State: Odisha District: Angul Block: Kaniha Gram Panchayat: Deranga
Work Code: OD/344/3280/115674/403765/00075361 (Const. of Market Complex with 04 Nos. of Rooms)
Project Category: Building
Financial Year: 2021-22 Execution Level: ps
Executing Agency: Panchayat Samiti, Kaniha Proposal Date: -
Date of Commencement: 02-02-2026 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: Ghanasyam Patel
Administrative Approval Details
Approval No.: OD/344/3280/115674/403765/00075361/AS
Technical Sanction Details
Technical Sanction No.: OD/344/3280/115674/403765/00075361/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 Earth Work (AR0102aa) : Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift - Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per the direction of the Engineer-in-charge Cum 42.988442 240.77592 10350.581671917
2 Earth Work (AR0115) : Filling foundation and plinth with sand well watered and rammed - Filling foundation and plinth with sand well watered and rammed including cost, conveyance, royalty, taxes of all materials, labours and T & P required for the work etc. complete and as per direction of Engineer-in charge. Cum 51.0971558976 706.397232 36094.889489137
3 Concrete (AR0303) : Cement concrete (1:3:6) with 4 cm. Crusher Broken hard granite metal - Cement concrete (1:3:6) with 4 cm. hard granite(Crusher Broken) metal including laying in layers not exceeding 300 mm in depth, ramming, compacting to proper thickness, watering and curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T&P required for the work etc. complete and as per direction of Engineer-in charge. Cum 12.538342749683 5398.10300238 67683.265641933
4 R.C.C. Work (AR0404Aa) : Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC foundation, footing bases of column, mass concreate, pre-cast slabs etc.) Cum 5.858038 5883.6929186391 34466.896697719
5 R.C.C. Work (AR0404Ab) : Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Plinth band) Cum 2.703731671872 6640.5150437808 17954.170841413
6 R.C.C. Work (AR0404Ac) : Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge. (RCC Beams, Column, Girder & Bressmer etc) Cum 3.8145278112 13939.446305959 53172.40560681
7 R.C.C. Work (AR0404Ad) : Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Lintels) Cum 2.07143196944 12547.97714717 25992.28101445
8 R.C.C. Work (AR0404Ag) : Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Roof slab, landing, balcony, sun shade) Cum 8.88542106816 12185.577323029 108273.98547373
9 R.C.C. Work (AR0409) : Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position - Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position including cost of binding wire 18 to 20 gauge with cost of steel rod and as per drawing, design, and direction of Engineer-in-charge. Qntl 23.53 8640.6246087 203313.89704271
10 Masonry Brick Work (AR0603b) : Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth - Brickwork with Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth having crushing strength not less than 75.00 Kg/cm2 with dimensional tolerance ±8 percent immersing the bricks in water not less than six hours with cost conveyance, royalty, taxes of all materials, labor, and T&P required for the work, etc. complete and as per direction of Engineer-in-charge. Cum 15.17770993872 5146.251240984 78108.308607433
11 Masonry Brick Work (AR0603bi) : Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure - 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 24.99726117952 5179.581240984 129475.34508142
12 Plastering (AR1027) : 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces including chipping (Inside) - 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 57.785666 187.7088937384 10846.883438797
13 Plastering (AR1004) : 12mm thick cement plster (1:6) over Brick work in inside - 12mm thick cement plster (1:6) over Brick work in inside including racking out joints finishing smooth with proper plumb and line curing for proper period with cost conveyance, royality, taxes of all materials, labour and T & P required for the work etc. comp.and as per direction of Engineer-in-charge. Sqm 115.15884268 168.3769896676 19390.099264063
14 Plastering (AR1014) : 16mm thick cement Plaster in CM (1:6) over brick work in inside. - 16mm thick cement Plaster in CM (1:6) over brick work in inside including racking out joints finishing smooth with proper plumb and line, curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T & P required for the work etc comp.and as per direction of Engineer-in-charge. Sqm 122.15443858 242.332768946 29602.023340135
15 miscellaneous (ARM031) : Labour for fitting and fixing-departmental shutters excluding cost of fixing and fitting Chaukath - Labour for fitting and fixing-departmental shutters excluding cost of fixing and fitting Chaukath but including mending size of grooves in chaukaths and size of shutters,etc. complete (Doors and Window) and as directed by Engineer-in-Charge. Sqm 23.51560736 32.03 753.2049037408
