State: Odisha District: Dhenkanal Block: Kankada Had Gram Panchayat: Dashipur
Work Code: OD/352/3354/117371/402204/00045506 (Repair & Maintenance of Gurujanguli PS)
Project Category: Building
Financial Year: 2025-26 Execution Level: ps
Executing Agency: Panchayat Samiti, Kankada Had Proposal Date: -
Date of Commencement: 22-02-2026 Date of Completion: -
Scheme Name: 5th SFC Grant in Aid Scheme Component Name: Maintenance of Primary School Building
Project Sub-Category: Elementary School Project Type: Repair and Maintenance
Name of Executant: RABINARAYAN NANDI
Administrative Approval Details
Approval No.: OD/352/3354/117371/402204/00045506/AS
Technical Sanction Details
Technical Sanction No.: OD/352/3354/117371/402204/00045506/TS
Fund Sanction No.: 1198
Fund Sanction Amount (in Rs.): 277000
ACTIVITY STATEMENT
Sl.No. Activity taken Unit Quantity Unit Price (in Rs.) Total (in Rs.)
1 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 53.6514825 175.8453871168 9434.3657096027
2 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 23.8551306638 251.294961728 5994.6741471761
3 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 1.161 8377.8850974 9726.7245980814
4 Painting (AR0922) : Finishing wall two coats with distemper of approved shades on new work (Inside) - Finishing wall two coats with distemper of approved shades on new work to give an even shade including all costs of labor, Paint and Brushes required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside) Sqm 179.978287713 78.8505283 14191.383068699
5 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 1.2910590192192 6428.0154611168 8298.9473367553
6 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 5.3112352401248 5425.299588712 28815.042363802
7 Painting (AR0901d) : Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces (Inner surface) - Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. Sqm 163.8356854002 71.83753306751 11769.551467575
8 Painting (AR0901di) : Priming one coat with outer surface primer of approved quality water-bound primer over plastering surfaces(outer surface ) - Priming one coat with outer surface primer of approved quality water-bound primer over plastering surfaces including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. Sqm 88.4049061587 72.855030353548 6440.7421215947
9 Dismantling (AR1603) : Dismantling brick or stone masonry under 3m. - Dismantling brick or stone masonry in lime or cement mortar under 3m. height including stacking the useful materials for reuse and removing the debris within 50m. Lead and as per direction of Engineer-in-Charge. Cum 1.4465968020224 1401.5088339223 2027.4181971581
10 Dismantling (AR1613) : Removing old lime or cement plaster - Removing old lime or cement plaster from walls including raking out joints 12 mm deep and removing the debris within 50m lead and as per direction of Engineer-in-Charge. Sqm 48.591520605 50.174193548387 2438.0403596457
11 Painting (AR0918fk) : Finishing wall with two coat weather coat paint of approved shade in the outer surface of old work(Outside)(For repair and maintenance) . - Finishing wall with two coat weather coat paint of approved shade in the outer surface of old work to give an even shade including all costs of labour, Paint and Brushes required for the work, etc. complete and as per direction of Engineer-in-charge(Outside)(For repair and maintenance). Sqm 88.4049061587 89.13803985 7880.2400481097
12 Painting (AR0903b) : Painting two coats of enamel paint with a coat of red oxide primer over iron surface - Painting two coats of enamel paint with a coat of red oxide primer over iron surface including all costs of labour, Paint, Primer, brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge. Sqm 29.1753 230.35420628603 6720.6530746568
13 Roofing (AR1132i) : Supplying, feeting & fixing of G.C.I. Sheet (0.40mm thick) in roof drilling hole in wind ties - Supplying, fitting & fixing of G.C.I. Sheet (0.40mm thick) in roof drilling hole in wind ties including fixing of ridges valleys wind ties etc. including cost of fitting, Labour and material etc. complete as per direction of Engineer-in-Charge Sqm 95.1686719125 537.51755491832 51154.831831231
