| State: Odisha |
District: Khordha |
Block: Bhubaneswar |
Gram Panchayat: Malipada |
Work Code: OD/362/3460/119611/407475/00013171 (Completion of Kalyan Mandap at Malipada)
Project Category: Building
| Financial Year: 2023-24 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Bhubaneswar |
Proposal Date: - |
| Date of Commencement: 21-01-2026 |
Date of Completion: - |
| Scheme Name: 5th SFC Grant in Aid |
Scheme Component Name: Creation of Capital Asset for Revenue Generation |
| Project Sub-Category: Kalyan Mandap |
Project Type: Completion |
| Name of Executant: Itishree P Behura |
|
Administrative Approval Details
Approval No.: OD/362/3460/119611/407475/00013171/AS
Technical Sanction Details
Technical Sanction No.: OD/362/3460/119611/407475/00013171/TS
Fund Sanction No.:
Fund Sanction Amount (in Rs.): 1000000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
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 |
44.845 |
8429.1795735 |
378006.55797361 |
| 2 |
R.C.C. Work (AR0404Ac) : Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge. (RCC Beams, Column, Girder & Bressmer etc)
|
Cum |
14.976 |
14129.555491361 |
211604.22303862 |
| 3 |
R.C.C. Work (AR0404Ag) : Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Roof slab, landing, balcony, sun shade)
|
Cum |
27.9605 |
12375.686508432 |
346030.38261901 |
| 4 |
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 |
198 |
262.37620016 |
51950.48763168 |
Total Amount (in Rs.): 987591.65126292
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
Highly-Skilled
|
Semi-Skilled
|
Skilled
|
| 462 |
612 |
512 |
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 |
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.
|
44.845 |
Quintal |
0.8 |
35.876 |
0.044 |
1.97318 |
- |
- |
0.3 |
13.4535 |
| 2 |
R.C.C. Work (AR0404Ac) : Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge. (RCC Beams, Column, Girder & Bressmer etc)
|
14.976 |
Cubic Meter |
1.3333 |
19.9675008 |
5.29605 |
79.3136448 |
5.33875 |
79.95312 |
- |
- |
| 3 |
R.C.C. Work (AR0404Ag) : Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Roof slab, landing, balcony, sun shade)
|
27.9605 |
Cubic Meter |
1.3333 |
37.27973465 |
3.11255 |
87.028454275 |
3.15525 |
88.222367625 |
- |
- |
| 4 |
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.
|
198 |
Square Meter |
0.24 |
47.52 |
- |
- |
0.16 |
31.68 |
- |
- |
| Total Qty |
140.64323545 |
13.4535 |
168.315279075 |
199.855487625 |
| Rate Per Man Day |
462 |
612 |
512 |
562 |
| Total Amount |
64977.1747779 |
8233.542 |
86177.4228864 |
112318.78404525 |
Total Labour Amount (in Rs.): 271706.92370955
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM162 |
BRM341 |
BRM340 |
BRM028 |
BRM060 |
BRM052 |
BRM084 |
BRM104 |
| 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 (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. |
44.845 |
Qntl |
0.8 |
35.876 |
1.05 |
47.08725 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
R.C.C. Work (AR0404Ac) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge. (RCC Beams, Column, Girder & Bressmer etc) |
14.976 |
Cum |
- |
- |
- |
- |
3.4733 |
52.0161408 |
0.45 |
6.7392 |
0.36 |
5.39136 |
0.54 |
8.08704 |
4.4196 |
66.1879296 |
0.041529 |
0.621938304 |
| 3 |
R.C.C. Work (AR0404Ag) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Roof slab, landing, balcony, sun shade) |
27.9605 |
Cum |
- |
- |
- |
- |
3.4733 |
97.11520465 |
0.45 |
12.582225 |
0.36 |
10.06578 |
0.54 |
15.09867 |
6.2216 |
173.9590468 |
0.0502172 |
1.4040980206 |
| 4 |
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. |
198 |
Sqm |
- |
- |
- |
- |
0.0744 |
14.7312 |
0.021 |
4.158 |
- |
- |
- |
- |
- |
- |
- |
- |
| Total Qty |
35.876 |
47.08725 |
163.86254545 |
23.479425 |
15.45714 |
23.18571 |
240.1469764 |
2.0260363246 |
| Rate Per Unit |
90.1 |
6216.787 |
569.387 |
403.69 |
2194.48 |
2179.1 |
250.166 |
58573.086 |
| Total Amount |
3232.4276 |
292731.40366575 |
93301.203166139 |
9478.40907825 |
33920.3845872 |
50523.980661 |
60076.608498082 |
118671.19987992 |
Total Material Amount (in Rs.): 661935.61713634
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM341 |
BRM340 |
BRM028 |
BRM060 |
BRM052 |
BRM084 |
BRM104 |
| 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 (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. |
44.845 |
Qntl |
1.05 |
47.08725 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
R.C.C. Work (AR0404Ac) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge. (RCC Beams, Column, Girder & Bressmer etc) |
14.976 |
Cum |
- |
- |
3.4733 |
52.0161408 |
0.45 |
6.7392 |
0.36 |
5.39136 |
0.54 |
8.08704 |
0.045339 |
0.678996864 |
0.041529 |
0.621938304 |
| 3 |
R.C.C. Work (AR0404Ag) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Roof slab, landing, balcony, sun shade) |
27.9605 |
Cum |
- |
- |
3.4733 |
97.11520465 |
0.45 |
12.582225 |
0.36 |
10.06578 |
0.54 |
15.09867 |
0.076659 |
2.1434239695 |
0.0502172 |
1.4040980206 |
| 4 |
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. |
198 |
Sqm |
- |
- |
0.0744 |
14.7312 |
0.021 |
4.158 |
- |
- |
- |
- |
- |
- |
- |
- |
| Total Qty |
47.08725 |
163.86254545 |
23.479425 |
15.45714 |
23.18571 |
2.8224208335 |
2.0260363246 |
| Rate Per Unit |
0 |
0 |
40.25 |
149.5 |
149.5 |
0 |
0 |
| Total Amount |
0 |
0 |
945.04685625 |
2310.84243 |
3466.263645 |
0 |
0 |
Total Royalty Amount (in Rs.): 6722.15293125
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Provision for Contingency @
Rs. 10000
|
Rs. 10000 |
| 2 |
Display Citizen Board @
Rs. 2000
|
Rs. 2000 |
| 3 |
Any Other Lumpsum @
Rs. 408.34
|
Rs. 408.34 |
Total Addition Component Amount (in Rs.): 12408.34
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.): 999999.99126292
