State: Odisha District: Kalahandi Block: Dharamagarh Gram Panchayat: Bramhanchhendia
Work Code: OD/358/3410/118629/423938/00060124 (CREATION OF BANKING INFRASTRUCTURE AT BRAHMANCHHENDIA GP)
Project Category: Building
Financial Year: 2022-23 Execution Level: ps
Executing Agency: Panchayat Samiti, Dharamagarh Proposal Date: 05-09-2023
Date of Commencement: 25-01-2026 Date of Completion: -
Scheme Name: 5th SFC Grant in Aid Scheme Component Name: Infrastructure for Banking Facilities at GP Hqrs
Project Sub-Category: Banking Facility Building Project Type: New Work
Name of Executant: JYOTIPRAKASH PRADHAN
Administrative Approval Details
Approval No.: OD/358/3410/118629/423938/00060124/AS
Technical Sanction Details
Technical Sanction No.: OD/358/3410/118629/423938/00060124/TS
Fund Sanction No.: 4595
Fund Sanction Amount (in Rs.): 1000000
ACTIVITY STATEMENT
Sl.No. Activity taken Unit Quantity Unit Price (in Rs.) Total (in Rs.)
1 Masonry Brick Work (AR0603ci) : First floor - 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 24.8118 5279.01703944 130981.91497918
2 R.C.C. Work (AR0404Ac) : First Floor - 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. (including centring and shuttering) complete and as per direction of Engineer-in charge. (RCC Beams, Column, Girder & Bressmer etc) Cum 8.7417 15800.838241491 138126.18765564
3 R.C.C. Work (AR0404Ad) : First Floor - 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. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Lintels) Cum 1.3975 14131.075250944 19748.177663194
4 R.C.C. Work (AR0404Ag) : First Floor - 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. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Roof slab, landing, balcony, sun shade) Cum 14.8707375 13696.195461975 203672.52746372
5 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 135.679 174.252923066 23642.462348672
6 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 62.655 250.59471681 15701.011981731
7 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 222.435 80.8676902 17987.804669637
8 Painting (AR0918c) : First Floor - Finishing wall with two coat water proofing cement paint including one coat cement wash on the outer surface of approved shade on new 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 12.604986137 60.00825109457 756.40317315267
9 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 12.331479705 73.592157450671 907.50019605011
10 Painting (AR0920) : First Floor - 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 12.331479705 96.6649045125 1192.0213081817
11 Painting (AR0918Ai) : First Floor - Finishing wall one coat with weather coat including all costs of labour, Paint, Primer and Brushes required for the work etc. complete and as per direction of Engineer-in-charge. Sqm 5.957590681 58.8152368275 350.39710682432
12 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 2.7494 15764.178797087 43342.033184711
13 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 24 8450.0901085 202802.162604
14 Flooring (AR0816) : 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 floor , treads or steps and landing on a 25mm thick bed of cement mortar 1:1 (1cement: 1sand) jointed with neat cement slurry mixed with pigment to match the shades of the ceramic tiles including rubbing and polishing, cost of precast tiles complete as per direction of Enginer-in-charge. Sqm 100.1 1226.93473769 122816.16724277
15 Flooring (AR0817aa) : First floor - 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 6.57 1570.499451116 10318.181393832
Total Amount (in Rs.): 932344.9529713
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 Masonry Brick Work (AR0603ci) : First floor - 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. 24.8118 Cubic Meter 3.404 84.4593672 - - 1.2075 29.9602485 0.4025 9.9867495
2 R.C.C. Work (AR0404Ac) : First Floor - 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. (including centring and shuttering) complete and as per direction of Engineer-in charge. (RCC Beams, Column, Girder & Bressmer etc) 8.7417 Cubic Meter 1.533295 13.4036049015 6.352395 55.5307313715 6.4015 55.95999255 - -
