| State: Odisha |
District: Rayagada |
Block: Rayagada |
Gram Panchayat: Gajigam |
Work Code: OD/370/3557/121256/426642/00013645 (Construction of Kalyan Mandap at Gajigam)
Project Category: Building
| Financial Year: 2020-21 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Rayagada |
Proposal Date: 31-03-2021 |
| Date of Commencement: - |
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: New Work |
| Name of Executant: |
|
Administrative Approval Details
Approval No.:
Technical Sanction Details
Technical Sanction No.:
Fund Sanction No.: 3873
Fund Sanction Amount (in Rs.): 1000000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Earth Work (AR0103a1) : Earthwork in stoney earth and gravels mixed with stone and boulder not exceeding 0.014cum in volume within 50m to 75m lead and 1.5m - Earthwork in stoney earth and gravels mixed with stone and boulder not exceeding 0.014cum in volume within 50m to 75m 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 specification approved by the dept.
|
Cum |
19.3518 |
326.913972 |
6326.3738033496 |
| 2 |
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 |
8.9343 |
646.807232 |
5778.7698528576 |
| 3 |
Concrete (AR0303) : Cement concrete (1:3:6) with 4 cm. Crusher Broken hard granite metal - Cement concrete (1:3:6) with 4 cm. hard granite(Crusher Broken) metal 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 and as per direction of Engineer-in charge.
|
Cum |
18.0378 |
5324.35341242 |
96039.621982549 |
| 4 |
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 |
12 |
8652.9234393 |
103835.0812716 |
| 5 |
R.C.C. Work (AR0405Ac) : Reinforced cement concrete work of M-25 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-25 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 |
7.35636 |
14411.386204193 |
106015.34501708 |
| 6 |
R.C.C. Work (AR0405Ag) : Reinforced cement concrete work of M-25 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-25 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, lending, balcony, sun shed)
|
Cum |
4.875 |
12657.517221263 |
61705.396453657 |
| 7 |
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 |
22.19135 |
5075.181446856 |
112625.12780069 |
Total Amount (in Rs.): 492325.71618178
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 |
Earth Work (AR0103a1) : Earthwork in stoney earth and gravels mixed with stone and boulder not exceeding 0.014cum in volume within 50m to 75m lead and 1.5m - Earthwork in stoney earth and gravels mixed with stone and boulder not exceeding 0.014cum in volume within 50m to 75m 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 specification approved by the dept.
|
19.3518 |
Cubic Meter |
0.7006 |
13.55787108 |
- |
- |
- |
- |
- |
- |
| 2 |
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.
|
8.9343 |
Cubic Meter |
0.1236 |
1.10427948 |
- |
- |
- |
- |
- |
- |
| 3 |
Concrete (AR0303) : Cement concrete (1:3:6) with 4 cm. Crusher Broken hard granite metal - Cement concrete (1:3:6) with 4 cm. hard granite(Crusher Broken) metal 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 and as per direction of Engineer-in charge.
|
18.0378 |
Cubic Meter |
3.9 |
70.34742 |
- |
- |
0.18 |
3.246804 |
- |
- |
| 4 |
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.
|
12 |
Quintal |
0.8 |
9.6 |
0.044 |
0.528 |
- |
- |
0.3 |
3.6 |
| 5 |
R.C.C. Work (AR0405Ac) : Reinforced cement concrete work of M-25 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-25 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)
|
7.35636 |
Cubic Meter |
1.3333 |
9.808234788 |
5.29605 |
38.959650378 |
5.33875 |
39.27376695 |
- |
- |
| 6 |
R.C.C. Work (AR0405Ag) : Reinforced cement concrete work of M-25 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-25 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, lending, balcony, sun shed)
|
4.875 |
Cubic Meter |
1.3333 |
6.4998375 |
3.11255 |
15.17368125 |
3.15525 |
15.38184375 |
- |
- |
| 7 |
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.
