State: Odisha District: Jagatsinghpur Block: Erasama Gram Panchayat: Bamadeipur
Work Code: OD/355/3388/118095/397273/00054768 (Provision of Facility Centre at Bamadeipur GP Hqrs)
Project Category: Building
Financial Year: 2022-23 Execution Level: ps
Executing Agency: Panchayat Samiti, Erasama Proposal Date: -
Date of Commencement: 06-11-2025 Date of Completion: -
Scheme Name: 5th SFC Grant in Aid Scheme Component Name: Provision of Facilities at GP Head Quarter
Project Sub-Category: GP Facility Centre Project Type: New Work
Name of Executant: Manasmita Mishra
Administrative Approval Details
Approval No.: OD/355/3388/118095/397273/00054768/AS
Technical Sanction Details
Technical Sanction No.: OD/355/3388/118095/397273/00054768/TS
Fund Sanction No.:
Fund Sanction Amount (in Rs.): 1000000
ACTIVITY STATEMENT
Sl.No. Activity taken Unit Quantity Unit Price (in Rs.) Total (in Rs.)
1 R.C.C. Work (AR0404B) : First floor - R.C.C. work of M-20 grade with 20mm & downgrade 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(Nominal mix as per IS-456, Table-9). Cum 19.286625 6906.1022256186 133195.40383717
2 R.C.C. Work (AR0409) : First floor - 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 21 8966.7061084 188300.8282764
3 Masonry Brick Work (AR0603bi) : First floor - Brickwork with Flyash Bricks of size (25cm x 12cm 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 21.121875 5756.296072824 121583.76611318
4 Concrete (AR0317) : First floor - 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 90 409.7522624536 36877.703620824
5 R.C.C. Work (AR0410d) : First floor - 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 58.97 1256.858751656 74116.960585154
6 R.C.C. Work (AR0410e) : First floor - 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 19.23 598.98320701754 11518.447070947
7 R.C.C. Work (AR0410a) : First floor - 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 90.14 795.2279320416 71681.84579423
8 Plastering (AR1027) : First Floor - 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces in inside including chipping 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 86.64 196.8723342724 17057.019041361
9 Plastering (AR1004) : First Floor - 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 99.9025 178.1165384436 17794.287481862
10 Plastering (AR1014) : First Floor - 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 151.9725 255.231101206 38788.108528029
11 Other Building Items. (AR1901B) : First floor - Supplying, fitting & fixing Vitrified Tile 600mmx600mm Plain Ivory in floors of size 600mm x 600 mm of approved make conforming IS:13755 laid on 20 mm thick cement mortar(1:4)and filling joints with white cement of approved quality including cost of all materials, taxes, labour, T&P , etc. required for the work all complete as per direction of Engineer-in-charge(for new work only) Sqm 77.23 1029.9094534818 79539.907092399
12 Flooring (AR0817a) : First floor - Fixing ceramic Tiles (30cmx30cm / 40cmx40cm special plain/printed series ceramic floor tiles of premium grade having thickness 7mm to 8mm confirming to IS 13755) 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 ceramic tiles including rubbing and polishing, cost of precast tiles complete as per direction of Engineer-in-charge Sqm 30.45 1373.453179734 41821.6493229
13 Painting (AR0901d) : First Floor - 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 342 73.582069974671 25165.067931337
14 Other Building Items. (AR1902) : First Floor - 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 123.5 80.8676902 9987.1597397
15 Painting (AR0921) : First Floor - Finishing wall One Coat with distemper of approved shades on old 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 123.5 52.0291666842 6425.6020854987
16 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 5.2155 16256.194035087 84784.179989996
17 Painting (AR0903i) : First Floor - Painting two coats of enamel paint in outer surface paint including all costs of labour, Paint and brushes required for the work etc. complete and as per direction of Engineer-in-charge.(Outside) Sqm 40.775625 171.14133955524 6978.3950837021
Total Amount (in Rs.): 965616.33159469
LABOUR STATEMENT
Sl.No. Activity Name Quantity (A) Unit Un-Skilled Skilled Semi-Skilled Highly-Skilled
462 562 512 612
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 R.C.C. Work (AR0404B) : First floor - R.C.C. work of M-20 grade with 20mm & downgrade 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(Nominal mix as per IS-456, Table-9). 19.286625 Cubic Meter 1.533295 29.572085679375 0.065895 1.270892154375 0.115 2.217961875 - -
2 R.C.C. Work (AR0409) : First floor - 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. 21 Quintal 0.84 17.64 0.0462 0.9702 - - 0.315 6.615
