State: Odisha District: Nayagarh Block: Odagaon Gram Panchayat: Haridabandha
Work Code: OD/367/3529/275508/406719/00064750 (Const. Of Market complex at Haridabandha)
Project Category: Building
Financial Year: 2021-22 Execution Level: ps
Executing Agency: Panchayat Samiti, Odagaon Proposal Date: -
Date of Commencement: 21-11-2025 Date of Completion: -
Scheme Name: 5th SFC Grant in Aid Scheme Component Name: Creation of Capital Asset for Revenue Generation
Project Sub-Category: Market Complex Project Type: New Work
Name of Executant: Sradhanjali Sathua Mohapatra
Administrative Approval Details
Approval No.: OD/367/3529/275508/406719/00064750/AS
Technical Sanction Details
Technical Sanction No.: OD/367/3529/275508/406719/00064750/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 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 113.55 197.0993958064 22380.636393817
2 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 25.385625 5478.795829664 139082.65638341
3 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 94.175 390.8410755796 36807.458292709
4 Flooring (AR0817ac) : First floor - Fixing Vitrified industrial Tile of premium grade having thickness 8mm to 10mm confirming to IS 4457 of size 300mmx300mm 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 8.12 1496.768920361 12153.763633331
5 Flooring (AR0817bb) : First floor - Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm Coloured /Printed series(Homogeneous) in wall cladding/ glazed tiles 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 60.1575 1196.420114407 71973.643032439
6 Painting (AR0901ci) : First Floor - Priming one coat with outer surface primer of approved quality oil-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 113.72 71.910833104645 8177.6999406602
7 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 181.88 256.804530716 46707.608046626
8 Painting (AR0918f) : First Floor - Finishing wall with two coat weather coat paint of approved shade in the outer surface of old work to give an even shade including all costs of labour, Paint, Brushes, and putty required for the work, etc. complete and as per direction of Engineer-in-charge. (Outside) Sqm 113.72 91.038306875 10352.876257825
9 Painting (AR0920a) : First Floor - Finishing wall surface with two coats with plastic emulsion paint of approved shades above one coat oil bound Primer on new work to give an even shade including all costs of labor, Paint, Primer, Brushes and putty required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside) Sqm 295.47 170.20881685887 50291.59911729
10 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 7.784375 15946.974754519 124137.23160471
11 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 0.88125 14277.211763972 12581.792867
12 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 11.771875 14045.23084127 165338.70180958
13 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 295.47 80.8676902 23893.976423394
14 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 25.74 9030.1182817 232435.24457096
15 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 124.0575 179.4284704696 22259.447475282
Total Amount (in Rs.): 978574.33584903
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 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. 113.55 Square Meter 0.1751 19.882605 - - 0.1442 16.37391 - -
2 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. 25.385625 Cubic Meter 3.404 86.4126675 - - 1.2075 30.6531421875 0.4025 10.2177140625
3 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) 94.175 Square Meter 0.414 38.98845 - - - - 0.115 10.830125
4 Flooring (AR0817ac) : First floor - Fixing Vitrified industrial Tile of premium grade having thickness 8mm to 10mm confirming to IS 4457 of size 300mmx300mm 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. 8.12 Square Meter 0.34125 2.77095 0.798 6.47976 - - 0.34125 2.77095
5 Flooring (AR0817bb) : First floor - Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm Coloured /Printed series(Homogeneous) in wall cladding/ glazed tiles 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. 60.1575 Square Meter 0.34125 20.528746875 - - - - 0.34125 20.528746875
6 Painting (AR0901ci) : First Floor - Priming one coat with outer surface primer of approved quality oil-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. 113.72 Square Meter 0.056451612903226 6.4196774193548 - - - - 0.056451612903226 6.4196774193548
7 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. 181.88 Square Meter 0.2472 44.960736 - - 0.1648 29.973824 - -
8 Painting (AR0918f) : First Floor - Finishing wall with two coat weather coat paint of approved shade in the outer surface of old work to give an even shade including all costs of labour, Paint, Brushes, and putty required for the work, etc. complete and as per direction of Engineer-in-charge. (Outside) 113.72 Square Meter 0.0672 7.641984 - - - - 0.0567 6.447924