3 R.C.C. Work (AR0404Ad) : First Floor - 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. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Lintels) 1.3975 Cubic Meter 1.533295 2.1427797625 2.758395 3.8548570125 2.8075 3.92348125 - -
4 R.C.C. Work (AR0404Ag) : First Floor - 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. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Roof slab, landing, balcony, sun shade) 14.8707375 Cubic Meter 1.533295 22.801227455062 3.732195 55.500492143812 3.7813 56.23071970875 - -
5 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. 135.679 Square Meter 0.1236 16.7699244 - - 0.1442 19.5649118 - -
6 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. 62.655 Square Meter 0.2472 15.488316 - - 0.1648 10.325544 - -
7 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. 222.435 Square Meter 0.05871 13.05915885 - - 0.0515 11.4554025 - -
8 Painting (AR0918c) : First Floor - Finishing wall with two coat water proofing cement paint including one coat cement wash on the outer surface of approved shade on new 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) 12.604986137 Square Meter 0.044890322580645 0.56584189381449 - - 0.0084677419354839 0.10673576970847 0.0231 0.2911751797647
9 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. 12.331479705 Square Meter 0.055376344086022 0.68287226323387 - - - - 0.055376344086022 0.68287226323387
10 Painting (AR0920) : First Floor - 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) 12.331479705 Square Meter 0.06592 0.8128911421536 - - - - 0.05562 0.6858769011921
11 Painting (AR0918Ai) : First Floor - Finishing wall one coat with weather coat including all costs of labour, Paint, Primer and Brushes required for the work etc. complete and as per direction of Engineer-in-charge. 5.957590681 Square Meter 0.04515 0.26898521924715 - - - - 0.0378 0.2251969277418
12 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. 2.7494 Quintal 6.3976377952756 17.589665354331 1.9685039370079 5.4122047244094 3.9370078740157 10.824409448819 3.4448818897638 9.4713582677165
13 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. 24 Quintal 0.84 20.16 0.0462 1.1088 - - 0.315 7.56
14 Flooring (AR0816) : 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 floor , treads or steps and landing on a 25mm thick bed of cement mortar 1:1 (1cement: 1sand) jointed with neat cement slurry mixed with pigment to match the shades of the ceramic tiles including rubbing and polishing, cost of precast tiles complete as per direction of Enginer-in-charge. 100.1 Square Meter 0.2268 22.70268 0.5775 57.80775 - - 0.2268 22.70268
15 Flooring (AR0817aa) : First floor - 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. 6.57 Square Meter 0.34125 2.2420125 0.798 5.24286 - - 0.34125 2.2420125
Total Qty 233.14932694184 198.35144552728 53.847921539649 184.45769525222
Rate Per Man Day 462 562 612 512
Total Amount 107714.98904713 111473.51238633 32954.927982265 94442.339969138
Total Labour Amount (in Rs.): 346585.76938486
MATERIAL STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRMMR0025 BRM006 BRM340 BRM028 BRM060 BRM052 BRM084 BRM104 BRM094 BRMMR0038 BRM143 BRM253 BRM140 BRM255 BRM341 BRM162 BRMMR0027 BRM130 BRM131
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 Masonry Brick Work (AR0603ci) :.First floor - 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. 24.8118 Cum 1 24.8118 400 9924.72 0.672 16.6735296 0.28 6.947304 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
2 R.C.C. Work (AR0404Ac) :.First Floor - 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. (including centring and shuttering) complete and as per direction of Engineer-in charge. (RCC Beams, Column, Girder & Bressmer etc) 8.7417 Cum - - - - 3.4733 30.36254661 0.45 3.933765 0.36 3.147012 0.54 4.720518 5.30352 46.361780784 0.0498348 0.43564087116 - - - - - - - - - - - - - - - - - - - - - -
3 R.C.C. Work (AR0404Ad) :.First Floor - 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. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Lintels) 1.3975 Cum - - - - 3.4733 4.85393675 0.45 0.628875 0.36 0.5031 0.54 0.75465 - - 0.0889602 0.1243218795 4.5234 6.3214515 - - - - - - - - - - - - - - - - - - - -
