State: Odisha District: Kalahandi Block: Kesinga Gram Panchayat: Belakhandi
Work Code: OD/358/3416/118744/422272/00052703 (Provision of GP facility centre at Belkhandi G.P HQ)
Project Category: Building
Financial Year: 2025-26 Execution Level: ps
Executing Agency: Panchayat Samiti, Kesinga Proposal Date: -
Date of Commencement: - Date of Completion: -
Scheme Name: 5th SFC Grant in Aid Scheme Component Name: Provision of Facilities at GP Head Quarter
Project Sub-Category: GP Facility Centre Project Type: New Work
Name of Executant:
Administrative Approval Details
Approval No.:
Technical Sanction Details
Technical Sanction No.:
Fund Sanction No.: 1999
Fund Sanction Amount (in Rs.): 1000000
ACTIVITY STATEMENT
Sl.No. Activity taken Unit Quantity Unit Price (in Rs.) Total (in Rs.)
1 R.C.C. Work (AR0404A) : 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. complete and as per direction of Engineer-in charge. (excluding centring and shuttering) Cum 16.987977534234 6303.6557040332 107086.36148366
2 R.C.C. Work (AR0410e) : First floor - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. Lintels Data for 7.8 sqm Sqm 15.92543226 599.49238437754 9547.1753577904
3 R.C.C. Work (AR0410d) : First floor - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. beams, column, grider and bressmer, etc. Data for 4.2sqm Sqm 43.8961286626 1257.4845869017 55198.705217873
4 R.C.C. Work (AR0410a) : First floor - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. floor and roof slabs, landings, balconies, projecting sun shades and chajjas up to 4.3m height Sqm 92.0133515817 795.95935411093 73238.887894552
5 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 16 8659.2281118 138547.6497888
6 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 22.114149942016 5471.735750288 121002.78482496
7 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 97.5016985 173.4690819832 16913.530130598
8 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 163.9830853 249.654079772 40939.046258745
9 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 70.7794419017 194.5130547088 13767.525454884
10 Plastering (AR1017) : First Floor - 20mm thick cement Plaster in CM (1:4) over stone 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 80.546901 274.0075518176 22070.459149505
11 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 13.2630924084 1231.0453817158 16327.468656631
12 Flooring (AR0817b) : First floor - Fixing ceramic tiles (20cmx30cm / 20cmx20cm special plain/printed series ceramic wall tiles of premium grade having thickness 6.5mm to 6.7mm confirming to IS 13753) in wall cladding on 12mm thick cement plaster (1:3) jointed with neat cement slurry mixed with pigments to match the shade of the ceramic tiles including rubbing and polishing, cost of precast tiles complete as per direction of Engineer-in-charge. Sqm 25.85769199 905.017783211 23401.671083743
13 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 3.135 15991.047623087 50131.934298378
14 Painting (AR0918cb) : Finishing wall two coats with weather coat with one coat waterbound Primer - Finishing wall two coats with weather coat with one coat waterbound 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 93.7855785 160.11208025032 15016.204071115
15 Painting (AR0922b) : First Floor - Finishing wall surface with two coats with distemper of approved shades above one coat waterbound Primer for 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 122.34767682 154.35004186467 18884.369039212
16 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 4.6916015 69.047911425445 323.94528481548
17 Other Building Items. (AR1901B) : First floor - Supplying, fitting & fixing Vitrified Tile 600mmx600mm Plain Ivory in floors of size 600mm x 600 mm of approved make conforming IS:13755 laid on 20 mm thick cement mortar(1:4)and filling joints with white cement of approved quality including cost of all materials, taxes, labour, T&P , etc. required for the work all complete as per direction of Engineer-in-charge(for new work only) Sqm 41.93734323 1026.5006268026 43048.709112031
18 Other Building Items. (AR1911) : Stainless steel of 304 grade in hand railing using 50mm dia of 2mm - Supplying, fitting and fixing of Stainless steel of 304 grade in hand railing using 50mm dia of 2mm thick circular pipe with Balustrade of size 32mm x 32mm x 2mm @ 0.90mtr. C/C and stainless square pipe bracing of size 32mm x 32mm x 2mm in 3 rows in staircase as per approved design and specification, buffing, polishing etc with cost,conveyance, taxes of all materials, labour,T&P etc. required for the complete in all respect. and as per direction of Engineer in Charge Rmt 21.640799307494 3129.0244276074 67714.589666098