14 Dismantling (AR1612) : Dismantling and removing 2.5 cm. thick artificial stone flooring - Dismantling and removing 2.5 cm. thick artificial stone flooring including stacking the useful materials for reuse and removing the debris within 50m lead and as per direction of Engineer-in-Charge. Sqm 19.8559259325 100.34838709677 1992.5101416393
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 19.8559259325 1530.067963457 30380.916154093
16 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 0.4653582912 240.77592 112.04707069331
17 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 1.6546638912 1197.378432 1981.2588555321
18 Concrete (AR0307) : Cement concrete (1:2:4)with 12mm size hard broken granite chips per 1cum - Cement concrete work with (1:2:4) using 12mm size hard granite(crusher broken) 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 as per specificaion and direction of Engineer-in charge. Cum 1.34434008 7724.46990808 10384.314494186
19 Concrete (AR0309) : Cement Concrete (1:3:6) with 12mm size hard granite (Crusher Broken) chips - Cement Concrete (1:3:6) with 12mm size hard granite (Crusher Broken) chips 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 as per specificaion and direction of Engineer-in charge. Cum 1.7745289056 7024.1658364 12464.58531442
Total Amount (in Rs.): 222208.24635465
LABOUR STATEMENT
Sl.No. Activity Name Quantity (A) Unit Un-Skilled Skilled Highly-Skilled Semi-Skilled
462 562 612 512
Qty/Unit (B) Total Qty (A*B) Qty/Unit (B) Total Qty (A*B) Qty/Unit (B) Total Qty (A*B) Qty/Unit (B) Total Qty (A*B)
1 Plastering (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. 53.6514825 Square Meter 0.12 6.4381779 - - 0.14 7.51120755 - -
2 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. 23.8551306638 Square Meter 0.24 5.725231359312 - - 0.16 3.816820906208 - -
3 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. 1.161 Quintal 0.8 0.9288 0.044 0.051084 - - 0.3 0.3483
4 Painting (AR0922) : Finishing wall two coats with distemper of approved shades on new work (Inside) - Finishing wall two coats with distemper of approved shades on new work to give an even shade including all costs of labor, Paint and Brushes required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside) 179.978287713 Square Meter 0.062 11.158653838206 - - - - 0.052 9.358870961076
5 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) 1.2910590192192 Cubic Meter 1.3333 1.721368990325 0.0573 0.07397768180126 0.1 0.12910590192192 - -
6 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. 5.3112352401248 Cubic Meter 2.96 15.721256310769 - - 1.05 5.576797002131 0.35 1.8589323340437
7 Painting (AR0901d) : Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces (Inner surface) - Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. 163.8356854002 Square Meter 0.053763440860215 8.8083701828065 - - - - 0.053763440860215 8.8083701828065
8 Painting (AR0901di) : Priming one coat with outer surface primer of approved quality water-bound primer over plastering surfaces(outer surface ) - Priming one coat with outer surface primer of approved quality water-bound primer over plastering surfaces including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. 88.4049061587 Square Meter 0.053763440860215 4.7529519440161 - - - - 0.053763440860215 4.7529519440161
9 Dismantling (AR1603) : Dismantling brick or stone masonry under 3m. - Dismantling brick or stone masonry in lime or cement mortar under 3m. height including stacking the useful materials for reuse and removing the debris within 50m. Lead and as per direction of Engineer-in-Charge. 1.4465968020224 Cubic Meter 3.0035335689046 4.3449020555443 - - - - - -
10 Dismantling (AR1613) : Removing old lime or cement plaster - Removing old lime or cement plaster from walls including raking out joints 12 mm deep and removing the debris within 50m lead and as per direction of Engineer-in-Charge. 48.591520605 Square Meter 0.10752688172043 5.2248946887097 - - - - - -