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 5.33 15985.338901087 85201.856342794
17 Flooring (AR0802ii) : 2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG Hand broken chips - 2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG Hand broken chips including punning incl. cost, conveyance & royalty of materials as per direction of Engineer-in-charge. Sqm 53.697934 354.0066975676 19009.428281543
18 Painting (AR0901bi) : First Floor - Priming one coat in outer surface with primer of approved quality over iron work 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 47.03121472 69.041426619445 3247.1021599142
19 Painting (AR0903i) : Painting two coats of enamel paint in outer surface paint (outer surface) - 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 47.03121472 164.25024333952 7724.8884623132
20 Painting (AR0918ca) : Finishing wall two coats with weather coat with one coat oilbound Primer - Finishing wall surface two coats with weather coat with one coat oilbound Primer including all costs of labour, Paint, Primer, Brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge.(Outside) Sqm 296.09 156.89114311851 46453.89856596
Total Amount (in Rs.): 987115.41192794
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 Earth Work (AR0102aa) : Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift - Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per the direction of the Engineer-in-charge 42.988442 Cubic Meter 0.516 22.182036072 - - - - - -
2 Earth Work (AR0115) : Filling foundation and plinth with sand well watered and rammed - Filling foundation and plinth with sand well watered and rammed including cost, conveyance, royalty, taxes of all materials, labours and T & P required for the work etc. complete and as per direction of Engineer-in charge. 51.0971558976 Cubic Meter 0.1236 6.3156084689434 - - - - - -
3 Concrete (AR0303) : Cement concrete (1:3:6) with 4 cm. Crusher Broken hard granite metal - Cement concrete (1:3:6) with 4 cm. hard granite(Crusher Broken) metal including laying in layers not exceeding 300 mm in depth, ramming, compacting to proper thickness, watering and curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T&P required for the work etc. complete and as per direction of Engineer-in charge. 12.538342749683 Cubic Meter 3.9 48.899536723764 - - 0.18 2.2569016949429 - -
4 R.C.C. Work (AR0404Aa) : Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC foundation, footing bases of column, mass concreate, pre-cast slabs etc.) 5.858038 Cubic Meter 1.3333 7.8105220654 0.1323 0.7750184274 0.175 1.02515665 - -
5 R.C.C. Work (AR0404Ab) : Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Plinth band) 2.703731671872 Cubic Meter 1.3333 3.6048854381069 0.3073 0.83085674276627 0.35 0.9463060851552 - -
6 R.C.C. Work (AR0404Ac) : Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge. (RCC Beams, Column, Girder & Bressmer etc) 3.8145278112 Cubic Meter 1.3333 5.085909930673 5.29605 20.201930014506 5.33875 20.364810352044 - -
7 R.C.C. Work (AR0404Ad) : Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Lintels) 2.07143196944 Cubic Meter 1.3333 2.7618402448544 2.30105 4.7664685332799 2.34375 4.854918678375 - -
8 R.C.C. Work (AR0404Ag) : Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Roof slab, landing, balcony, sun shade) 8.88542106816 Cubic Meter 1.3333 11.846931910178 3.11255 27.656317345701 3.15525 28.035724825312 - -
9 R.C.C. Work (AR0409) : Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position - Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position including cost of binding wire 18 to 20 gauge with cost of steel rod and as per drawing, design, and direction of Engineer-in-charge. 23.53 Quintal 0.8 18.824 0.044 1.03532 - - 0.3 7.059
10 Masonry Brick Work (AR0603b) : Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth - Brickwork with Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth having crushing strength not less than 75.00 Kg/cm2 with dimensional tolerance ±8 percent immersing the bricks in water not less than six hours with cost conveyance, royalty, taxes of all materials, labor, and T&P required for the work, etc. complete and as per direction of Engineer-in-charge. 15.17770993872 Cubic Meter 2.96 44.926021418611 - - 1.05 15.936595435656 0.35 5.312198478552
11 Masonry Brick Work (AR0603bi) : Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure - 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. 24.99726117952 Cubic Meter 2.96 73.991893091379 - - 1.05 26.247124238496 0.35 8.749041412832
12 Plastering (AR1027) : 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces including chipping (Inside) - 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. 57.785666 Square Meter 0.17 9.82356322 - - 0.14 8.08999324 - -