Total Amount (in Rs.): 833161.01677339
LABOUR STATEMENT
Sl.No. Activity Name Quantity (A) Unit Un-Skilled Skilled Semi-Skilled Highly-Skilled
462 562 512 612
Qty/Unit (B) Total Qty (A*B) Qty/Unit (B) Total Qty (A*B) Qty/Unit (B) Total Qty (A*B) Qty/Unit (B) Total Qty (A*B)
1 R.C.C. Work (AR0404A) : 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. complete and as per direction of Engineer-in charge. (excluding centring and shuttering) 16.987977534234 Cubic Meter 1.533295 26.047581013353 0.065895 1.1194227796183 0.115 1.9536174164369 - -
2 R.C.C. Work (AR0410e) : First floor - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. Lintels Data for 7.8 sqm 15.92543226 Square Meter - - 0.19230769230769 3.0625831269231 0.19230769230769 3.0625831269231 - -
3 R.C.C. Work (AR0410d) : First floor - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. beams, column, grider and bressmer, etc. Data for 4.2sqm 43.8961286626 Square Meter - - 0.78571428571429 34.489815377757 0.78571428571429 34.489815377757 - -
4 R.C.C. Work (AR0410a) : First floor - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. floor and roof slabs, landings, balconies, projecting sun shades and chajjas up to 4.3m height 92.0133515817 Square Meter - - 0.36666666666667 33.73822891329 0.36666666666667 33.73822891329 - -
5 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. 16 Quintal 0.8 12.8 0.044 0.704 - - 0.3 4.8
6 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. 22.114149942016 Cubic Meter 3.404 75.276566402622 - - 1.2075 26.702836054984 0.4025 8.9009453516614
7 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. 97.5016985 Square Meter 0.1236 12.0512099346 - - 0.1442 14.0597449237 - -
8 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. 163.9830853 Square Meter 0.2472 40.53661868616 - - 0.1648 27.02441245744 - -
9 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. 70.7794419017 Square Meter 0.1751 12.393480276988 - - 0.1442 10.206395522225 - -
10 Plastering (AR1017) : First Floor - 20mm thick cement Plaster in CM (1:4) over stone 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. 80.546901 Square Meter 0.2472 19.9111939272 - - 0.1648 13.2741292848 - -
11 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. 13.2630924084 Square Meter 0.2268 3.0080693582251 0.5775 7.659435865851 - - 0.2268 3.0080693582251
12 Flooring (AR0817b) : First floor - Fixing ceramic tiles (20cmx30cm / 20cmx20cm special plain/printed series ceramic wall tiles of premium grade having thickness 6.5mm to 6.7mm confirming to IS 13753) in wall cladding on 12mm thick cement plaster (1:3) jointed with neat cement slurry mixed with pigments to match the shade of the ceramic tiles including rubbing and polishing, cost of precast tiles complete as per direction of Engineer-in-charge. 25.85769199 Square Meter 0.34125 8.8239373915875 - - - - 0.34125 8.8239373915875
13 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. 3.135 Quintal 6.3976377952756 20.056594488189 1.9685039370079 6.1712598425197 3.9370078740157 12.342519685039 3.4448818897638 10.799704724409
14 Painting (AR0918cb) : Finishing wall two coats with weather coat with one coat waterbound Primer - Finishing wall two coats with weather coat with one coat waterbound 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) 93.7855785 Square Meter 0.11776344086022 11.044512427226 - - - - 0.10776344086022 10.106656642226
15 Painting (AR0922b) : First Floor - Finishing wall surface with two coats with distemper of approved shades above one coat waterbound Primer for 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) 122.34767682 Square Meter 0.11923634408602 14.588289691435 - - - - 0.10893634408602 13.328108620189
16 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. 4.6916015 Square Meter 0.056451612903226 0.26484847177419 - - - - 0.056451612903226 0.26484847177419
17 Other Building Items. (AR1901B) : First floor - Supplying, fitting & fixing Vitrified Tile 600mmx600mm Plain Ivory in floors of size 600mm x 600 mm of approved make conforming IS:13755 laid on 20 mm thick cement mortar(1:4)and filling joints with white cement of approved quality including cost of all materials, taxes, labour, T&P , etc. required for the work all complete as per direction of Engineer-in-charge(for new work only) 41.93734323 Square Meter 0.2268 9.511389444564 - - - - 0.2268 9.511389444564
