |
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. |
10.0567681536 |
Cum |
1 |
10.0567681536 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
Masonry Brick Work (AR0602bi) :.Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:4) in superstructure - Brickwork with Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:4) in superstructure having crushing strength not less than 75.00 Kg/cm2 immerging the with dimensional tolerance ±8 percent immersing 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. |
1.7806736512 |
Cum |
- |
- |
1 |
1.7806736512 |
1 |
1.7806736512 |
0.28 |
0.498588622336 |
350 |
623.23577792 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 4 |
Dismantling (AR1612) :.Dismantling and removing 2.5 cm. thick artificial stone flooring - Dismantling and removing 2.5 cm. thick artificial stone flooring including stacking the useful materials for reuse and removing the debris within 50m lead and as per direction of Engineer-in-Charge. |
60.899310045 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 5 |
Concrete (AR0304) :.Cement concrete (1:4:8) with 4 cm. hard granite(Crusher Broken) metal - Cement concrete (1:4:8) 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. |
5.30090496 |
Cum |
- |
- |
- |
- |
1.72 |
9.1175565312 |
0.48 |
2.5444343808 |
- |
- |
0.96 |
5.0888687616 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 6 |
Flooring (AR0817ab) :.Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm Coloured /Printed series(Homogeneous) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) - Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm Coloured /Printed series(Homogeneous) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) jointed with neat cement slurry mixed with pigments to match the shade of the Vitrified tiles including rubbing and polishing complete including cost of precast tiles. |
91.516422725 |
Sqm |
- |
- |
- |
- |
0.1375 |
12.583508124688 |
0.015 |
1.372746340875 |
- |
- |
- |
- |
1 |
91.516422725 |
1 |
91.516422725 |
0.1375 |
12.583508124688 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 7 |
Roofing (AR1132) :.Supplying, feeting & fixing of G.C.I. Sheet (0.30mm thick) in roof drilling hole in wind ties - Supplying, fitting & fixing of G.C.I. Sheet (0.30mm thick) in roof drilling hole in wind ties including fixing of ridges valleys wind ties etc. including cost of fitting, Labour and material etc. complete as per direction of Engineer-in-Charge |
20.43866 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1 |
20.43866 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 8 |
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. |
23.17091819328 |
Cum |
- |
- |
- |
- |
2.29 |
53.061402662611 |
0.48 |
11.122040732774 |
- |
- |
0.96 |
22.244081465549 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 9 |
Concrete (AR0307) :.Cement concrete (1:2:4)with 12mm size hard broken granite chips per 1cum - Cement concrete work with (1:2:4) using 12mm size hard granite(crusher broken) 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 as per specificaion and direction of Engineer-in charge. |
4.94064730368 |
Cum |
- |
- |
- |
- |
3.23 |
15.958290790886 |
0.45 |
2.223291286656 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.9 |
4.446582573312 |
- |
- |
- |
- |
- |
- |
- |
- |
| 10 |
Flooring (AR0817aa) :.Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm plain (Ivory) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) - Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm plain (Ivory) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) jointed with neat cement slurry mixed with pigments to match the shade of the Vitrified tiles including rubbing and polishing complete including cost of precast tiles. |
3.67431365 |
Sqm |
- |
- |
- |
- |
0.1375 |
0.505218126875 |
0.015 |
0.05511470475 |
- |
- |
- |
- |
- |
- |
1 |
3.67431365 |
- |
- |
- |
- |
- |
- |
1 |
3.67431365 |
- |
- |
- |
- |
- |
- |
| 11 |
Other Building Items. (AR1902) :.cement based wall putty (water based) - Finishing surface of walls with cement based wall putty (water based) of approved make and finished smooth and even surface to receive painting including cost of scaffolding staging charges with cost of all materials taxes,labour,T&P,etc.complete. and as per the direction of Engineer in Charge. |
0.092903 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.8 |
0.0743224 |
- |
- |
- |
- |
| 12 |
Painting(AR0918ca) :.Finishing wall two coats with weather coat with one coat oilbound Primer - Finishing wall surface two coats with weather coat with one coat oilbound Primer including all costs of labour, Paint, Primer, Brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge.(Outside) |
0.092903 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.125 |
0.011612875 |
0.084 |
0.007803852 |
| Total Qty |
10.0567681536 |
1.7806736512 |
93.00664988746 |
17.816216068191 |
623.23577792 |
27.332950227149 |
91.516422725 |
95.190736375 |
12.583508124688 |
20.43866 |
4.446582573312 |
3.67431365 |
0.0743224 |
0.011612875 |
0.007803852 |
| Rate Per Unit |
372.05 |
33 |
614.347 |
873.69 |
7.0421 |
1746.81 |
714.6922231 |
8.5 |
0 |
318.608172 |
2193.43 |
672.6922231 |
30 |
195.33512 |
126.04512 |
| Total Amount |
3741.6205915469 |
58.7622304896 |
57138.356338411 |
15565.849816618 |
4388.8886716904 |
47745.470786286 |
65406.07560749 |
809.1212591875 |
0 |
6511.9241007295 |
9753.2676137797 |
2471.6822175852 |
2.229672 |
2.26840233167 |
0.98363746180224 |
Total Material Amount (in Rs.): 213596.50094561
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM029 |
