| State: Odisha |
District: Kendujhar |
Block: Kendujhar Sadar |
Gram Panchayat: Sirispal |
Work Code: OD/361/3452/119472/386211/00013425 (Provision of Facility centre at Sirispal)
Project Category: Building
| Financial Year: 2022-23 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Kendujhar Sadar |
Proposal Date: 19-07-2022 |
| Date of Commencement: - |
Date of Completion: - |
| Scheme Name: 5th SFC Grant in Aid |
Scheme Component Name: Provision of Facilities at GP Head Quarter |
| Project Sub-Category: GP Facility Centre |
Project Type: New Work |
| Name of Executant: |
|
Administrative Approval Details
Approval No.:
Technical Sanction Details
Technical Sanction No.:
Fund Sanction No.: 20436
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 (AR0404Aa) : 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 foundation, footing bases of column, mass concreate, pre-cast slabs etc.)
|
Cum |
2.548512 |
6241.1279390573 |
15905.589446223 |
| 2 |
R.C.C. Work (AR0404Ab) : 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 Plinth band)
|
Cum |
1.5587719405045 |
6997.950064199 |
10908.208201125 |
| 3 |
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 |
2.7112086221042 |
14296.881326377 |
38761.827921274 |
| 4 |
R.C.C. Work (AR0404Ad) : 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 Lintels)
|
Cum |
0.9356374192704 |
12905.412167588 |
12074.786535103 |
| 5 |
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 |
5.2924536683233 |
12543.012343447 |
66383.311688901 |
| 6 |
Painting (AR0918cb) : Finishing wall two coats with weather coat with one coat waterbound Primer - Finishing wall two coats with weather coat with one coat waterbound Primer including all costs of labour, Paint, Primer, Brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge.(Outside)
|
Sqm |
112.98251929872 |
160.72305542887 |
18158.895711742 |
Total Amount (in Rs.): 162192.61950437
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
Skilled
|
Semi-Skilled
|
Highly-Skilled
|
| 462 |
562 |
512 |
612 |
| Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
| 1 |
R.C.C. Work (AR0404Aa) : 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 foundation, footing bases of column, mass concreate, pre-cast slabs etc.)
|
2.548512 |
Cubic Meter |
1.3333 |
3.3979310496 |
0.1323 |
0.3371681376 |
0.175 |
0.4459896 |
- |
- |
| 2 |
R.C.C. Work (AR0404Ab) : 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 Plinth band)
|
1.5587719405045 |
Cubic Meter |
1.3333 |
2.0783106282746 |
0.3073 |
0.47901061731703 |
0.35 |
0.54557017917657 |
- |
- |
| 3 |
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)
|
2.7112086221042 |
Cubic Meter |
1.3333 |
3.6148544558515 |
5.29605 |
14.358696423095 |
5.33875 |
14.474465031259 |
- |
- |
| 4 |
R.C.C. Work (AR0404Ad) : 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 Lintels)
|
0.9356374192704 |
Cubic Meter |
1.3333 |
1.2474853711132 |
2.30105 |
2.1529484836122 |
2.34375 |
2.192900201415 |
- |
- |
| 5 |
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)
|
5.2924536683233 |
Cubic Meter |
1.3333 |
7.0564284759755 |
3.11255 |
16.47302666534 |
3.15525 |
16.699014436977 |
- |
- |
| 6 |
Painting (AR0918cb) : Finishing wall two coats with weather coat with one coat waterbound Primer - Finishing wall two coats with weather coat with one coat waterbound Primer including all costs of labour, Paint, Primer, Brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge.(Outside)
|
112.98251929872 |
Square Meter |
0.11776344086022 |
13.305210229673 |
- |
- |
- |
- |
0.10776344086022 |
12.175385036686 |
| Total Qty |
30.700220210488 |
34.357939448827 |
33.800850326964 |
12.175385036686 |
| Rate Per Man Day |
462 |
562 |
512 |
612 |
| Total Amount |
14183.501737245 |
19309.161970241 |
17306.035367405 |
7451.3356424517 |
Total Labour Amount (in Rs.): 58250.034717344
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM060 |
BRM052 |
BRM104 |
BRM092 |
BRM084 |
BRM094 |
BRM255 |
BRM253 |
| Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
R.C.C. Work (AR0404Aa) :.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 foundation, footing bases of column, mass concreate, pre-cast slabs etc.) |
2.548512 |
Cum |
3.4733 |
8.8517467296 |
0.45 |
1.1468304 |
0.36 |
0.91746432 |
0.54 |
1.37619648 |
0.004005 |
0.01020679056 |
0.189 |
0.481668768 |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
R.C.C. Work (AR0404Ab) :.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 Plinth band) |
1.5587719405045 |
Cum |
3.4733 |
5.4140825809543 |
0.45 |
0.70144737322702 |
0.36 |
0.56115789858162 |
0.54 |
0.84173684787243 |
0.01335 |
0.020809605405735 |
0.63 |
0.98202632251783 |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
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) |