3 Masonry Brick Work (AR0603bi) : First floor - Brickwork with Flyash Bricks of size (25cm x 12cm 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. 21.121875 Cubic Meter 3.404 71.8988625 - - 1.2075 25.5046640625 0.4025 8.5015546875
4 Concrete (AR0317) : First floor - 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) 90 Square Meter 0.414 37.26 - - - - 0.115 10.35
5 R.C.C. Work (AR0410d) : First floor - 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 58.97 Square Meter - - 0.78571428571429 46.333571428571 0.78571428571429 46.333571428571 - -
6 R.C.C. Work (AR0410e) : First floor - 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 19.23 Square Meter - - 0.19230769230769 3.6980769230769 0.19230769230769 3.6980769230769 - -
7 R.C.C. Work (AR0410a) : First floor - 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 90.14 Square Meter - - 0.36666666666667 33.051333333333 0.36666666666667 33.051333333333 - -
8 Plastering (AR1027) : First Floor - 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces in inside including chipping 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. 86.64 Square Meter 0.1751 15.170664 - - 0.1442 12.493488 - -
9 Plastering (AR1004) : First Floor - 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. 99.9025 Square Meter 0.1236 12.347949 - - 0.1442 14.4059405 - -
10 Plastering (AR1014) : First Floor - 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. 151.9725 Square Meter 0.2472 37.567602 - - 0.1648 25.045068 - -
11 Other Building Items. (AR1901B) : First floor - Supplying, fitting & fixing Vitrified Tile 600mmx600mm Plain Ivory in floors of size 600mm x 600 mm of approved make conforming IS:13755 laid on 20 mm thick cement mortar(1:4)and filling joints with white cement of approved quality including cost of all materials, taxes, labour, T&P , etc. required for the work all complete as per direction of Engineer-in-charge(for new work only) 77.23 Square Meter 0.2268 17.515764 - - - - 0.2268 17.515764
12 Flooring (AR0817a) : First floor - Fixing ceramic Tiles (30cmx30cm / 40cmx40cm special plain/printed series ceramic floor tiles of premium grade having thickness 7mm to 8mm confirming to IS 13755) 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 ceramic tiles including rubbing and polishing, cost of precast tiles complete as per direction of Engineer-in-charge 30.45 Square Meter 0.34125 10.3910625 0.798 24.2991 - - 0.34125 10.3910625
13 Painting (AR0901d) : First Floor - 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. 342 Square Meter 0.055376344086022 18.938709677419 - - - - 0.055376344086022 18.938709677419
14 Other Building Items. (AR1902) : First Floor - 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. 123.5 Square Meter 0.05871 7.250685 - - 0.0515 6.36025 - -
15 Painting (AR0921) : First Floor - Finishing wall One Coat with distemper of approved shades on old 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) 123.5 Square Meter 0.0412 5.0882 - - - - 0.03399 4.197765
16 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. 5.2155 Quintal 6.3976377952756 33.36687992126 1.9685039370079 10.266732283465 3.9370078740157 20.533464566929 3.4448818897638 17.966781496063
17 Painting (AR0903i) : First Floor - Painting two coats of enamel paint in outer surface paint including all costs of labour, Paint and brushes required for the work etc. complete and as per direction of Engineer-in-charge.(Outside) 40.775625 Square Meter 0.1241935483871 5.0640695564516 - - - - 0.14112903225806 5.7546244959677
Total Qty 319.07253383451 189.64381868941 119.88990612282 100.23126185695
Rate Per Man Day 462 562 512 612
Total Amount 147411.51063154 106579.82610345 61383.631934884 61341.532256453
Total Labour Amount (in Rs.): 376716.50092633
MATERIAL STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM060 BRM052 BRM340 BRM028 BRM162 BRM341 BRMMR0025 BRM005 BRM064 BRM084 BRM104 BRM094 BRM174 BRM131 BRMMR0027 BRM130 BRM253 BRMMR0038 BRM142 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)
1 R.C.C. Work (AR0404B) :.First floor - R.C.C. work of M-20 grade with 20mm & downgrade 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(Nominal mix as per IS-456, Table-9). 19.286625 Cum 0.36 6.943185 0.54 10.4147775 3.4733 66.9882346125 0.45 8.67898125 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
2 R.C.C. Work (AR0409) :.First floor - 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. 21 Qntl - - - - - - - - 0.8 16.8 1.05 22.05 - - - - - - - - - - - - - - - - - - - - - - - - - - - -
3 Masonry Brick Work (AR0603bi) :.First floor - Brickwork with Flyash Bricks of size (25cm x 12cm 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. 21.121875 Cum - - - - 0.672 14.1939 0.28 5.914125 - - - - 1 21.121875 350 7392.65625 - - - - - - - - - - - - - - - - - - - - - - - -
