Development of the cemetery of Kunkur village

Work Code: 1513004022/LD/GIS/769776 (ಕುಂಕೂರ ಗ್ರಾಮದ ಖಬರಸ್ತಾನ ಸಮಗ್ರ ಅಭಿವೃದ್ದಿ ಮಾಡುವುದು)

S.No Material Quantity Balance Quantity Unit Price (in Rs.) Total (in Rs.)

2 0835-Plastic emulsion paint 20.9088 20.9088 280 5854.46

4 10-Miscellaneous /Contingencies charges 1 1 2433 2433

5 3-Display Board / CIB 1 1 5000 5000

7 7318-Plasticizer / super plasticizer 119.6025 119.6025 191 22844.08

10 MR10001-Moulding charges for casting guard stones 8000 8000 1 8000

11 MR9401-12 x 12 Gauge G.I. Wire 100 mtr at Ts. 8.00/ per m 432 432 10.17 4393.44

14 MR9428-Broken granite metal 10 mm 12.015 12.015 1362 16364.43

15 MR9430-Broken granite metal 20 mm 24.03 24.03 1091.43 26227.06

16 MR9431-Broken stone aggregate 12 mm to 10 mm size 9.91183414 9.91183414 1362 13499.92

17 MR9432-Broken stone aggregate 20 mm size 19.77074443 19.77074443 1333 26354.4

18 MR9433-Broken stone aggregate 40 mm size 24.03 24.03 1190 28595.7

23 MR9487-Jungle wood runners and planks 0.08595876 0.08595876 29100 2501.4

25 MR9522-Ready mix primer paint (Ready mix red lead paint) 8.75460642 8.75460642 85 744.14

26 MR9534-Silver oak or equivalent planks 38 mm thick 0.5707098 0.5707098 21186.44 12091.31

29 MR9569-Concrete mixer 0.4/0.28 cum capacity 32.04 32.04 369 11822.76

30 MR9577-Motor grader 110 HP @ 50 cum per hour for spreading 3.212 3.212 4427 14219.52

31 MR9579-Three wheel 80-100 kN Static Roller 16.06 16.06 1107 17778.42

32 MR9589-Water tanker 6 kl capacity 7.34916667 7.34916667 725 5328.15

34 MR9600-Laboratory Asst. (SSLC Passed)/Mate/Supervisor 5.71428571 5.71428571 514.28 2938.74

35 MR9603-Mechanic Class II/Mechanic HmP Grade I/EME Grade 106.79054851 106.79054851 499.43 53334.4

38 MR9672-HOM of cutting and grinding machine 53.38961468 53.38961468 1164 62145.51

40 MR9676-HOM of welding and grinding machine 53.10253266 53.10253266 1164 61811.35

41 MR9677-Mixer (concrete small used in culvert) 16.2432 16.2432 369 5993.74

42 MR9678-Mixer (concrete) - 1 cum Capacity 2.79824186 2.79824186 2376 6648.62

44 MR9710-Needle Vibrator 8.01 8.01 411 3292.11

45 MR9711-Screed Vibrator 8.01 8.01 411 3292.11

46 MR9712-Plate Vibrator 8.01 8.01 411 3292.11

47 MR9713-Concrete jiont cutting machine for initial and final cuts 3.3375 3.3375 194 647.48

48 MR9714-Air Compressor (1 hour initial + 1 hour final 2.0025 2.0025 458 917.14

49 MR9716-Polythene sheet 125 mm micron 333.75 333.75 11.44 3818.1

50 MR9717-Bitumen primer @200 ml per joint for 23 joints 0.0046725 0.0046725 64831 302.92

51 MR9718-Bituminous sealant 800 ml per joint 23 joints 16.6875 16.6875 69.49 1159.61

52 MR9719-De-bonding strips 3.75 m (length) x 10 mm (width) x 5mm (thick) cut-out of rubber filler board or similar material including 5% wastage 80.1 80.1 162.2 12992.22

53 MR9720-Joint filler board 20mm thick as per IS:1838 (4 x 3.75 x 0.200 = 3 Sqm) 2.67 2.67 169.49 452.54

54 MR9724-Mason Class II (with tools) 5.95242 5.95242 499.43 2972.82

56 MR9735-Add Brush at 1% on cost of paint 101.27752677 101.27752677 1 101.28

57 MR9742-Add Brush, putty, sand paper, roller at 5% on cost of paint 240.5376 240.5376 1 240.54

58 MR9752-Add Handling , loading and unloading at 1% on Material 50.4576 50.4576 1 50.46

59 MR9753-Add Handling , loading and unloading at 2% on Material 568.20495871 568.20495871 1 568.2

60 MR9757-Over Head & other Miscellaneous Charges 124789.2541 124789.2541 0 0

61 MR9759-Add providing and removing scaffolding at 3% on Labour 429.61372166 429.61372166 1 429.61

62 MR9761-Add sundries charges at 1 % on Labour 685.33017 685.33017 1 685.33

63 MR9762-Add sundries charges at 1 % on Material 6083.017363 6083.017363 1 6083.02

64 MR9773-Add watering charges at 1 % on Material 2907.425239 2907.425239 1 2907.43

65 MR9782-Add Wire brush, fine steel wool, putty, sand paper, at 3% on cost of paint 22.37288308 22.37288308 1 22.37

67 MR9792-Tractor with Rotavator 25 cum capacity 6.424 6.424 659 4233.42

69 MR9833-Super Plasticizer admixture IS marked as per 9-103-1999 71.532 71.532 59.32 4243.28

70 MR9888-Galvanised Hot Dip cost @ 16/kg 5614.945055 5614.945055 1 5614.95

71 MR9891-Tools & plants and electrical charges @2% 2756.501752 2756.501752 1 2756.5

73 MR9908-Cast iron ornamental design 237.27208414 237.27208414 105 24913.57

Total Material 1609000