2.7112086221042 |
Cum |
3.4733 |
9.4168409071545 |
0.45 |
1.2200438799469 |
0.36 |
0.97603510395751 |
0.54 |
1.4640526559363 |
0.041529 |
0.11259378286737 |
- |
- |
4.4196 |
11.982457626252 |
- |
- |
- |
- |
- |
- |
| 4 |
R.C.C. Work (AR0404Ad) :.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 Lintels) |
0.9356374192704 |
Cum |
3.4733 |
3.2497494483519 |
0.45 |
0.42103683867168 |
0.36 |
0.33682947093734 |
0.54 |
0.50524420640602 |
0.0741335 |
0.069362076621482 |
- |
- |
- |
- |
3.7695 |
3.5268852519398 |
- |
- |
- |
- |
| 5 |
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) |
5.2924536683233 |
Cum |
3.4733 |
18.382279326187 |
0.45 |
2.3816041507455 |
0.36 |
1.9052833205964 |
0.54 |
2.8579249808946 |
0.0502172 |
0.26577220435292 |
- |
- |
6.2216 |
32.92752974284 |
- |
- |
- |
- |
- |
- |
| 6 |
Painting(AR0918cb) :.Finishing wall two coats with weather coat with one coat waterbound Primer - Finishing wall two coats with weather coat with one coat waterbound Primer including all costs of labour, Paint, Primer, Brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge.(Outside) |
112.98251929872 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.125 |
14.12281491234 |
0.090322580645161 |
10.204872710852 |
| Total Qty |
45.314698992248 |
5.8709626425911 |
4.6967701140729 |
7.0451551711093 |
0.47874445980751 |
1.4636950905178 |
44.909987369092 |
3.5268852519398 |
14.12281491234 |
10.204872710852 |
| Rate Per Unit |
595.874 |
796.71 |
1824.88 |
1741.21 |
58573.086 |
229.106 |
250.166 |
240.106 |
195.07354 |
159.31354 |
| Total Amount |
27001.850947307 |
4677.4546469787 |
8571.0418457693 |
12267.094635487 |
28041.540416329 |
335.34132740818 |
11234.951900176 |
846.82631030225 |
2754.987499715 |
1625.7743968152 |
Total Material Amount (in Rs.): 97356.863926288
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM060 |
BRM052 |
BRM104 |
BRM092 |
BRM084 |
BRM094 |
BRM255 |
BRM253 |
| Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
R.C.C. Work (AR0404Aa) :.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 foundation, footing bases of column, mass concreate, pre-cast slabs etc.) |
2.548512 |
Cum |
3.4733 |
8.8517467296 |
0.45 |
1.1468304 |
0.36 |
0.91746432 |
0.54 |
1.37619648 |
0.004005 |
0.01020679056 |
0.000921 |
0.002347179552 |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
R.C.C. Work (AR0404Ab) :.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 Plinth band) |
1.5587719405045 |
Cum |
3.4733 |
5.4140825809543 |
0.45 |
0.70144737322702 |
0.36 |
0.56115789858162 |
0.54 |
0.84173684787243 |
0.01335 |
0.020809605405735 |
0.00307 |
0.0047854298573488 |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
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) |
2.7112086221042 |
Cum |
3.4733 |
9.4168409071545 |
0.45 |
1.2200438799469 |
0.36 |
0.97603510395751 |
0.54 |
1.4640526559363 |
0.041529 |
0.11259378286737 |
- |
- |
0.045339 |
0.12292348771758 |
- |
- |
- |
- |
- |
- |
| 4 |
R.C.C. Work (AR0404Ad) :.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 Lintels) |
0.9356374192704 |
Cum |
3.4733 |
3.2497494483519 |
0.45 |
0.42103683867168 |
0.36 |
0.33682947093734 |
0.54 |
0.50524420640602 |
0.0741335 |
0.069362076621482 |
- |
- |
- |
- |
0.049542 |
0.046353349025494 |
- |
- |
- |
- |
| 5 |
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) |
5.2924536683233 |
Cum |
3.4733 |
18.382279326187 |
0.45 |
2.3816041507455 |
0.36 |
1.9052833205964 |
0.54 |
2.8579249808946 |
0.0502172 |
0.26577220435292 |
- |
- |
0.076659 |
0.40571420576 |
- |
- |
- |
- |
- |
- |
| 6 |
Painting(AR0918cb) :.Finishing wall two coats with weather coat with one coat waterbound Primer - Finishing wall two coats with weather coat with one coat waterbound Primer including all costs of labour, Paint, Primer, Brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge.(Outside) |
112.98251929872 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.125 |
14.12281491234 |
0.090322580645161 |
10.204872710852 |
| Total Qty |
45.314698992248 |
5.8709626425911 |
4.6967701140729 |
7.0451551711093 |
0.47874445980751 |
0.0071326094093488 |
0.52863769347758 |
0.046353349025494 |
14.12281491234 |
10.204872710852 |
| Rate Per Unit |
0 |
50.25 |
424.5 |
424.5 |
0 |
0 |
0 |
0 |
0 |
0 |
| Total Amount |
0 |
295.0158727902 |
1993.7789134239 |
2990.6683701359 |
0 |
0 |
0 |
0 |
0 |
0 |
Total Royalty Amount (in Rs.): 5279.46315635
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Provision for Contingency @
Rs. 6707
|
Rs. 6707 |
| 2 |
Display Citizen Board @
Rs. 5000
|
Rs. 5000 |
| 3 |
Any Other Lumpsum @
Rs. 30000
|
Rs. 30000 |
Total Addition Component Amount (in Rs.): 41707
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.): 203899.61950437