4 R.C.C. Work (AR0404Ag) :.First Floor - 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. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Roof slab, landing, balcony, sun shade) 14.8707375 Cum - - - - 3.4733 51.65053255875 0.45 6.691831875 0.36 5.3534655 0.54 8.03019825 7.46592 111.023736516 0.06026064 0.896120159022 - - - - - - - - - - - - - - - - - - - - - -
5 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. 135.679 Sqm - - - - 0.0358 4.8573082 0.015 2.035185 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
6 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. 62.655 Sqm - - - - 0.043 2.694165 0.018 1.12779 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
7 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. 222.435 Sqm - - - - - - - - - - - - - - - - - - 0.8 177.948 - - - - - - - - - - - - - - - - - -
8 Painting(AR0918c) :.First Floor - Finishing wall with two coat water proofing cement paint including one coat cement wash on the outer surface of approved shade on new 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) 12.604986137 Sqm - - - - 0.010763440860215 0.13567302282943 - - - - - - - - - - - - - - 0.25 3.15124653425 - - - - - - - - - - - - - - - -
9 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. 12.331479705 Sqm - - - - - - - - - - - - - - - - - - - - - - 0.084 1.03584429522 - - - - - - - - - - - - - -
10 Painting(AR0920) :.First Floor - 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) 12.331479705 Sqm - - - - - - - - - - - - - - - - - - - - - - - - 0.125 1.541434963125 - - - - - - - - - - - -
11 Painting(AR0918Ai) :.First Floor - Finishing wall one coat with weather coat including all costs of labour, Paint, Primer and Brushes required for the work etc. complete and as per direction of Engineer-in-charge. 5.957590681 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - 0.075 0.446819301075 - - - - - - - - - -
12 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. 2.7494 Qntl - - - - - - - - - - - - - - - - - - - - - - - - - - - - 1 2.7494 - - - - - - - -
13 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. 24 Qntl - - - - - - - - - - - - - - - - - - - - - - - - - - - - 1.05 25.2 0.8 19.2 - - - - - -
14 Flooring (AR0816) :.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 floor , treads or steps and landing on a 25mm thick bed of cement mortar 1:1 (1cement: 1sand) jointed with neat cement slurry mixed with pigment to match the shades of the ceramic tiles including rubbing and polishing, cost of precast tiles complete as per direction of Enginer-in-charge. 100.1 Sqm - - - - 0.2737 27.39737 0.013 1.3013 - - - - - - - - - - - - - - - - - - - - - - - - 1 100.1 1 100.1 - -
15 Flooring (AR0817aa) :.First floor - 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. 6.57 Sqm - - - - 0.1375 0.903375 0.015 0.09855 - - - - - - - - - - - - - - - - - - - - - - - - 1 6.57 - - 1 6.57
Total Qty 24.8118 9924.72 139.52843674158 22.764600875 9.0035775 13.50536625 157.3855173 1.456082909682 6.3214515 177.948 3.15124653425 1.03584429522 1.541434963125 0.446819301075 27.9494 19.2 106.67 100.1 6.57
Rate Per Unit 33 5.1291 614.177 483.09 1801.21 1786.21 250.166 58573.086 240.106 30 48.19677 159.39677 249.70677 189.86677 6212.077 90.1 8.5 462.9538891 663.9538891
Total Amount 818.7894 50904.881352 85695.156692633 10997.351036704 16217.333828775 24123.420249413 39372.505320872 85287.269491934 1517.818433859 5338.44 151.87990442454 165.11023488099 384.90674580701 84.836137468768 173623.8249038 1729.92 906.695 46341.68429891 4362.177051387
Total Material Amount (in Rs.): 548024.00008287
ROYALTY STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM006 BRM340 BRM028 BRM060 BRM052 BRM084 BRM104 BRM094 BRM143 BRM253 BRM140 BRM255 BRM341 BRM130 BRM131
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 Masonry Brick Work (AR0603ci) :.First floor - 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. 24.8118 Cum 400 9924.72 0.672 16.6735296 0.28 6.947304 - - - - - - - - - - - - - - - - - - - - - - - -