|
22.19135 |
Cubic Meter |
2.96 |
65.686396 |
- |
- |
1.05 |
23.3009175 |
0.35 |
7.7669725 |
| Total Qty |
176.604038848 |
81.2033322 |
11.3669725 |
54.661331628 |
| Rate Per Man Day |
462 |
562 |
612 |
512 |
| Total Amount |
81591.065947776 |
45636.2726964 |
6956.58717 |
27986.601793536 |
Total Labour Amount (in Rs.): 162170.52760771
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM029 |
BRM340 |
BRM028 |
BRM044 |
BRM162 |
BRM341 |
BRM060 |
BRM052 |
BRM084 |
BRM104 |
BRMMR0025 |
BRM005 |
| 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 |
Earth Work (AR0103a1) :.Earthwork in stoney earth and gravels mixed with stone and boulder not exceeding 0.014cum in volume within 50m to 75m lead and 1.5m - Earthwork in stoney earth and gravels mixed with stone and boulder not exceeding 0.014cum in volume within 50m to 75m 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 specification approved by the dept. |
19.3518 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
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. |
8.9343 |
Cum |
1 |
8.9343 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
Concrete (AR0303) :.Cement concrete (1:3:6) with 4 cm. Crusher Broken hard granite metal - Cement concrete (1:3:6) with 4 cm. hard granite(Crusher Broken) metal 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 and as per direction of Engineer-in charge. |
18.0378 |
Cum |
- |
- |
2.29 |
41.306562 |
0.48 |
8.658144 |
0.96 |
17.316288 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 4 |
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. |
12 |
Qntl |
- |
- |
- |
- |
- |
- |
- |
- |
0.8 |
9.6 |
1.05 |
12.6 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 5 |
R.C.C. Work (AR0405Ac) :.Reinforced cement concrete work of M-25 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-25 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) |
7.35636 |
Cum |
- |
- |
4.03333 |
29.6706274788 |
0.45 |
3.310362 |
- |
- |
- |
- |
- |
- |
0.36 |
2.6482896 |
0.54 |
3.9724344 |
4.4196 |
32.512168656 |
0.041529 |
0.30550227444 |
- |
- |
- |
- |
| 6 |
R.C.C. Work (AR0405Ag) :.Reinforced cement concrete work of M-25 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-25 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, lending, balcony, sun shed) |
4.875 |
Cum |
- |
- |
4.03333 |
19.66248375 |
0.45 |
2.19375 |
- |
- |
- |
- |
- |
- |
0.36 |
1.755 |
0.54 |
2.6325 |
6.2216 |
30.3303 |
0.0502172 |
0.24480885 |
- |
- |
- |
- |
| 7 |
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. |
22.19135 |
Cum |
- |
- |
0.672 |
14.9125872 |
0.28 |
6.213578 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1 |
22.19135 |
350 |
7766.9725 |
| Total Qty |
8.9343 |
105.5522604288 |
20.375834 |
17.316288 |
9.6 |
12.6 |
4.4032896 |
6.6049344 |
62.842468656 |
0.55031112444 |
22.19135 |
7766.9725 |
| Rate Per Unit |
413.05 |
606.637 |
417.99 |
1291.11 |
90.1 |
6397.397 |
1759.78 |
1723.4 |
250.166 |
58573.086 |
33 |
6.30115 |
| Total Amount |
3690.312615 |
64031.906609746 |
8516.89485366 |
22357.23259968 |
864.96 |
80607.2022 |
7748.820972288 |
11382.94394496 |
15721.049013797 |
32233.420818581 |
732.31455 |
48940.858768375 |
Total Material Amount (in Rs.): 296827.91694609
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM029 |
BRM340 |
BRM028 |
BRM044 |
BRM341 |
BRM060 |
BRM052 |
BRM084 |
BRM104 |
BRM005 |
| 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 |
Earth Work (AR0103a1) :.Earthwork in stoney earth and gravels mixed with stone and boulder not exceeding 0.014cum in volume within 50m to 75m lead and 1.5m - Earthwork in stoney earth and gravels mixed with stone and boulder not exceeding 0.014cum in volume within 50m to 75m 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 specification approved by the dept. |
19.3518 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
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. |
8.9343 |
Cum |
1 |
8.9343 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
Concrete (AR0303) :.Cement concrete (1:3:6) with 4 cm. Crusher Broken hard granite metal - Cement concrete (1:3:6) with 4 cm. hard granite(Crusher Broken) metal 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 and as per direction of Engineer-in charge. |
18.0378 |
Cum |
- |
- |
2.29 |
41.306562 |
0.48 |
8.658144 |
0.96 |
17.316288 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 4 |
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. |
12 |
Qntl |
- |
- |
- |
- |
- |
- |
- |
- |
1.05 |
12.6 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 5 |
R.C.C. Work (AR0405Ac) :.Reinforced cement concrete work of M-25 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-25 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) |
7.35636 |
Cum |
- |
- |
4.03333 |
29.6706274788 |
0.45 |
3.310362 |
- |
- |
- |
- |
0.36 |
2.6482896 |
0.54 |
3.9724344 |
0.045339 |
0.33353000604 |
0.041529 |
0.30550227444 |
- |
- |
| 6 |
R.C.C. Work (AR0405Ag) :.Reinforced cement concrete work of M-25 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-25 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, lending, balcony, sun shed) |
4.875 |
Cum |
- |
- |
4.03333 |
19.66248375 |
0.45 |
2.19375 |
- |
- |
- |
- |
0.36 |
1.755 |
0.54 |
2.6325 |
0.076659 |
0.373712625 |
0.0502172 |
0.24480885 |
- |
- |
| 7 |
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. |
22.19135 |
Cum |
- |
- |
0.672 |
14.9125872 |
0.28 |
6.213578 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
350 |
7766.9725 |
| Total Qty |
8.9343 |
105.5522604288 |
20.375834 |
17.316288 |
12.6 |
4.4032896 |
6.6049344 |
0.70724263104 |
0.55031112444 |
7766.9725 |
| Rate Per Unit |
170.25 |
0 |
75.25 |
279.5 |
0 |
279.5 |
279.5 |
0 |
0 |
0 |
| Total Amount |
1521.064575 |
0 |
1533.2815085 |
4839.902496 |
0 |
1230.7194432 |
1846.0791648 |
0 |
0 |
0 |
Total Royalty Amount (in Rs.): 10971.0471875
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Provision for Contingency @
Rs. 4508.66
|
Rs. 4508.66 |
| 2 |
Display Citizen Board @
Rs. 3000
|
Rs. 3000 |
Total Addition Component Amount (in Rs.): 7508.66
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.): 499834.37618178