11 Painting (AR0918fk) : Finishing wall with two coat weather coat paint of approved shade in the outer surface of old work(Outside)(For repair and maintenance) . - Finishing wall with two coat weather coat paint of approved shade in the outer surface of old work to give an even shade including all costs of labour, Paint and Brushes required for the work, etc. complete and as per direction of Engineer-in-charge(Outside)(For repair and maintenance). 88.4049061587 Square Meter 0.06528 5.7710722740399 - - - - 0.05508 4.8693422312212
12 Painting (AR0903b) : Painting two coats of enamel paint with a coat of red oxide primer over iron surface - Painting two coats of enamel paint with a coat of red oxide primer over iron surface including all costs of labour, Paint, Primer, brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge. 29.1753 Square Meter 0.17204301075269 5.0194064516129 - - - - 0.18817204301075 5.4899758064516
13 Roofing (AR1132i) : Supplying, feeting & fixing of G.C.I. Sheet (0.40mm thick) in roof drilling hole in wind ties - Supplying, fitting & fixing of G.C.I. Sheet (0.40mm thick) in roof drilling hole in wind ties including fixing of ridges valleys wind ties etc. including cost of fitting, Labour and material etc. complete as per direction of Engineer-in-Charge 95.1686719125 Square Meter 0.21505376344086 20.466381056452 - - - - 0.16129032258065 15.349785792339
14 Dismantling (AR1612) : Dismantling and removing 2.5 cm. thick artificial stone flooring - Dismantling and removing 2.5 cm. thick artificial stone flooring including stacking the useful materials for reuse and removing the debris within 50m lead and as per direction of Engineer-in-Charge. 19.8559259325 Square Meter 0.21505376344086 4.2700915983871 - - - - - -
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. 19.8559259325 Square Meter 0.325 6.4531759280625 0.76 15.0905037087 - - 0.325 6.4531759280625
16 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 0.4653582912 Cubic Meter 0.516 0.2401248782592 - - - - - -
17 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. 1.6546638912 Cubic Meter 0.1236 0.20451645695232 - - - - - -
18 Concrete (AR0307) : Cement concrete (1:2:4)with 12mm size hard broken granite chips per 1cum - Cement concrete work with (1:2:4) using 12mm size hard granite(crusher broken) 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 as per specificaion and direction of Engineer-in charge. 1.34434008 Cubic Meter 4.6 6.183964368 - - 0.68 0.9141512544 - -
19 Concrete (AR0309) : Cement Concrete (1:3:6) with 12mm size hard granite (Crusher Broken) chips - Cement Concrete (1:3:6) with 12mm size hard granite (Crusher Broken) chips 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 as per specificaion and direction of Engineer-in charge. 1.7745289056 Cubic Meter 4.6 8.16283296576 - - 0.68 1.206679655808 - -
Total Qty 121.59617324721 19.154762270469 57.289705180016 15.215565390501
Rate Per Man Day 462 562 612 512
Total Amount 56177.432040213 10764.976396004 35061.29957017 7790.3694799366
Total Labour Amount (in Rs.): 109794.07748632
MATERIAL STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM340 BRM028 BRM162 BRM341 BRM142 BRM060 BRM052 BRMMR0025 BRM005 BRM253 BRM255 BRM137 BRM141 BRM150 BRM131 BRMMR0027 BRM029 BRM056
Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B)
1 Plastering (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. 53.6514825 Sqm 0.0358 1.9207230735 0.015 0.8047722375 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
2 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. 23.8551306638 Sqm 0.043 1.0257706185434 0.018 0.4293923519484 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
3 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. 1.161 Qntl - - - - 0.8 0.9288 1.05 1.21905 - - - - - - - - - - - - - - - - - - - - - - - - - - - -
4 Painting(AR0922) :.Finishing wall two coats with distemper of approved shades on new work (Inside) - Finishing wall two coats with distemper of approved shades on new work to give an even shade including all costs of labor, Paint and Brushes required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside) 179.978287713 Sqm - - - - - - - - 0.25 44.99457192825 - - - - - - - - - - - - - - - - - - - - - - - - - -