9 Painting (AR0920a) : First Floor - Finishing wall surface with two coats with plastic emulsion paint of approved shades above one coat oil bound Primer on new work to give an even shade including all costs of labor, Paint, Primer, Brushes and putty required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside) 295.47 Square Meter 0.12129634408602 35.839430787097 - - - - 0.11099634408602 32.796089787097
10 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) 7.784375 Cubic Meter 1.533295 11.935743265625 6.352395 49.449424828125 6.4015 49.8316765625 - -
11 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) 0.88125 Cubic Meter 1.533295 1.35121621875 2.758395 2.43083559375 2.8075 2.474109375 - -
12 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) 11.771875 Cubic Meter 1.533295 18.049757078125 3.732195 43.934933015625 3.7813 44.5129909375 - -
13 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. 295.47 Square Meter 0.05871 17.3470437 - - 0.0515 15.216705 - -
14 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. 25.74 Quintal 0.84 21.6216 0.0462 1.189188 - - 0.315 8.1081
15 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. 124.0575 Square Meter 0.1236 15.333507 - - 0.1442 17.8890915 - -
Total Qty 349.08411484395 206.9254495625 98.119327143952 103.4841414375
Rate Per Man Day 462 562 612 512
Total Amount 161276.86105791 116292.10265413 60049.028212098 52983.880416
Total Labour Amount (in Rs.): 390601.87234013
MATERIAL STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM340 BRM028 BRMMR0025 BRM005 BRM064 BRM133 BRMMR0027 CON026 BRM132 BRM252 BRM255 BRM140 BRM253 BRM060 BRM052 BRM084 BRM104 BRM094 BRMMR0038 BRM162 BRM341
Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B)
1 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. 113.55 Sqm 0.0372 4.22406 0.0075 0.851625 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
2 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. 25.385625 Cum 0.672 17.05914 0.28 7.107975 1 25.385625 350 8884.96875 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
3 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) 94.175 Sqm 0.1208 11.37634 0.0169 1.5915575 - - - - 0.0169 1.5915575 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
4 Flooring (AR0817ac) :.First floor - Fixing Vitrified industrial Tile of premium grade having thickness 8mm to 10mm confirming to IS 4457 of size 300mmx300mm 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. 8.12 Sqm 0.1375 1.1165 0.015 0.1218 - - - - - - 1 8.12 1 8.12 0.1375 1.1165 - - - - - - - - - - - - - - - - - - - - - - - - - -
5 Flooring (AR0817bb) :.First floor - Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm Coloured /Printed series(Homogeneous) in wall cladding/ glazed tiles 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. 60.1575 Sqm 0.1375 8.27165625 0.015 0.9023625 - - - - - - - - - - - - 1 60.1575 - - - - - - - - - - - - - - - - - - - - - - - -
6 Painting(AR0901ci) :.First Floor - Priming one coat with outer surface primer of approved quality oil-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. 113.72 Sqm - - - - - - - - - - - - - - - - - - 0.084 9.55248 - - - - - - - - - - - - - - - - - - - - - -
7 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. 181.88 Sqm 0.043 7.82084 0.018 3.27384 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
8 Painting(AR0918f) :.First Floor - Finishing wall with two coat weather coat paint of approved shade in the outer surface of old work to give an even shade including all costs of labour, Paint, Brushes, and putty required for the work, etc. complete and as per direction of Engineer-in-charge. (Outside) 113.72 Sqm - - - - - - - - - - - - - - - - - - - - 0.125 14.215 - - - - - - - - - - - - - - - - - - - -
9 Painting(AR0920a) :.First Floor - Finishing wall surface with two coats with plastic emulsion paint of approved shades above one coat oil bound Primer on new work to give an even shade including all costs of labor, Paint, Primer, Brushes and putty required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside) 295.47 Sqm - - - - - - - - - - - - - - - - - - - - - - 0.125 36.93375 0.084 24.81948 - - - - - - - - - - - - - - - -
10 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) 7.784375 Cum 3.4733 27.0374696875 0.45 3.50296875 - - - - - - - - - - - - - - - - - - - - - - 0.36 2.802375 0.54 4.2035625 5.30352 41.2845885 0.0498348 0.38793277125 - - - - - - - -
11 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) 0.88125 Cum 3.4733 3.060845625 0.45 0.3965625 - - - - - - - - - - - - - - - - - - - - - - 0.36 0.31725 0.54 0.475875 - - 0.0889602 0.07839617625 4.5234 3.98624625 - - - - - -
12 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) 11.771875 Cum 3.4733 40.8872534375 0.45 5.29734375 - - - - - - - - - - - - - - - - - - - - - - 0.36 4.237875 0.54 6.3568125 7.46592 87.887877 0.06026064 0.7093807215 - - - - - - - -
13 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. 295.47 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.8 236.376 - - - -
14 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. 25.74 Qntl - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.8 20.592 1.05 27.027