2 R.C.C. Work (AR0404Ac) :.First Floor - 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. (including centring and shuttering) complete and as per direction of Engineer-in charge. (RCC Beams, Column, Girder & Bressmer etc) 8.7417 Cum - - 3.4733 30.36254661 0.45 3.933765 0.36 3.147012 0.54 4.720518 0.0544068 0.47560792356 0.0498348 0.43564087116 - - - - - - - - - - - - - - - -
3 R.C.C. Work (AR0404Ad) :.First Floor - 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. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Lintels) 1.3975 Cum - - 3.4733 4.85393675 0.45 0.628875 0.36 0.5031 0.54 0.75465 - - 0.0889602 0.1243218795 0.0594504 0.083081934 - - - - - - - - - - - - - -
4 R.C.C. Work (AR0404Ag) :.First Floor - 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. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Roof slab, landing, balcony, sun shade) 14.8707375 Cum - - 3.4733 51.65053255875 0.45 6.691831875 0.36 5.3534655 0.54 8.03019825 0.0919908 1.367971039215 0.06026064 0.896120159022 - - - - - - - - - - - - - - - -
5 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. 135.679 Sqm - - 0.0358 4.8573082 0.015 2.035185 - - - - - - - - - - - - - - - - - - - - - - - -
6 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. 62.655 Sqm - - 0.043 2.694165 0.018 1.12779 - - - - - - - - - - - - - - - - - - - - - - - -
7 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. 222.435 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
8 Painting(AR0918c) :.First Floor - Finishing wall with two coat water proofing cement paint including one coat cement wash on the outer surface of approved shade on new 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) 12.604986137 Sqm - - 0.010763440860215 0.13567302282943 - - - - - - - - - - - - 0.25 3.15124653425 - - - - - - - - - - - -
9 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. 12.331479705 Sqm - - - - - - - - - - - - - - - - - - 0.084 1.03584429522 - - - - - - - - - -
10 Painting(AR0920) :.First Floor - 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) 12.331479705 Sqm - - - - - - - - - - - - - - - - - - - - 0.125 1.541434963125 - - - - - - - -
11 Painting(AR0918Ai) :.First Floor - Finishing wall one coat with weather coat including all costs of labour, Paint, Primer and Brushes required for the work etc. complete and as per direction of Engineer-in-charge. 5.957590681 Sqm - - - - - - - - - - - - - - - - - - - - - - 0.075 0.446819301075 - - - - - -
12 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. 2.7494 Qntl - - - - - - - - - - - - - - - - - - - - - - - - 1 2.7494 - - - -
13 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. 24 Qntl - - - - - - - - - - - - - - - - - - - - - - - - 1.05 25.2 - - - -
14 Flooring (AR0816) :.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 floor , treads or steps and landing on a 25mm thick bed of cement mortar 1:1 (1cement: 1sand) jointed with neat cement slurry mixed with pigment to match the shades of the ceramic tiles including rubbing and polishing, cost of precast tiles complete as per direction of Enginer-in-charge. 100.1 Sqm - - 0.2737 27.39737 0.013 1.3013 - - - - - - - - - - - - - - - - - - - - 1 100.1 - -
15 Flooring (AR0817aa) :.First floor - 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. 6.57 Sqm - - 0.1375 0.903375 0.015 0.09855 - - - - - - - - - - - - - - - - - - - - - - 1 6.57
Total Qty 9924.72 139.52843674158 22.764600875 9.0035775 13.50536625 1.843578962775 1.456082909682 0.083081934 3.15124653425 1.03584429522 1.541434963125 0.446819301075 27.9494 100.1 6.57
Rate Per Unit 0 0 95.25 157.5 157.5 0 0 0 0 0 0 0 0 0 0
Total Amount 0 0 2168.3282333438 1418.06345625 2127.095184375 0 0 0 0 0 0 0 0 0 0
Total Royalty Amount (in Rs.): 5713.4868739687
ADDITION COMPONENT
S/N Item Name Amount (in Rs.)
1 Provision for PH Work @ Rs. 22655 Rs. 22655
2 Provision for Contingency @ Rs. 10000 Rs. 10000
3 Display Citizen Board @ Rs. 3000 Rs. 3000
Total Addition Component Amount (in Rs.): 35655
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.): 967999.9529713