13 Plastering (AR1004) : 12mm thick cement plster (1:6) over Brick work in inside - 12mm thick cement plster (1:6) over Brick work in inside including racking out joints finishing smooth with proper plumb and line curing for proper period with cost conveyance, royality, taxes of all materials, labour and T & P required for the work etc. comp.and as per direction of Engineer-in-charge. 115.15884268 Square Meter 0.12 13.8190611216 - - 0.14 16.1222379752 - -
14 Plastering (AR1014) : 16mm thick cement Plaster in CM (1:6) over brick work in inside. - 16mm thick cement Plaster in CM (1:6) over brick work in inside including racking out joints finishing smooth with proper plumb and line, curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T & P required for the work etc comp.and as per direction of Engineer-in-charge. 122.15443858 Square Meter 0.24 29.3170652592 - - 0.16 19.5447101728 - -
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. 5.33 Quintal 6.3976377952756 34.099409448819 1.9685039370079 10.492125984252 3.9370078740157 20.984251968504 3.4448818897638 18.361220472441
17 Flooring (AR0802ii) : 2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG Hand broken chips - 2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG Hand broken chips including punning incl. cost, conveyance & royalty of materials as per direction of Engineer-in-charge. 53.697934 Square Meter 0.36 19.33125624 - - - - 0.13 6.98073142
18 Painting (AR0901bi) : First Floor - Priming one coat in outer surface with primer of approved quality over iron work including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. 47.03121472 Square Meter 0.056451612903226 2.6549879277419 - - - - 0.056451612903226 2.6549879277419
19 Painting (AR0903i) : Painting two coats of enamel paint in outer surface paint (outer surface) - 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) 47.03121472 Square Meter 0.11827956989247 5.5628318486022 - - - - 0.13440860215054 6.321399827957
20 Painting (AR0918ca) : Finishing wall two coats with weather coat with one coat oilbound Primer - Finishing wall surface two coats with weather coat with one coat oilbound Primer including all costs of labour, Paint, Primer, Brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge.(Outside) 296.09 Square Meter 0.11776344086022 34.868577204301 - - - - 0.10776344086022 31.907677204301
Total Qty 395.72593763417 164.40873131648 65.758037047905 87.346256743825
Rate Per Man Day 462 562 512 612
Total Amount 182825.38318699 92397.706999865 33668.114968528 53455.909127221
Total Labour Amount (in Rs.): 362347.1142826
MATERIAL STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM029 BRM340 BRM028 BRM044 BRM060 BRM052 BRM104 BRM092 BRM084 BRM094 BRM162 BRM341 BRM005 BRMMR0025 BRMM031 BRM057 BRM137 BRM141 BRM255 BRM252
Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B)
1 Earth Work (AR0102aa) :.Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift - Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per the direction of the Engineer-in-charge 42.988442 Cum - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
2 Earth Work (AR0115) :.Filling foundation and plinth with sand well watered and rammed - Filling foundation and plinth with sand well watered and rammed including cost, conveyance, royalty, taxes of all materials, labours and T & P required for the work etc. complete and as per direction of Engineer-in charge. 51.0971558976 Cum 1 51.0971558976 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
3 Concrete (AR0303) :.Cement concrete (1:3:6) with 4 cm. Crusher Broken hard granite metal - Cement concrete (1:3:6) with 4 cm. hard granite(Crusher Broken) metal including laying in layers not exceeding 300 mm in depth, ramming, compacting to proper thickness, watering and curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T&P required for the work etc. complete and as per direction of Engineer-in charge. 12.538342749683 Cum - - 2.29 28.712804896774 0.48 6.0184045198478 0.96 12.036809039696 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
4 R.C.C. Work (AR0404Aa) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC foundation, footing bases of column, mass concreate, pre-cast slabs etc.) 5.858038 Cum - - 3.4733 20.3467233854 0.45 2.6361171 - - 0.36 2.10889368 0.54 3.16334052 0.004005 0.02346144219 0.189 1.107169182 - - - - - - - - - - - - - - - - - - - - - - - -
5 R.C.C. Work (AR0404Ab) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Plinth band) 2.703731671872 Cum - - 3.4733 9.390871215913 0.45 1.2166792523424 - - 0.36 0.97334340187392 0.54 1.4600151028109 0.01335 0.036094817819491 0.63 1.7033509532794 - - - - - - - - - - - - - - - - - - - - - - - -
