State: Odisha District: Balasore Block: Basta Gram Panchayat: Tadada
Work Code: OD/346/3301/116140/392186/00062836 (CONSTRUCTION OF MARKET COMPLEX AT TADADA CHANDI MANDIR)
Project Category: Building
Financial Year: 2020-21 Execution Level: ps
Executing Agency: Panchayat Samiti, Basta Proposal Date: 08-06-2021
Date of Commencement: 19-02-2026 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: ASHOK KUMAR NAYAK
Administrative Approval Details
Approval No.: OD/346/3301/116140/392186/00062836/AS
Technical Sanction Details
Technical Sanction No.: OD/346/3301/116140/392186/00062836/TS
Fund Sanction No.: 8112
Fund Sanction Amount (in Rs.): 1000000
ACTIVITY STATEMENT
Sl.No. Activity taken Unit Quantity Unit Price (in Rs.) Total (in Rs.)
1 Pile Foundation (AR1501a) : Single under reamed pile foundation 375 mm dia and 6.0 meter long with RCC M20 using 12mm size black hard granite (Crusher broken) stone chips. - Single under-reamed pile foundation with RCC M-20 using 12mm size black granite (Crusher broken) stone chips including cost of boring and including the labour charges, convenience, royalty, taxes of all materials, labour and T&P required for the work etc. but excluding the cost of M.S./Tor steel complete and as per direction of Engineer-in charge. (375mm dia and 6.0 meter long). Nos 25 8326.4535717558 208161.33929389
2 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 7.773598728 5390.671966568 41904.920742378
3 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 20.16740618752 5424.001966568 109388.05082168
4 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 37.73072016 1151.302232 43439.462335175
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 18 8632.0992593 155377.7866674
6 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 42.0386075 192.1558286368 8077.9634588997
7 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 67.4661586 176.1189323252 11882.067820715
8 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 100.613949 251.624293842 25316.91386778
9 Plastering (AR1017) : 20mm thick cement Plaster in CM (1:4) over masonry work in inside. - 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 55.6024455 276.1269616736 15353.334337537
10 R.C.C. Work (AR0410d) : Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - 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 49.6411944408 1047.3822930467 51993.308062982
11 R.C.C. Work (AR0410e) : Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - 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 9.56715094 499.15267251462 4775.4689600518
12 R.C.C. Work (AR0410a) : Centring & Shuttering for R.C.C. floor and roof slabs, landings,balconies, projecting sun shades and chajjas - 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 55.6024455 662.689943368 36847.181459517
13 R.C.C. Work (AR0404A) : 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. complete and as per direction of Engineer-in charge. (excluding centring and shuttering) Cum 23.272188811059 6745.0940019502 156973.10116173
14 R.C.C. Work (AR0410c) : R.C.C. foundation , plinth band and footings bases of columns mass concrete precast slabs etc - 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. foundation, plinth band and footings bases of columns mass concrete precast slabs, etc Sqm 35.75650664 216.23489289764 7731.8043836942
15 Flooring (AR0817aa) : Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm plain (Ivory) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) - Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm plain (Ivory) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) jointed with neat cement slurry mixed with pigments to match the shade of the Vitrified tiles including rubbing and polishing complete including cost of precast tiles. Sqm 38.276036 1530.768123636 58591.735807944
Total Amount (in Rs.): 935814.43918138
LABOUR STATEMENT
Sl.No. Activity Name Quantity (A) Unit Semi-Skilled Highly-Skilled Un-Skilled Skilled
512 612 462 562
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 Pile Foundation (AR1501a) : Single under reamed pile foundation 375 mm dia and 6.0 meter long with RCC M20 using 12mm size black hard granite (Crusher broken) stone chips. - Single under-reamed pile foundation with RCC M-20 using 12mm size black granite (Crusher broken) stone chips including cost of boring and including the labour charges, convenience, royalty, taxes of all materials, labour and T&P required for the work etc. but excluding the cost of M.S./Tor steel complete and as per direction of Engineer-in charge. (375mm dia and 6.0 meter long). 25 Number 1.1733 29.3325 0.050453 1.261325 0.088 2.2 2.5 62.5