4 Concrete (AR0317) :.First floor - 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) 90 Sqm - - - - 0.1208 10.872 0.0169 1.521 - - - - - - - - 0.0169 1.521 - - - - - - - - - - - - - - - - - - - - - -
5 R.C.C. Work (AR0410d) :.First floor - 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 58.97 Sqm - - - - - - - - - - - - - - - - - - 0.66285714285714 39.088685714286 0.0062285714285714 0.36729885714286 - - - - - - - - - - - - - - - - - -
6 R.C.C. Work (AR0410e) :.First floor - 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 19.23 Sqm - - - - - - - - - - - - - - - - - - - - 0.0063538461538462 0.12218446153846 0.32307692307692 6.2127692307692 - - - - - - - - - - - - - - - -
7 R.C.C. Work (AR0410a) :.First floor - 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 90.14 Sqm - - - - - - - - - - - - - - - - - - 0.74666666666667 67.304533333333 0.0060266666666667 0.54324373333333 - - - - - - - - - - - - - - - - - -
8 Plastering (AR1027) :.First Floor - 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces in inside including chipping 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. 86.64 Sqm - - - - 0.0372 3.223008 0.0075 0.6498 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
9 Plastering (AR1004) :.First Floor - 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. 99.9025 Sqm - - - - 0.0358 3.5765095 0.015 1.4985375 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
10 Plastering (AR1014) :.First Floor - 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. 151.9725 Sqm - - - - 0.043 6.5348175 0.018 2.735505 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
11 Other Building Items. (AR1901B) :.First floor - Supplying, fitting & fixing Vitrified Tile 600mmx600mm Plain Ivory in floors of size 600mm x 600 mm of approved make conforming IS:13755 laid on 20 mm thick cement mortar(1:4)and filling joints with white cement of approved quality including cost of all materials, taxes, labour, T&P , etc. required for the work all complete as per direction of Engineer-in-charge(for new work only) 77.23 Sqm - - - - 0.1074 8.294502 0.021 1.62183 - - - - - - - - - - - - - - - - 0.0076 0.586948 1 77.23 - - - - - - - - - - - -
12 Flooring (AR0817a) :.First floor - Fixing ceramic Tiles (30cmx30cm / 40cmx40cm special plain/printed series ceramic floor tiles of premium grade having thickness 7mm to 8mm confirming to IS 13755) 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 ceramic tiles including rubbing and polishing, cost of precast tiles complete as per direction of Engineer-in-charge 30.45 Sqm - - - - 0.1375 4.186875 0.015 0.45675 - - - - - - - - - - - - - - - - - - - - 1 30.45 1 30.45 - - - - - - - -
13 Painting(AR0901d) :.First Floor - 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. 342 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.084 28.728 - - - - - -
14 Other Building Items. (AR1902) :.First Floor - 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. 123.5 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.8 98.8 - - - -
15 Painting(AR0921) :.First Floor - Finishing wall One Coat with distemper of approved shades on old 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) 123.5 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.166 20.501 - -
16 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. 5.2155 Qntl - - - - - - - - - - 1 5.2155 - - - - - - - - - - - - - - - - - - - - - - - - - - - -
17 Painting(AR0903i) :.First Floor - Painting two coats of enamel paint in outer surface paint including all costs of labour, Paint and brushes required for the work etc. complete and as per direction of Engineer-in-charge.(Outside) 40.775625 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.125 5.096953125
Total Qty 6.943185 10.4147775 117.8698466125 23.07652875 16.8 27.2655 21.121875 7392.65625 1.521 106.39321904762 1.0327270520147 6.2127692307692 0.586948 77.23 30.45 30.45 28.728 98.8 20.501 5.096953125
Rate Per Unit 2970.58 2934.2 613.327 790.4 90.1 6623.097 33 7.00795 2402.11 250.166 58573.086 240.106 2041.967 665.9175559 8.5 464.9175559 159.27787 30 70.34787 205.58787
Total Amount 20625.2864973 30559.0401405 72292.759413305 18239.688324 1513.68 180582.0512535 697.021875 51807.365367187 3653.60931 26615.966036267 60490.010432181 1491.7231689231 1198.528446716 51428.812842157 258.825 14156.739577155 4575.73464936 2964 1442.20168287 1047.8717364586
Total Material Amount (in Rs.): 545640.91575288
ROYALTY STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM060 BRM052 BRM340 BRM028 BRM341 BRM005 BRM064 BRM084 BRM104 BRM094 BRM174 BRM131 BRM130 BRM253 BRM142 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)
1 R.C.C. Work (AR0404B) :.First floor - R.C.C. work of M-20 grade with 20mm & downgrade 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(Nominal mix as per IS-456, Table-9). 19.286625 Cum 0.36 6.943185 0.54 10.4147775 3.4733 66.9882346125 0.45 8.67898125 - - - - - - - - - - - - - - - - - - - - - - - -