6 R.C.C. Work (AR0404Ac) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge. (RCC Beams, Column, Girder & Bressmer etc) 3.8145278112 Cum - - 3.4733 13.248999446641 0.45 1.71653751504 - - 0.36 1.373230012032 0.54 2.059845018048 0.041529 0.15841352547132 - - 4.4196 16.85868711438 - - - - - - - - - - - - - - - - - - - - - -
7 R.C.C. Work (AR0404Ad) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Lintels) 2.07143196944 Cum - - 3.4733 7.194704659456 0.45 0.932144386248 - - 0.36 0.7457155089984 0.54 1.1185732634976 0.0741335 0.15356250190648 - - - - 3.7695 7.8082628088041 - - - - - - - - - - - - - - - - - - - -
8 R.C.C. Work (AR0404Ag) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Roof slab, landing, balcony, sun shade) 8.88542106816 Cum - - 3.4733 30.86173299604 0.45 3.998439480672 - - 0.36 3.1987515845376 0.54 4.7981273768064 0.0502172 0.446200966864 - - 6.2216 55.281535717664 - - - - - - - - - - - - - - - - - - - - - -
9 R.C.C. Work (AR0409) :.Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position - Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position including cost of binding wire 18 to 20 gauge with cost of steel rod and as per drawing, design, and direction of Engineer-in-charge. 23.53 Qntl - - - - - - - - - - - - - - - - - - - - 0.8 18.824 1.05 24.7065 - - - - - - - - - - - - - - - -
10 Masonry Brick Work (AR0603b) :.Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth - Brickwork with Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth having crushing strength not less than 75.00 Kg/cm2 with dimensional tolerance ±8 percent immersing the bricks in water not less than six hours with cost conveyance, royalty, taxes of all materials, labor, and T&P required for the work, etc. complete and as per direction of Engineer-in-charge. 15.17770993872 Cum - - 0.672 10.19942107882 0.28 4.2497587828416 - - - - - - - - - - - - - - - - - - 350 5312.198478552 - - - - - - - - - - - - - -
11 Masonry Brick Work (AR0603bi) :.Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure - 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. 24.99726117952 Cum - - 0.672 16.798159512637 0.28 6.9992331302656 - - - - - - - - - - - - - - - - - - 350 8749.041412832 1 24.99726117952 - - - - - - - - - - - -
12 Plastering (AR1027) :.6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces including chipping (Inside) - 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. 57.785666 Sqm - - 0.0372 2.1496267752 0.0075 0.433392495 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
13 Plastering (AR1004) :.12mm thick cement plster (1:6) over Brick work in inside - 12mm thick cement plster (1:6) over Brick work in inside including racking out joints finishing smooth with proper plumb and line curing for proper period with cost conveyance, royality, taxes of all materials, labour and T & P required for the work etc. comp.and as per direction of Engineer-in-charge. 115.15884268 Sqm - - 0.0358 4.122686567944 0.015 1.7273826402 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
14 Plastering (AR1014) :.16mm thick cement Plaster in CM (1:6) over brick work in inside. - 16mm thick cement Plaster in CM (1:6) over brick work in inside including racking out joints finishing smooth with proper plumb and line, curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T & P required for the work etc comp.and as per direction of Engineer-in-charge. 122.15443858 Sqm - - 0.043 5.25264085894 0.018 2.19877989444 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
15 miscellaneous(ARM031) :.Labour for fitting and fixing-departmental shutters excluding cost of fixing and fitting Chaukath - Labour for fitting and fixing-departmental shutters excluding cost of fixing and fitting Chaukath but including mending size of grooves in chaukaths and size of shutters,etc. complete (Doors and Window) and as directed by Engineer-in-Charge. 23.51560736 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - 1 23.51560736 - - - - - - - - - -
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. 5.33 Qntl - - - - - - - - - - - - - - - - - - - - - - 1 5.33 - - - - - - - - - - - - - - - -
17 Flooring (AR0802ii) :.2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG Hand broken chips - 2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG Hand broken chips including punning incl. cost, conveyance & royalty of materials as per direction of Engineer-in-charge. 53.697934 Sqm - - 0.0858 4.6072827372 0.012 0.644375208 - - - - - - - - - - - - - - - - - - - - - - - - 0.023 1.235052482 - - - - - - - -
18 Painting(AR0901bi) :.First Floor - Priming one coat in outer surface with primer of approved quality over iron work including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. 47.03121472 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.054 2.53968559488 - - - - - -