5 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) 1.2910590192192 Cum 3.4733 4.484235291454 0.45 0.58097655864864 - - - - - - 0.36 0.46478124691891 0.54 0.69717187037837 - - - - - - - - - - - - - - - - - - - - - -
6 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. 5.3112352401248 Cum 0.672 3.5691500813639 0.28 1.4871458672349 - - - - - - - - - - 1 5.3112352401248 350 1858.9323340437 - - - - - - - - - - - - - - - - - -
7 Painting(AR0901d) :.Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces (Inner surface) - Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. 163.8356854002 Sqm - - - - - - - - - - - - - - - - - - 0.084 13.762197573617 - - - - - - - - - - - - - - - -
8 Painting(AR0901di) :.Priming one coat with outer surface primer of approved quality water-bound primer over plastering surfaces(outer surface ) - Priming one coat with outer surface primer of approved quality water-bound primer over plastering surfaces including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. 88.4049061587 Sqm - - - - - - - - - - - - - - - - - - 0.090322580645161 7.9849592659471 - - - - - - - - - - - - - - - -
9 Dismantling (AR1603) :.Dismantling brick or stone masonry under 3m. - Dismantling brick or stone masonry in lime or cement mortar under 3m. height including stacking the useful materials for reuse and removing the debris within 50m. Lead and as per direction of Engineer-in-Charge. 1.4465968020224 Cum - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
10 Dismantling (AR1613) :.Removing old lime or cement plaster - Removing old lime or cement plaster from walls including raking out joints 12 mm deep and removing the debris within 50m lead and as per direction of Engineer-in-Charge. 48.591520605 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
11 Painting(AR0918fk) :.Finishing wall with two coat weather coat paint of approved shade in the outer surface of old work(Outside)(For repair and maintenance) . - Finishing wall with two coat weather coat paint of approved shade in the outer surface of old work to give an even shade including all costs of labour, Paint and Brushes required for the work, etc. complete and as per direction of Engineer-in-charge(Outside)(For repair and maintenance). 88.4049061587 Sqm - - - - - - - - - - - - - - - - - - - - 0.125 11.050613269838 - - - - - - - - - - - - - -
12 Painting(AR0903b) :.Painting two coats of enamel paint with a coat of red oxide primer over iron surface - Painting two coats of enamel paint with a coat of red oxide primer over iron surface including all costs of labour, Paint, Primer, brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge. 29.1753 Sqm - - - - - - - - - - - - - - - - - - - - - - 0.054 1.5754662 0.125 3.6469125 - - - - - - - - - -
13 Roofing (AR1132i) :.Supplying, feeting & fixing of G.C.I. Sheet (0.40mm thick) in roof drilling hole in wind ties - Supplying, fitting & fixing of G.C.I. Sheet (0.40mm thick) in roof drilling hole in wind ties including fixing of ridges valleys wind ties etc. including cost of fitting, Labour and material etc. complete as per direction of Engineer-in-Charge 95.1686719125 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - 1 95.1686719125 - - - - - - - -
14 Dismantling (AR1612) :.Dismantling and removing 2.5 cm. thick artificial stone flooring - Dismantling and removing 2.5 cm. thick artificial stone flooring including stacking the useful materials for reuse and removing the debris within 50m lead and as per direction of Engineer-in-Charge. 19.8559259325 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
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. 19.8559259325 Sqm 0.1375 2.7301898157188 0.015 0.2978388889875 - - - - - - - - - - - - - - - - - - - - - - - - 1 19.8559259325 1 19.8559259325 - - - -
16 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 0.4653582912 Cum - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
17 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. 1.6546638912 Cum - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 1 1.6546638912 - -