2 R.C.C. Work (AR0409) :.First floor - 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. 21 Qntl - - - - - - - - 1.05 22.05 - - - - - - - - - - - - - - - - - - - - - -
3 Masonry Brick Work (AR0603bi) :.First floor - Brickwork with Flyash Bricks of size (25cm x 12cm 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. 21.121875 Cum - - - - 0.672 14.1939 0.28 5.914125 - - 350 7392.65625 - - - - - - - - - - - - - - - - - - - -
4 Concrete (AR0317) :.First floor - 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) 90 Sqm - - - - 0.1208 10.872 0.0169 1.521 - - - - 0.0169 1.521 - - - - - - - - - - - - - - - - - -
5 R.C.C. Work (AR0410d) :.First floor - 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 58.97 Sqm - - - - - - - - - - - - - - 0.0068 0.400996 0.0062285714285714 0.36729885714286 - - - - - - - - - - - - - -
6 R.C.C. Work (AR0410e) :.First floor - 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 19.23 Sqm - - - - - - - - - - - - - - - - 0.0063538461538462 0.12218446153846 0.0042461538461538 0.081653538461538 - - - - - - - - - - - -
7 R.C.C. Work (AR0410a) :.First floor - 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 90.14 Sqm - - - - - - - - - - - - - - 0.0092 0.829288 0.0060266666666667 0.54324373333333 - - - - - - - - - - - - - -
8 Plastering (AR1027) :.First Floor - 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces in inside including chipping 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. 86.64 Sqm - - - - 0.0372 3.223008 0.0075 0.6498 - - - - - - - - - - - - - - - - - - - - - - - -
9 Plastering (AR1004) :.First Floor - 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. 99.9025 Sqm - - - - 0.0358 3.5765095 0.015 1.4985375 - - - - - - - - - - - - - - - - - - - - - - - -
10 Plastering (AR1014) :.First Floor - 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. 151.9725 Sqm - - - - 0.043 6.5348175 0.018 2.735505 - - - - - - - - - - - - - - - - - - - - - - - -
11 Other Building Items. (AR1901B) :.First floor - Supplying, fitting & fixing Vitrified Tile 600mmx600mm Plain Ivory in floors of size 600mm x 600 mm of approved make conforming IS:13755 laid on 20 mm thick cement mortar(1:4)and filling joints with white cement of approved quality including cost of all materials, taxes, labour, T&P , etc. required for the work all complete as per direction of Engineer-in-charge(for new work only) 77.23 Sqm - - - - 0.1074 8.294502 0.021 1.62183 - - - - - - - - - - - - 0.0076 0.586948 1 77.23 - - - - - - - -
12 Flooring (AR0817a) :.First floor - Fixing ceramic Tiles (30cmx30cm / 40cmx40cm special plain/printed series ceramic floor tiles of premium grade having thickness 7mm to 8mm confirming to IS 13755) 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 ceramic tiles including rubbing and polishing, cost of precast tiles complete as per direction of Engineer-in-charge 30.45 Sqm - - - - 0.1375 4.186875 0.015 0.45675 - - - - - - - - - - - - - - - - 1 30.45 - - - - - -
13 Painting(AR0901d) :.First Floor - 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. 342 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - 0.084 28.728 - - - -
14 Other Building Items. (AR1902) :.First Floor - 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. 123.5 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
15 Painting(AR0921) :.First Floor - Finishing wall One Coat with distemper of approved shades on old 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) 123.5 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.166 20.501 - -
16 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. 5.2155 Qntl - - - - - - - - 1 5.2155 - - - - - - - - - - - - - - - - - - - - - -
17 Painting(AR0903i) :.First Floor - Painting two coats of enamel paint in outer surface paint including all costs of labour, Paint and brushes required for the work etc. complete and as per direction of Engineer-in-charge.(Outside) 40.775625 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.125 5.096953125
Total Qty 6.943185 10.4147775 117.8698466125 23.07652875 27.2655 7392.65625 1.521 1.230284 1.0327270520147 0.081653538461538 0.586948 77.23 30.45 28.728 20.501 5.096953125
Rate Per Unit 149.5 149.5 0 40.25 0 0 149.5 0 0 0 0 0 0 0 0 0
Total Amount 1038.0061575 1557.00923625 0 928.8302821875 0 0 227.3895 0 0 0 0 0 0 0 0 0
Total Royalty Amount (in Rs.): 3751.2351759375
ADDITION COMPONENT
S/N Item Name Amount (in Rs.)
1 Provision for PH Work @ Rs. 8227 Rs. 8227
2 Provision for Contingency @ 1% Rs. 9656.1633159469
3 Display Citizen Board @ Rs. 1500 Rs. 1500
Total Addition Component Amount (in Rs.): 19383.163315947
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.): 984999.49491064