18 Other Building Items. (AR1911) : Stainless steel of 304 grade in hand railing using 50mm dia of 2mm - Supplying, fitting and fixing of Stainless steel of 304 grade in hand railing using 50mm dia of 2mm thick circular pipe with Balustrade of size 32mm x 32mm x 2mm @ 0.90mtr. C/C and stainless square pipe bracing of size 32mm x 32mm x 2mm in 3 rows in staircase as per approved design and specification, buffing, polishing etc with cost,conveyance, taxes of all materials, labour,T&P etc. required for the complete in all respect. and as per direction of Engineer in Charge 21.640799307494 Meter - - 0.27300613496933 5.9080709765858 - - 0.27300613496933 5.9080709765858
Total Qty 266.31429151392 176.8542827626 92.852816882545 75.451730981222
Rate Per Man Day 462 562 512 612
Total Amount 123037.20267943 99392.106912579 47540.642243863 46176.459360508
Total Labour Amount (in Rs.): 316146.41119638
MATERIAL STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM340 BRM028 BRM060 BRM052 BRM094 BRM104 BRM084 BRM162 BRM341 BRMMR0025 BRM005 BRMMR0027 BRM130 BRM129 BRM255 BRM253 BRM142 BRM137 BRM174 BRM131 BRMMR0024 BRMMR0023 BRMMR0022 BRMMR0021 BRMMR0020
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) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B)
1 R.C.C. Work (AR0404A) :.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. complete and as per direction of Engineer-in charge. (excluding centring and shuttering) 16.987977534234 Cum 3.4733 59.004342369655 0.45 7.6445898904053 0.36 6.1156719123242 0.54 9.1735078684864 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
2 R.C.C. Work (AR0410e) :.First floor - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. Lintels Data for 7.8 sqm 15.92543226 Sqm - - - - - - - - 0.32307692307692 5.1451396532308 0.0063538461538462 0.10118774651354 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
3 R.C.C. Work (AR0410d) :.First floor - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. beams, column, grider and bressmer, etc. Data for 4.2sqm 43.8961286626 Sqm - - - - - - - - - - 0.0062285714285714 0.27341017281277 0.66285714285714 29.096862427781 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
4 R.C.C. Work (AR0410a) :.First floor - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. floor and roof slabs, landings, balconies, projecting sun shades and chajjas up to 4.3m height 92.0133515817 Sqm - - - - - - - - - - 0.0060266666666667 0.55453379886571 0.74666666666667 68.703302514336 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
5 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. 16 Qntl - - - - - - - - - - - - - - 0.8 12.8 1.05 16.8 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
6 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. 22.114149942016 Cum 0.672 14.860708761035 0.28 6.1919619837645 - - - - - - - - - - - - - - 1 22.114149942016 350 7739.9524797056 - - - - - - - - - - - - - - - - - - - - - - - - - - - -
7 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. 97.5016985 Sqm 0.0358 3.4905608063 0.015 1.4625254775 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
8 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. 163.9830853 Sqm 0.043 7.0512726679 0.018 2.9516955354 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
9 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. 70.7794419017 Sqm 0.0372 2.6329952387432 0.0075 0.53084581426275 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
10 Plastering (AR1017) :.First Floor - 20mm thick cement Plaster in CM (1:4) over stone 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. 80.546901 Sqm 0.0744 5.9926894344 0.021 1.691484921 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
11 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. 13.2630924084 Sqm 0.2737 3.6301083921791 0.013 0.1724202013092 - - - - - - - - - - - - - - - - - - 1 13.2630924084 1 13.2630924084 - - - - - - - - - - - - - - - - - - - - - - - -
12 Flooring (AR0817b) :.First floor - Fixing ceramic tiles (20cmx30cm / 20cmx20cm special plain/printed series ceramic wall tiles of premium grade having thickness 6.5mm to 6.7mm confirming to IS 13753) in wall cladding on 12mm thick cement plaster (1:3) jointed with neat cement slurry mixed with pigments to match the shade of the ceramic tiles including rubbing and polishing, cost of precast tiles complete as per direction of Engineer-in-charge. 25.85769199 Sqm 0.1375 3.555432648625 0.015 0.38786537985 - - - - - - - - - - - - - - - - - - - - - - 1 25.85769199 - - - - - - - - - - - - - - - - - - - - - -
13 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. 3.135 Qntl - - - - - - - - - - - - - - - - 1 3.135 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
14 Painting(AR0918cb) :.Finishing wall two coats with weather coat with one coat waterbound Primer - Finishing wall two coats with weather coat with one coat waterbound 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) 93.7855785 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.125 11.7231973125 0.090322580645161 8.4709554774194 - - - - - - - - - - - - - - - - - -