15 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. 124.0575 Sqm 0.0358 4.4412585 0.015 1.8608625 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Total Qty 125.2953635 24.9068975 25.385625 8884.96875 1.5915575 8.12 8.12 1.1165 60.1575 9.55248 14.215 36.93375 24.81948 7.3575 11.03625 129.1724655 1.175709669 3.98624625 236.376 20.592 27.027
Rate Per Unit 595.95 664.51 33 6.1539 1217.35 587.9511111 8.5 0 707.6520557 125.8311 195.1211 249.5711 159.03 1785.82 1727.44 250.166 58573.086 240.106 30 90.1 6675.04
Total Amount 74669.771877825 16550.882457725 837.725625 54677.209190625 1937.482522625 4774.163022132 69.02 0 42570.578540773 1201.999066128 2773.6464365 9217.596614625 3947.0419044 13139.17065 19064.4597 32314.559004273 68864.943553369 957.1216421025 7091.28 1855.3392 180406.30608
Total Material Amount (in Rs.): 536920.2970881
ROYALTY STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM340 BRM028 BRM005 BRM064 BRM133 BRM132 BRM252 BRM255 BRM140 BRM060 BRM052 BRM084 BRM104 BRM094 BRM341
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 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. 113.55 Sqm 0.0372 4.22406 0.0075 0.851625 - - - - - - - - - - - - - - - - - - - - - - - - - -
2 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. 25.385625 Cum 0.672 17.05914 0.28 7.107975 350 8884.96875 - - - - - - - - - - - - - - - - - - - - - - - -
3 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) 94.175 Sqm 0.1208 11.37634 0.0169 1.5915575 - - 0.0169 1.5915575 - - - - - - - - - - - - - - - - - - - - - -
4 Flooring (AR0817ac) :.First floor - Fixing Vitrified industrial Tile of premium grade having thickness 8mm to 10mm confirming to IS 4457 of size 300mmx300mm 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. 8.12 Sqm 0.1375 1.1165 0.015 0.1218 - - - - 1 8.12 - - - - - - - - - - - - - - - - - - - -
5 Flooring (AR0817bb) :.First floor - Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm Coloured /Printed series(Homogeneous) in wall cladding/ glazed tiles 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. 60.1575 Sqm 0.1375 8.27165625 0.015 0.9023625 - - - - - - 1 60.1575 - - - - - - - - - - - - - - - - - -
6 Painting(AR0901ci) :.First Floor - Priming one coat with outer surface primer of approved quality oil-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. 113.72 Sqm - - - - - - - - - - - - 0.084 9.55248 - - - - - - - - - - - - - - - -
7 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. 181.88 Sqm 0.043 7.82084 0.018 3.27384 - - - - - - - - - - - - - - - - - - - - - - - - - -
8 Painting(AR0918f) :.First Floor - Finishing wall with two coat weather coat paint of approved shade in the outer surface of old work to give an even shade including all costs of labour, Paint, Brushes, and putty required for the work, etc. complete and as per direction of Engineer-in-charge. (Outside) 113.72 Sqm - - - - - - - - - - - - - - 0.125 14.215 - - - - - - - - - - - - - -
9 Painting(AR0920a) :.First Floor - Finishing wall surface with two coats with plastic emulsion paint of approved shades above one coat oil bound Primer on new work to give an even shade including all costs of labor, Paint, Primer, Brushes and putty required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside) 295.47 Sqm - - - - - - - - - - - - - - - - 0.125 36.93375 - - - - - - - - - - - -
10 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) 7.784375 Cum 3.4733 27.0374696875 0.45 3.50296875 - - - - - - - - - - - - - - 0.36 2.802375 0.54 4.2035625 0.0544068 0.42352293375 0.0498348 0.38793277125 - - - -
11 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) 0.88125 Cum 3.4733 3.060845625 0.45 0.3965625 - - - - - - - - - - - - - - 0.36 0.31725 0.54 0.475875 - - 0.0889602 0.07839617625 0.0594504 0.052390665 - -
12 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) 11.771875 Cum 3.4733 40.8872534375 0.45 5.29734375 - - - - - - - - - - - - - - 0.36 4.237875 0.54 6.3568125 0.0919908 1.08290419875 0.06026064 0.7093807215 - - - -
13 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. 295.47 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
14 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. 25.74 Qntl - - - - - - - - - - - - - - - - - - - - - - - - - - - - 1.05 27.027
15 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. 124.0575 Sqm 0.0358 4.4412585 0.015 1.8608625 - - - - - - - - - - - - - - - - - - - - - - - - - -
Total Qty 125.2953635 24.9068975 8884.96875 1.5915575 8.12 60.1575 9.55248 14.215 36.93375 7.3575 11.03625 1.5064271325 1.175709669 0.052390665 27.027
Rate Per Unit 0 305.25 0 244.5 0 0 0 0 0 244.5 244.5 0 0 0 0
Total Amount 0 7602.830461875 0 389.13580875 0 0 0 0 0 1798.90875 2698.363125 0 0 0 0
Total Royalty Amount (in Rs.): 12489.238145625
ADDITION COMPONENT
S/N Item Name Amount (in Rs.)
1 Provision for Contingency @ Rs. 2500 Rs. 2500
2 Display Citizen Board @ Rs. 1425.66 Rs. 1425.66
3 Any Other Lumpsum @ Rs. 14000 Rs. 14000
Total Addition Component Amount (in Rs.): 17925.66
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.): 996499.99584903