2 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. 7.773598728 Cubic Meter 2.96 23.00985223488 - - 1.05 8.1622786644 0.35 2.7207595548
3 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. 20.16740618752 Cubic Meter 2.96 59.695522315059 - - 1.05 21.175776496896 0.35 7.058592165632
4 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. 37.73072016 Cubic Meter 0.1236 4.663517011776 - - - - - -
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. 18 Quintal 0.8 14.4 0.044 0.792 - - 0.3 5.4
6 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. 42.0386075 Square Meter 0.17 7.146563275 - - 0.14 5.88540505 - -
7 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. 67.4661586 Square Meter 0.12 8.095939032 - - 0.14 9.445262204 - -
8 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. 100.613949 Square Meter 0.24 24.14734776 - - 0.16 16.09823184 - -
9 Plastering (AR1017) : 20mm thick cement Plaster in CM (1:4) over masonry work in inside. - 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. 55.6024455 Square Meter 0.24 13.34458692 - - 0.16 8.89639128 - -
10 R.C.C. Work (AR0410d) : Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - 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 49.6411944408 Square Meter - - 0.6547619047619 32.503163026714 0.6547619047619 32.503163026714 - -
11 R.C.C. Work (AR0410e) : Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - 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 9.56715094 Square Meter - - 0.16025641025641 1.5331972660256 0.16025641025641 1.5331972660256 - -
12 R.C.C. Work (AR0410a) : Centring & Shuttering for R.C.C. floor and roof slabs, landings,balconies, projecting sun shades and chajjas - 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 55.6024455 Square Meter - - 0.30555555555556 16.989636125 0.30555555555556 16.989636125 - -
13 R.C.C. Work (AR0404A) : 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. complete and as per direction of Engineer-in charge. (excluding centring and shuttering) 23.272188811059 Cubic Meter 1.3333 31.028809341785 0.0573 1.3334964188737 0.1 2.3272188811059 - -
14 R.C.C. Work (AR0410c) : R.C.C. foundation , plinth band and footings bases of columns mass concrete precast slabs etc - 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. foundation, plinth band and footings bases of columns mass concrete precast slabs, etc 35.75650664 Square Meter - - 0.05 1.787825332 0.05 1.787825332 - -
15 Flooring (AR0817aa) : Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm plain (Ivory) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) - Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm plain (Ivory) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) jointed with neat cement slurry mixed with pigments to match the shade of the Vitrified tiles including rubbing and polishing complete including cost of precast tiles. 38.276036 Square Meter 0.325 12.4397117 0.76 29.08978736 - - 0.325 12.4397117
Total Qty 85.290430528614 90.119063420432 227.3043495905 127.00438616614
Rate Per Man Day 512 612 462 562
Total Amount 43668.70043065 55152.866813304 105014.60951081 71376.465025372
Total Labour Amount (in Rs.): 275212.64178014
MATERIAL STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM340 BRM342 BRM178 BRM028 BRM056 BRM005 BRMMR0025 BRM029 BRM162 BRM341 BRM084 BRM104 BRM094 BRM060 BRM052 BRM092 BRM131 BRMMR0027
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 Pile Foundation(AR1501a) :.Single under reamed pile foundation 375 mm dia and 6.0 meter long with RCC M20 using 12mm size black hard granite (Crusher broken) stone chips. - Single under-reamed pile foundation with RCC M-20 using 12mm size black granite (Crusher broken) stone chips including cost of boring and including the labour charges, convenience, royalty, taxes of all materials, labour and T&P required for the work etc. but excluding the cost of M.S./Tor steel complete and as per direction of Engineer-in charge. (375mm dia and 6.0 meter long). 25 Nos 3.34053 83.51325 0.5 12.5 1.25 31.25 0.396 9.9 0.792 19.8 - - - - - - - - - - - - - - - - - - - - - - - - - -
2 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. 7.773598728 Cum 0.672 5.223858345216 - - - - 0.28 2.17660764384 - - 350 2720.7595548 - - - - - - - - - - - - - - - - - - - - - - - -
3 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. 20.16740618752 Cum 0.672 13.552496958013 - - - - 0.28 5.6468737325056 - - 350 7058.592165632 1 20.16740618752 - - - - - - - - - - - - - - - - - - - - - -