BRM340 |
BRM028 |
BRM005 |
BRM044 |
BRM132 |
BRM149 |
BRM056 |
BRM131 |
BRM255 |
BRM252 |
| 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 |
2.68443264 |
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. |
10.0567681536 |
Cum |
1 |
10.0567681536 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
Masonry Brick Work (AR0602bi) :.Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:4) in superstructure - Brickwork with Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:4) in superstructure having crushing strength not less than 75.00 Kg/cm2 immerging the with dimensional tolerance ±8 percent immersing 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. |
1.7806736512 |
Cum |
- |
- |
1 |
1.7806736512 |
0.28 |
0.498588622336 |
350 |
623.23577792 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 4 |
Dismantling (AR1612) :.Dismantling and removing 2.5 cm. thick artificial stone flooring - Dismantling and removing 2.5 cm. thick artificial stone flooring including stacking the useful materials for reuse and removing the debris within 50m lead and as per direction of Engineer-in-Charge. |
60.899310045 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 5 |
Concrete (AR0304) :.Cement concrete (1:4:8) with 4 cm. hard granite(Crusher Broken) metal - Cement concrete (1:4:8) 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. |
5.30090496 |
Cum |
- |
- |
1.72 |
9.1175565312 |
0.48 |
2.5444343808 |
- |
- |
0.96 |
5.0888687616 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 6 |
Flooring (AR0817ab) :.Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm Coloured /Printed series(Homogeneous) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) - Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm Coloured /Printed series(Homogeneous) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) jointed with neat cement slurry mixed with pigments to match the shade of the Vitrified tiles including rubbing and polishing complete including cost of precast tiles. |
91.516422725 |
Sqm |
- |
- |
0.1375 |
12.583508124688 |
0.015 |
1.372746340875 |
- |
- |
- |
- |
1 |
91.516422725 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 7 |
Roofing (AR1132) :.Supplying, feeting & fixing of G.C.I. Sheet (0.30mm thick) in roof drilling hole in wind ties - Supplying, fitting & fixing of G.C.I. Sheet (0.30mm thick) in roof drilling hole in wind ties including fixing of ridges valleys wind ties etc. including cost of fitting, Labour and material etc. complete as per direction of Engineer-in-Charge |
20.43866 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1 |
20.43866 |
- |
- |
- |
- |
- |
- |
- |
- |
| 8 |
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. |
23.17091819328 |
Cum |
- |
- |
2.29 |
53.061402662611 |
0.48 |
11.122040732774 |
- |
- |
0.96 |
22.244081465549 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 9 |
Concrete (AR0307) :.Cement concrete (1:2:4)with 12mm size hard broken granite chips per 1cum - Cement concrete work with (1:2:4) using 12mm size hard granite(crusher broken) 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 as per specificaion and direction of Engineer-in charge. |
4.94064730368 |
Cum |
- |
- |
3.23 |
15.958290790886 |
0.45 |
2.223291286656 |
- |
- |
- |
- |
- |
- |
- |
- |
0.9 |
4.446582573312 |
- |
- |
- |
- |
- |
- |
| 10 |
Flooring (AR0817aa) :.Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm plain (Ivory) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) - Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm plain (Ivory) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) jointed with neat cement slurry mixed with pigments to match the shade of the Vitrified tiles including rubbing and polishing complete including cost of precast tiles. |
3.67431365 |
Sqm |
- |
- |
0.1375 |
0.505218126875 |
0.015 |
0.05511470475 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1 |
3.67431365 |
- |
- |
- |
- |
| 11 |
Other Building Items. (AR1902) :.cement based wall putty (water based) - Finishing surface of walls with cement based wall putty (water based) of approved make and finished smooth and even surface to receive painting including cost of scaffolding staging charges with cost of all materials taxes,labour,T&P,etc.complete. and as per the direction of Engineer in Charge. |
0.092903 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 12 |
Painting(AR0918ca) :.Finishing wall two coats with weather coat with one coat oilbound Primer - Finishing wall surface two coats with weather coat with one coat oilbound Primer including all costs of labour, Paint, Primer, Brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge.(Outside) |
0.092903 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.125 |
0.011612875 |
0.084 |
0.007803852 |
| Total Qty |
10.0567681536 |
93.00664988746 |
17.816216068191 |
623.23577792 |
27.332950227149 |
91.516422725 |
20.43866 |
4.446582573312 |
3.67431365 |
0.011612875 |
0.007803852 |
| Rate Per Unit |
73.25 |
0 |
112.25 |
0 |
221.5 |
0 |
0 |
221.5 |
0 |
0 |
0 |
| Total Amount |
736.6582672512 |
0 |
1999.8702536545 |
0 |
6054.2484753135 |
0 |
0 |
984.91803998861 |
0 |
0 |
0 |
Total Royalty Amount (in Rs.): 9775.6950362078
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Provision for Contingency @
1%
|
Rs. 3881.1830343293 |
| 2 |
Display Citizen Board @
Rs. 2000
|
Rs. 2000 |
| 3 |
Provision for survey investigation and quality control @
1%
|
Rs. 3881.1830343293 |
Total Addition Component Amount (in Rs.): 9762.3660686586
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.): 397880.66950159