19 Painting(AR0903i) :.Painting two coats of enamel paint in outer surface paint (outer surface) - 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) 47.03121472 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.125 5.87890184 - - - -
20 Painting(AR0918ca) :.Finishing wall two coats with weather coat with one coat oilbound Primer - Finishing wall surface two coats with weather coat with one coat oilbound Primer including all costs of labour, Paint, Primer, Brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge.(Outside) 296.09 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.125 37.01125 0.084 24.87156
Total Qty 51.0971558976 152.88565413097 32.771244404897 12.036809039696 8.3999341874419 12.599901281163 0.8177332542513 2.8105201352794 72.140222832044 7.8082628088041 18.824 30.0365 14061.239891384 24.99726117952 23.51560736 1.235052482 2.53968559488 5.87890184 37.01125 24.87156
Rate Per Unit 413.05 545.427 417.99 1336.36 1746.33 1723.4 58573.086 229.106 250.166 240.106 90.1 6386.662 6.60785 33 32.03 1426.3 143.12622 205.76622 195.21622 125.92622
Total Amount 21105.680243504 83387.96367569 13698.052448803 16085.510128288 14669.057069555 21714.669867956 47897.160226321 643.90702611331 18047.030985001 1874.8107499707 1696.0424 191832.973163 92914.564016282 824.90961892416 753.2049037408 1761.5553550766 363.49559918363 1209.6794093678 7225.196322475 3131.9815363032
Total Material Amount (in Rs.): 540837.44474556
ROYALTY STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM029 BRM340 BRM028 BRM044 BRM060 BRM052 BRM104 BRM092 BRM084 BRM094 BRM341 BRM005 BRM057 BRM137 BRM141 BRM255 BRM252
Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B)
1 Earth Work (AR0102aa) :.Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift - Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per the direction of the Engineer-in-charge 42.988442 Cum - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
2 Earth Work (AR0115) :.Filling foundation and plinth with sand well watered and rammed - Filling foundation and plinth with sand well watered and rammed including cost, conveyance, royalty, taxes of all materials, labours and T & P required for the work etc. complete and as per direction of Engineer-in charge. 51.0971558976 Cum 1 51.0971558976 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
3 Concrete (AR0303) :.Cement concrete (1:3:6) with 4 cm. Crusher Broken hard granite metal - Cement concrete (1:3:6) with 4 cm. hard granite(Crusher Broken) metal including laying in layers not exceeding 300 mm in depth, ramming, compacting to proper thickness, watering and curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T&P required for the work etc. complete and as per direction of Engineer-in charge. 12.538342749683 Cum - - 2.29 28.712804896774 0.48 6.0184045198478 0.96 12.036809039696 - - - - - - - - - - - - - - - - - - - - - - - - - -
4 R.C.C. Work (AR0404Aa) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC foundation, footing bases of column, mass concreate, pre-cast slabs etc.) 5.858038 Cum - - 3.4733 20.3467233854 0.45 2.6361171 - - 0.36 2.10889368 0.54 3.16334052 0.004005 0.02346144219 0.000921 0.005395252998 - - - - - - - - - - - - - - - - - -
5 R.C.C. Work (AR0404Ab) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Plinth band) 2.703731671872 Cum - - 3.4733 9.390871215913 0.45 1.2166792523424 - - 0.36 0.97334340187392 0.54 1.4600151028109 0.01335 0.036094817819491 0.00307 0.008300456232647 - - - - - - - - - - - - - - - - - -
6 R.C.C. Work (AR0404Ac) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge. (RCC Beams, Column, Girder & Bressmer etc) 3.8145278112 Cum - - 3.4733 13.248999446641 0.45 1.71653751504 - - 0.36 1.373230012032 0.54 2.059845018048 0.041529 0.15841352547132 - - 0.045339 0.172946876432 - - - - - - - - - - - - - - - -
7 R.C.C. Work (AR0404Ad) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Lintels) 2.07143196944 Cum - - 3.4733 7.194704659456 0.45 0.932144386248 - - 0.36 0.7457155089984 0.54 1.1185732634976 0.0741335 0.15356250190648 - - - - 0.049542 0.10262288263 - - - - - - - - - - - - - -
8 R.C.C. Work (AR0404Ag) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Roof slab, landing, balcony, sun shade) 8.88542106816 Cum - - 3.4733 30.86173299604 0.45 3.998439480672 - - 0.36 3.1987515845376 0.54 4.7981273768064 0.0502172 0.446200966864 - - 0.076659 0.68114749366408 - - - - - - - - - - - - - - - -
9 R.C.C. Work (AR0409) :.Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position - Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position including cost of binding wire 18 to 20 gauge with cost of steel rod and as per drawing, design, and direction of Engineer-in-charge. 23.53 Qntl - - - - - - - - - - - - - - - - - - - - 1.05 24.7065 - - - - - - - - - - - -