4 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. 37.73072016 Cum - - - - - - - - - - - - - - 1 37.73072016 - - - - - - - - - - - - - - - - - - - -
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. 18 Qntl - - - - - - - - - - - - - - - - 0.8 14.4 1.05 18.9 - - - - - - - - - - - - - - - -
6 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. 42.0386075 Sqm 0.0372 1.563836199 - - - - 0.0075 0.31528955625 - - - - - - - - - - - - - - - - - - - - - - - - - - - -
7 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. 67.4661586 Sqm 0.0358 2.41528847788 - - - - 0.015 1.011992379 - - - - - - - - - - - - - - - - - - - - - - - - - - - -
8 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. 100.613949 Sqm 0.043 4.326399807 - - - - 0.018 1.811051082 - - - - - - - - - - - - - - - - - - - - - - - - - - - -
9 Plastering (AR1017) :.20mm thick cement Plaster in CM (1:4) over masonry work in inside. - 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. 55.6024455 Sqm 0.0744 4.1368219452 - - - - 0.021 1.1676513555 - - - - - - - - - - - - - - - - - - - - - - - - - - - -
10 R.C.C. Work (AR0410d) :.Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - 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 49.6411944408 Sqm - - - - - - - - - - - - - - - - - - - - 0.55238095238095 27.420850262537 0.0051904761904762 0.25766143781177 - - - - - - - - - - - -
11 R.C.C. Work (AR0410e) :.Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - 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 9.56715094 Sqm - - - - - - - - - - - - - - - - - - - - - - 0.0052948717948718 0.050656837669487 0.26923076923077 2.5757714069231 - - - - - - - - - -
12 R.C.C. Work (AR0410a) :.Centring & Shuttering for R.C.C. floor and roof slabs, landings,balconies, projecting sun shades and chajjas - 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 55.6024455 Sqm - - - - - - - - - - - - - - - - - - - - 0.62222222222222 34.5970772 0.0050222222222222 0.2792478374 - - - - - - - - - - - -
13 R.C.C. Work (AR0404A) :.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. complete and as per direction of Engineer-in charge. (excluding centring and shuttering) 23.272188811059 Cum 3.4733 80.831293397451 - - - - 0.45 10.472484964977 - - - - - - - - - - - - - - - - - - 0.36 8.3779879719812 0.54 12.566981957972 - - - - - -
14 R.C.C. Work (AR0410c) :.R.C.C. foundation , plinth band and footings bases of columns mass concrete precast slabs etc - 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. foundation, plinth band and footings bases of columns mass concrete precast slabs, etc 35.75650664 Sqm - - - - - - - - - - - - - - - - - - - - - - 0.00267 0.0954698727288 - - - - - - 0.126 4.50531983664 - - - -
15 Flooring (AR0817aa) :.Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm plain (Ivory) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) - Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm plain (Ivory) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) jointed with neat cement slurry mixed with pigments to match the shade of the Vitrified tiles including rubbing and polishing complete including cost of precast tiles. 38.276036 Sqm 0.1375 5.26295495 - - - - 0.015 0.57414054 - - - - - - - - - - - - - - - - - - - - - - - - 1 38.276036 1 38.276036
Total Qty 200.82620007976 12.5 31.25 33.076091254072 19.8 9779.351720432 20.16740618752 37.73072016 14.4 18.9 62.017927462537 0.68303598561006 2.5757714069231 8.3779879719812 12.566981957972 4.50531983664 38.276036 38.276036
Rate Per Unit 570.467 450 337.87 743.49 2580.53 6.89015 33 738.55 90 6379.007 250.166 58573.086 240.106 2602.58 2566.2 229.106 660.6811111 8.5
Total Amount 114564.7198809 5625 10558.4375 24591.74308649 51094.494 67381.200256535 665.52440418816 27866.023374168 1296 120563.2323 15514.776841593 40007.525526233 618.45816943067 21804.383936119 32249.389100547 1032.1958064932 25288.253992984 325.346306
Total Material Amount (in Rs.): 561046.70448168
ROYALTY STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM340 BRM028 BRM056 BRM005 BRM029 BRM341 BRM084 BRM104 BRM094 BRM060 BRM052 BRM092 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)