18 Concrete (AR0307) :.Cement concrete (1:2:4)with 12mm size hard broken granite chips per 1cum - Cement concrete work with (1:2:4) using 12mm size hard granite(crusher broken) 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 as per specificaion and direction of Engineer-in charge. 1.34434008 Cum 3.23 4.3422184584 0.45 0.604953036 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.9 1.209906072
19 Concrete (AR0309) :.Cement Concrete (1:3:6) with 12mm size hard granite (Crusher Broken) chips - Cement Concrete (1:3:6) with 12mm size hard granite (Crusher Broken) chips 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 as per specificaion and direction of Engineer-in charge. 1.7745289056 Cum 2.15 3.81523714704 0.45 0.79853800752 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.9 1.59707601504
Total Qty 21.88752448602 5.0036169478395 0.9288 1.21905 44.99457192825 0.46478124691891 0.69717187037837 5.3112352401248 1858.9323340437 21.747156839564 11.050613269838 1.5754662 3.6469125 95.1686719125 19.8559259325 19.8559259325 1.6546638912 2.80698208704
Rate Per Unit 547.857 938.79 90.1 6175.797 70.40732 2493.91 2474.2 33 6.72455 159.33732 195.09732 143.00732 205.64732 334.1310828 662.9720557 8.5 933.85 2488.53
Total Amount 11991.233502337 4697.3455544622 83.68488 7528.60533285 3167.9472240153 1159.1225995035 1724.9426416902 175.27076292412 12500.483426893 3465.1336884358 2155.9450333017 225.30319901258 749.9777818995 31798.811394762 13163.924033296 168.77537042625 1545.2078747971 6985.2591330617
Total Material Amount (in Rs.): 103286.97343367
ROYALTY STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM340 BRM028 BRM341 BRM142 BRM060 BRM052 BRM005 BRM253 BRM255 BRM137 BRM141 BRM150 BRM131 BRM029 BRM056
Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B)
1 Plastering (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. 53.6514825 Sqm 0.0358 1.9207230735 0.015 0.8047722375 - - - - - - - - - - - - - - - - - - - - - - - - - -
2 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. 23.8551306638 Sqm 0.043 1.0257706185434 0.018 0.4293923519484 - - - - - - - - - - - - - - - - - - - - - - - - - -
3 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. 1.161 Qntl - - - - 1.05 1.21905 - - - - - - - - - - - - - - - - - - - - - - - -
4 Painting(AR0922) :.Finishing wall two coats with distemper of approved shades on new work (Inside) - Finishing wall two coats with distemper of approved shades on new work to give an even shade including all costs of labor, Paint and Brushes required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside) 179.978287713 Sqm - - - - - - 0.25 44.99457192825 - - - - - - - - - - - - - - - - - - - - - -
5 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) 1.2910590192192 Cum 3.4733 4.484235291454 0.45 0.58097655864864 - - - - 0.36 0.46478124691891 0.54 0.69717187037837 - - - - - - - - - - - - - - - - - -
6 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. 5.3112352401248 Cum 0.672 3.5691500813639 0.28 1.4871458672349 - - - - - - - - 350 1858.9323340437 - - - - - - - - - - - - - - - -
7 Painting(AR0901d) :.Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces (Inner surface) - Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. 163.8356854002 Sqm - - - - - - - - - - - - - - 0.084 13.762197573617 - - - - - - - - - - - - - -
8 Painting(AR0901di) :.Priming one coat with outer surface primer of approved quality water-bound primer over plastering surfaces(outer surface ) - Priming one coat with outer surface primer of approved quality water-bound primer over plastering surfaces including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. 88.4049061587 Sqm - - - - - - - - - - - - - - 0.090322580645161 7.9849592659471 - - - - - - - - - - - - - -
9 Dismantling (AR1603) :.Dismantling brick or stone masonry under 3m. - Dismantling brick or stone masonry in lime or cement mortar under 3m. height including stacking the useful materials for reuse and removing the debris within 50m. Lead and as per direction of Engineer-in-Charge. 1.4465968020224 Cum - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