10 Masonry Brick Work (AR0603b) :.Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth - Brickwork with Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth having crushing strength not less than 75.00 Kg/cm2 with dimensional tolerance ±8 percent immersing the bricks in water not less than six hours with cost conveyance, royalty, taxes of all materials, labor, and T&P required for the work, etc. complete and as per direction of Engineer-in-charge. 15.17770993872 Cum - - 0.672 10.19942107882 0.28 4.2497587828416 - - - - - - - - - - - - - - - - 350 5312.198478552 - - - - - - - - - -
11 Masonry Brick Work (AR0603bi) :.Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure - 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. 24.99726117952 Cum - - 0.672 16.798159512637 0.28 6.9992331302656 - - - - - - - - - - - - - - - - 350 8749.041412832 - - - - - - - - - -
12 Plastering (AR1027) :.6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces including chipping (Inside) - 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. 57.785666 Sqm - - 0.0372 2.1496267752 0.0075 0.433392495 - - - - - - - - - - - - - - - - - - - - - - - - - - - -
13 Plastering (AR1004) :.12mm thick cement plster (1:6) over Brick work in inside - 12mm thick cement plster (1:6) over Brick work in inside including racking out joints finishing smooth with proper plumb and line curing for proper period with cost conveyance, royality, taxes of all materials, labour and T & P required for the work etc. comp.and as per direction of Engineer-in-charge. 115.15884268 Sqm - - 0.0358 4.122686567944 0.015 1.7273826402 - - - - - - - - - - - - - - - - - - - - - - - - - - - -
14 Plastering (AR1014) :.16mm thick cement Plaster in CM (1:6) over brick work in inside. - 16mm thick cement Plaster in CM (1:6) over brick work in inside including racking out joints finishing smooth with proper plumb and line, curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T & P required for the work etc comp.and as per direction of Engineer-in-charge. 122.15443858 Sqm - - 0.043 5.25264085894 0.018 2.19877989444 - - - - - - - - - - - - - - - - - - - - - - - - - - - -
15 miscellaneous(ARM031) :.Labour for fitting and fixing-departmental shutters excluding cost of fixing and fitting Chaukath - Labour for fitting and fixing-departmental shutters excluding cost of fixing and fitting Chaukath but including mending size of grooves in chaukaths and size of shutters,etc. complete (Doors and Window) and as directed by Engineer-in-Charge. 23.51560736 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
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. 5.33 Qntl - - - - - - - - - - - - - - - - - - - - 1 5.33 - - - - - - - - - - - -
17 Flooring (AR0802ii) :.2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG Hand broken chips - 2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG Hand broken chips including punning incl. cost, conveyance & royalty of materials as per direction of Engineer-in-charge. 53.697934 Sqm - - 0.0858 4.6072827372 0.012 0.644375208 - - - - - - - - - - - - - - - - - - 0.023 1.235052482 - - - - - - - -
18 Painting(AR0901bi) :.First Floor - Priming one coat in outer surface with primer of approved quality over iron work including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. 47.03121472 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - 0.054 2.53968559488 - - - - - -
19 Painting(AR0903i) :.Painting two coats of enamel paint in outer surface paint (outer surface) - 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) 47.03121472 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.125 5.87890184 - - - -
20 Painting(AR0918ca) :.Finishing wall two coats with weather coat with one coat oilbound Primer - Finishing wall surface two coats with weather coat with one coat oilbound Primer including all costs of labour, Paint, Primer, Brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge.(Outside) 296.09 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.125 37.01125 0.084 24.87156
Total Qty 51.0971558976 152.88565413097 32.771244404897 12.036809039696 8.3999341874419 12.599901281163 0.8177332542513 0.013695709230647 0.85409437009607 0.10262288263 30.0365 14061.239891384 1.235052482 2.53968559488 5.87890184 37.01125 24.87156
Rate Per Unit 229.25 0 229.25 400.5 400.5 400.5 0 0 0 0 0 0 400.5 0 0 0 0
Total Amount 11714.022989525 0 7512.8077798227 4820.7420203981 3364.1736420705 5046.2604631057 0 0 0 0 0 0 494.638519041 0 0 0 0
Total Royalty Amount (in Rs.): 32952.645413963
ADDITION COMPONENT
S/N Item Name Amount (in Rs.)
1 Provision for Contingency @ 0.25% Rs. 2467.7885298198
2 Display Citizen Board @ Rs. 545.54 Rs. 545.54
3 Any Other Lumpsum @ 1% Rs. 9871.1541192794
Total Addition Component Amount (in Rs.): 12884.482649099
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.): 999999.89457704