1 Pile Foundation(AR1501a) :.Single under reamed pile foundation 375 mm dia and 6.0 meter long with RCC M20 using 12mm size black hard granite (Crusher broken) stone chips. - Single under-reamed pile foundation with RCC M-20 using 12mm size black granite (Crusher broken) stone chips including cost of boring and including the labour charges, convenience, royalty, taxes of all materials, labour and T&P required for the work etc. but excluding the cost of M.S./Tor steel complete and as per direction of Engineer-in charge. (375mm dia and 6.0 meter long). 25 Nos 3.34053 83.51325 0.396 9.9 0.792 19.8 - - - - - - - - - - - - - - - - - - - -
2 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. 7.773598728 Cum 0.672 5.223858345216 0.28 2.17660764384 - - 350 2720.7595548 - - - - - - - - - - - - - - - - - -
3 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. 20.16740618752 Cum 0.672 13.552496958013 0.28 5.6468737325056 - - 350 7058.592165632 - - - - - - - - - - - - - - - - - -
4 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. 37.73072016 Cum - - - - - - - - 1 37.73072016 - - - - - - - - - - - - - - - -
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. 18 Qntl - - - - - - - - - - 1.05 18.9 - - - - - - - - - - - - - -
6 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. 42.0386075 Sqm 0.0372 1.563836199 0.0075 0.31528955625 - - - - - - - - - - - - - - - - - - - - - -
7 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. 67.4661586 Sqm 0.0358 2.41528847788 0.015 1.011992379 - - - - - - - - - - - - - - - - - - - - - -
8 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. 100.613949 Sqm 0.043 4.326399807 0.018 1.811051082 - - - - - - - - - - - - - - - - - - - - - -
9 Plastering (AR1017) :.20mm thick cement Plaster in CM (1:4) over masonry work in inside. - 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. 55.6024455 Sqm 0.0744 4.1368219452 0.021 1.1676513555 - - - - - - - - - - - - - - - - - - - - - -
10 R.C.C. Work (AR0410d) :.Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - 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 49.6411944408 Sqm - - - - - - - - - - - - 0.0056666666666667 0.2813001018312 0.0051904761904762 0.25766143781177 - - - - - - - - - -
11 R.C.C. Work (AR0410e) :.Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - 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 9.56715094 Sqm - - - - - - - - - - - - - - 0.0052948717948718 0.050656837669487 0.0035384615384615 0.033852995633846 - - - - - - - -
12 R.C.C. Work (AR0410a) :.Centring & Shuttering for R.C.C. floor and roof slabs, landings,balconies, projecting sun shades and chajjas - 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 55.6024455 Sqm - - - - - - - - - - - - 0.0076666666666667 0.4262854155 0.0050222222222222 0.2792478374 - - - - - - - - - -
13 R.C.C. Work (AR0404A) :.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. complete and as per direction of Engineer-in charge. (excluding centring and shuttering) 23.272188811059 Cum 3.4733 80.831293397451 0.45 10.472484964977 - - - - - - - - - - - - - - 0.36 8.3779879719812 0.54 12.566981957972 - - - -
14 R.C.C. Work (AR0410c) :.R.C.C. foundation , plinth band and footings bases of columns mass concrete precast slabs etc - 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. foundation, plinth band and footings bases of columns mass concrete precast slabs, etc 35.75650664 Sqm - - - - - - - - - - - - - - 0.00267 0.0954698727288 - - - - - - 0.000614 0.02195449507696 - -
15 Flooring (AR0817aa) :.Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm plain (Ivory) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) - Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm plain (Ivory) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) jointed with neat cement slurry mixed with pigments to match the shade of the Vitrified tiles including rubbing and polishing complete including cost of precast tiles. 38.276036 Sqm 0.1375 5.26295495 0.015 0.57414054 - - - - - - - - - - - - - - - - - - - - 1 38.276036
Total Qty 200.82620007976 33.076091254072 19.8 9779.351720432 37.73072016 18.9 0.7075855173312 0.68303598561006 0.033852995633846 8.3779879719812 12.566981957972 0.02195449507696 38.276036
Rate Per Unit 0 344.25 522.5 0 344.25 0 0 0 0 522.5 522.5 0 0
Total Amount 0 11386.444414214 10345.5 0 12988.80041508 0 0 0 0 4377.4987153602 6566.2480730403 0 0
Total Royalty Amount (in Rs.): 45664.491617695
ADDITION COMPONENT
S/N Item Name Amount (in Rs.)
1 Provision for EI Work @ Rs. 8000 Rs. 8000
2 Provision for Contingency @ Rs. 10000 Rs. 10000
3 Display Citizen Board @ Rs. 2000 Rs. 2000
4 Any Other Lumpsum @ Rs. 44185.55 Rs. 44185.55
Total Addition Component Amount (in Rs.): 64185.55
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.): 999999.98918138