10 Dismantling (AR1613) :.Removing old lime or cement plaster - Removing old lime or cement plaster from walls including raking out joints 12 mm deep and removing the debris within 50m lead and as per direction of Engineer-in-Charge. 48.591520605 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
11 Painting(AR0918fk) :.Finishing wall with two coat weather coat paint of approved shade in the outer surface of old work(Outside)(For repair and maintenance) . - Finishing wall with two coat weather coat paint of approved shade in the outer surface of old work to give an even shade including all costs of labour, Paint and Brushes required for the work, etc. complete and as per direction of Engineer-in-charge(Outside)(For repair and maintenance). 88.4049061587 Sqm - - - - - - - - - - - - - - - - 0.125 11.050613269838 - - - - - - - - - - - -
12 Painting(AR0903b) :.Painting two coats of enamel paint with a coat of red oxide primer over iron surface - Painting two coats of enamel paint with a coat of red oxide primer over iron surface including all costs of labour, Paint, Primer, brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge. 29.1753 Sqm - - - - - - - - - - - - - - - - - - 0.054 1.5754662 0.125 3.6469125 - - - - - - - -
13 Roofing (AR1132i) :.Supplying, feeting & fixing of G.C.I. Sheet (0.40mm thick) in roof drilling hole in wind ties - Supplying, fitting & fixing of G.C.I. Sheet (0.40mm thick) in roof drilling hole in wind ties including fixing of ridges valleys wind ties etc. including cost of fitting, Labour and material etc. complete as per direction of Engineer-in-Charge 95.1686719125 Sqm - - - - - - - - - - - - - - - - - - - - - - 1 95.1686719125 - - - - - -
14 Dismantling (AR1612) :.Dismantling and removing 2.5 cm. thick artificial stone flooring - Dismantling and removing 2.5 cm. thick artificial stone flooring including stacking the useful materials for reuse and removing the debris within 50m lead and as per direction of Engineer-in-Charge. 19.8559259325 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
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. 19.8559259325 Sqm 0.1375 2.7301898157188 0.015 0.2978388889875 - - - - - - - - - - - - - - - - - - - - 1 19.8559259325 - - - -
16 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 0.4653582912 Cum - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
17 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. 1.6546638912 Cum - - - - - - - - - - - - - - - - - - - - - - - - - - 1 1.6546638912 - -
18 Concrete (AR0307) :.Cement concrete (1:2:4)with 12mm size hard broken granite chips per 1cum - Cement concrete work with (1:2:4) using 12mm size hard granite(crusher broken) 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 as per specificaion and direction of Engineer-in charge. 1.34434008 Cum 3.23 4.3422184584 0.45 0.604953036 - - - - - - - - - - - - - - - - - - - - - - - - 0.9 1.209906072
19 Concrete (AR0309) :.Cement Concrete (1:3:6) with 12mm size hard granite (Crusher Broken) chips - Cement Concrete (1:3:6) with 12mm size hard granite (Crusher Broken) chips 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 as per specificaion and direction of Engineer-in charge. 1.7745289056 Cum 2.15 3.81523714704 0.45 0.79853800752 - - - - - - - - - - - - - - - - - - - - - - - - 0.9 1.59707601504
Total Qty 21.88752448602 5.0036169478395 1.21905 44.99457192825 0.46478124691891 0.69717187037837 1858.9323340437 21.747156839564 11.050613269838 1.5754662 3.6469125 95.1686719125 19.8559259325 1.6546638912 2.80698208704
Rate Per Unit 0 194.57 0 0 352.5 352.5 0 0 0 0 0 0 0 194.57 352.5
Total Amount 0 973.55374954113 0 0 163.83538953892 245.75308430837 0 0 0 0 0 0 0 321.94795331078 989.4611856816
Total Royalty Amount (in Rs.): 2694.5513623808
ADDITION COMPONENT
S/N Item Name Amount (in Rs.)
1 Provision for EI Work @ Rs. 10000 Rs. 10000
2 Provision for Contingency @ Rs. 1385 Rs. 1385
3 Display Citizen Board @ Rs. 2500 Rs. 2500
4 Any Other Lumpsum @ Rs. 40600 Rs. 40600
Total Addition Component Amount (in Rs.): 54485
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.): 276693.24635465