15 Painting(AR0922b) :.First Floor - Finishing wall surface with two coats with distemper of approved shades above one coat waterbound Primer for 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) 122.34767682 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.084 10.27720485288 0.25 30.586919205 - - - - - - - - - - - - - - - -
16 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. 4.6916015 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.054 0.253346481 - - - - - - - - - - - - - -
17 Other Building Items. (AR1901B) :.First floor - Supplying, fitting & fixing Vitrified Tile 600mmx600mm Plain Ivory in floors of size 600mm x 600 mm of approved make conforming IS:13755 laid on 20 mm thick cement mortar(1:4)and filling joints with white cement of approved quality including cost of all materials, taxes, labour, T&P , etc. required for the work all complete as per direction of Engineer-in-charge(for new work only) 41.93734323 Sqm 0.1074 4.504070662902 0.021 0.88068420783 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.0076 0.318723808548 1 41.93734323 - - - - - - - - - -
18 Other Building Items. (AR1911) :.Stainless steel of 304 grade in hand railing using 50mm dia of 2mm - Supplying, fitting and fixing of Stainless steel of 304 grade in hand railing using 50mm dia of 2mm thick circular pipe with Balustrade of size 32mm x 32mm x 2mm @ 0.90mtr. C/C and stainless square pipe bracing of size 32mm x 32mm x 2mm in 3 rows in staircase as per approved design and specification, buffing, polishing etc with cost,conveyance, taxes of all materials, labour,T&P etc. required for the complete in all respect. and as per direction of Engineer in Charge 21.640799307494 Rmt - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.30674846625767 6.6382819961638 10.478527607362 226.76371298896 5.101226993865 110.3946295962 1.8773006134969 40.626285816522 3.5 75.742797576229
Total Qty 104.72218098174 21.914073411322 6.1156719123242 9.1735078684864 5.1451396532308 0.92913171819202 97.800164942117 12.8 19.935 22.114149942016 7739.9524797056 13.2630924084 13.2630924084 25.85769199 11.7231973125 18.748160330299 30.586919205 0.253346481 0.318723808548 41.93734323 6.6382819961638 226.76371298896 110.3946295962 40.626285816522 75.742797576229
Rate Per Unit 614.502 417.99 2191.81 2176.81 287.666 58620.646 297.726 90.1 6403.342 33 6.4484 8.5 467.8630561 422.9830561 190.04512 159.57512 70.64512 143.24512 2071.692 668.8630561 178.42 10 256.62 256.62 240.24
Total Amount 64351.989657641 9159.8635451984 13404.390854151 19968.9836632 1480.0817434863 54466.301539506 29117.651907557 1153.28 127650.62277 729.76694808653 49910.309570134 112.7362854714 6205.3109475307 10937.365581623 2227.9364400377 2991.7399344868 2160.8165776675 36.290647072423 660.29756437842 28050.339557532 1184.4022737555 2267.6371298896 28329.469846978 10425.517466236 18196.449689713
Total Material Amount (in Rs.): 485179.55214133
ROYALTY STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM340 BRM028 BRM060 BRM052 BRM094 BRM104 BRM084 BRM341 BRM005 BRM130 BRM129 BRM255 BRM253 BRM142 BRM137 BRM174 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)
1 R.C.C. Work (AR0404A) :.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. complete and as per direction of Engineer-in charge. (excluding centring and shuttering) 16.987977534234 Cum 3.4733 59.004342369655 0.45 7.6445898904053 0.36 6.1156719123242 0.54 9.1735078684864 - - - - - - - - - - - - - - - - - - - - - - - - - -
2 R.C.C. Work (AR0410e) :.First floor - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. Lintels Data for 7.8 sqm 15.92543226 Sqm - - - - - - - - 0.0042461538461538 0.067621835442462 0.0063538461538462 0.10118774651354 - - - - - - - - - - - - - - - - - - - - - -
3 R.C.C. Work (AR0410d) :.First floor - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. beams, column, grider and bressmer, etc. Data for 4.2sqm 43.8961286626 Sqm - - - - - - - - - - 0.0062285714285714 0.27341017281277 0.0068 0.29849367490568 - - - - - - - - - - - - - - - - - - - -
4 R.C.C. Work (AR0410a) :.First floor - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. floor and roof slabs, landings, balconies, projecting sun shades and chajjas up to 4.3m height 92.0133515817 Sqm - - - - - - - - - - 0.0060266666666667 0.55453379886571 0.0092 0.84652283455164 - - - - - - - - - - - - - - - - - - - -
5 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. 16 Qntl - - - - - - - - - - - - - - 1.05 16.8 - - - - - - - - - - - - - - - - - -
6 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. 22.114149942016 Cum 0.672 14.860708761035 0.28 6.1919619837645 - - - - - - - - - - - - 350 7739.9524797056 - - - - - - - - - - - - - - - -
7 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. 97.5016985 Sqm 0.0358 3.4905608063 0.015 1.4625254775 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
8 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. 163.9830853 Sqm 0.043 7.0512726679 0.018 2.9516955354 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
9 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. 70.7794419017 Sqm 0.0372 2.6329952387432 0.0075 0.53084581426275 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
10 Plastering (AR1017) :.First Floor - 20mm thick cement Plaster in CM (1:4) over stone 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. 80.546901 Sqm 0.0744 5.9926894344 0.021 1.691484921 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
11 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. 13.2630924084 Sqm 0.2737 3.6301083921791 0.013 0.1724202013092 - - - - - - - - - - - - - - 1 13.2630924084 - - - - - - - - - - - - - -
12 Flooring (AR0817b) :.First floor - Fixing ceramic tiles (20cmx30cm / 20cmx20cm special plain/printed series ceramic wall tiles of premium grade having thickness 6.5mm to 6.7mm confirming to IS 13753) in wall cladding on 12mm thick cement plaster (1:3) jointed with neat cement slurry mixed with pigments to match the shade of the ceramic tiles including rubbing and polishing, cost of precast tiles complete as per direction of Engineer-in-charge. 25.85769199 Sqm 0.1375 3.555432648625 0.015 0.38786537985 - - - - - - - - - - - - - - - - 1 25.85769199 - - - - - - - - - - - -
13 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. 3.135 Qntl - - - - - - - - - - - - - - 1 3.135 - - - - - - - - - - - - - - - - - -
14 Painting(AR0918cb) :.Finishing wall two coats with weather coat with one coat waterbound Primer - Finishing wall two coats with weather coat with one coat waterbound 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) 93.7855785 Sqm - - - - - - - - - - - - - - - - - - - - - - 0.125 11.7231973125 0.090322580645161 8.4709554774194 - - - - - - - -
15 Painting(AR0922b) :.First Floor - Finishing wall surface with two coats with distemper of approved shades above one coat waterbound Primer for 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) 122.34767682 Sqm - - - - - - - - - - - - - - - - - - - - - - - - 0.084 10.27720485288 0.25 30.586919205 - - - - - -
16 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. 4.6916015 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.054 0.253346481 - - - -
17 Other Building Items. (AR1901B) :.First floor - Supplying, fitting & fixing Vitrified Tile 600mmx600mm Plain Ivory in floors of size 600mm x 600 mm of approved make conforming IS:13755 laid on 20 mm thick cement mortar(1:4)and filling joints with white cement of approved quality including cost of all materials, taxes, labour, T&P , etc. required for the work all complete as per direction of Engineer-in-charge(for new work only) 41.93734323 Sqm 0.1074 4.504070662902 0.021 0.88068420783 - - - - - - - - - - - - - - - - - - - - - - - - - - 0.0076 0.318723808548 1 41.93734323
18 Other Building Items. (AR1911) :.Stainless steel of 304 grade in hand railing using 50mm dia of 2mm - Supplying, fitting and fixing of Stainless steel of 304 grade in hand railing using 50mm dia of 2mm thick circular pipe with Balustrade of size 32mm x 32mm x 2mm @ 0.90mtr. C/C and stainless square pipe bracing of size 32mm x 32mm x 2mm in 3 rows in staircase as per approved design and specification, buffing, polishing etc with cost,conveyance, taxes of all materials, labour,T&P etc. required for the complete in all respect. and as per direction of Engineer in Charge 21.640799307494 Rmt - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Total Qty 104.72218098174 21.914073411322 6.1156719123242 9.1735078684864 0.067621835442462 0.92913171819202 1.1450165094573 19.935 7739.9524797056 13.2630924084 25.85769199 11.7231973125 18.748160330299 30.586919205 0.253346481 0.318723808548 41.93734323
Rate Per Unit 0 110.25 409.5 409.5 0 0 0 0 0 0 0 0 0 0 0 0 0
Total Amount 0 2416.0265935982 2504.3676480968 3756.5514721452 0 0 0 0 0 0 0 0 0 0 0 0 0
Total Royalty Amount (in Rs.): 8676.9457138402
ADDITION COMPONENT
S/N Item Name Amount (in Rs.)
1 Provision for PH Work @ Rs. 50000 Rs. 50000
2 Provision for EI Work @ Rs. 50000 Rs. 50000
3 Provision for Contingency @ Rs. 10000 Rs. 10000
4 Display Citizen Board @ Rs. 5000 Rs. 5000
5 Any Other Lumpsum @ Rs. 51838 Rs. 51838
Total Addition Component Amount (in Rs.): 166838
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.): 999999.01677339