Print PDF
State: Odisha District: Malkangiri Block: Malkangiri Gram Panchayat: Padmagiri
Work Code: OD/364/3484/119999/430158/00032555 (Construction of New AWC at Boilapari of Padmagiri GP)
Project Category: Building
Financial Year: 2025-26 Execution Level: ps
Executing Agency: Panchayat Samiti, Malkangiri Proposal Date: -
Date of Commencement: 29-12-2025 Date of Completion: 27-01-2026
Scheme Name: SFC Devolution of Fund Scheme Component Name: 5TH SFC DEVOLUTION GRANT TO PANCHAYAT SAMITI
Project Sub-Category: AWC Project Type: New Work
Name of Executant: TAPAN KUMAR SAMAL
Administrative Approval Details
Approval No.: OD/364/3484/119999/430158/00032555/AS
Technical Sanction Details
Technical Sanction No.: OD/364/3484/119999/430158/00032555/TS
Fund Sanction No.:
Fund Sanction Amount (in Rs.): 200000
ACTIVITY STATEMENT
Sl.No. Activity taken Unit Quantity Unit Price (in Rs.) Total (in Rs.)
1 Other Building Items. (AR1901B) : Vitrified Tile 600mmx600mm Plain Ivory - Supplying, fitting & fixing Vitrified Tile 600mmx600mm Plain Ivory in floors of size 600mm x 600 mm of approved make conforming IS:13755 laid on 20 mm thick cement mortar(1:4)and filling joints with white cement of approved quality including cost of all materials, taxes, labour, T&P , etc. required for the work all complete as per direction of Engineer-in-charge(for new work only) Sqm 50.4057 1011.963322537 51008.719646803
2 Flooring (AR0817ab) : Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm Coloured /Printed series(Homogeneous) 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 Coloured /Printed series(Homogeneous) 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 15.7665 1577.857001146 24877.282408568
3 Flooring (AR0816j) : Fixing Chequred Tiles in floor , treads or steps and landing on a 25mm thick bed of cement mortar 1:1 - Fixing Chequred Tiles in floor , treads or steps and landing on a 25mm thick bed of cement mortar 1:1 (1cement: 1sand) jointed with neat cement slurry mixed with pigment to match the shades of the Chequred tiles including rubbing and polishing, cost of precast tiles complete as per direction of Enginer-in-charge. Sqm 18.775 981.873964097 18434.683675921
4 Painting (AR0922a) : Finishing wall surface with two coats with distemper of approved shades above one coat oil bound Primer on new work (Inside) - Finishing wall surface with two coats with distemper of approved shades above one coat oil bound Primer on new work to give an even shade including all costs of labor, Paint, Primer, Brushes and putty required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside) Sqm 196.674 147.90354075651 29088.780974746
5 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 110.434 160.76701381363 17754.144403494
6 Painting (AR0903) : Painting two coats of enamel paint in inner surface paint (Inner surface) - Painting two coats of enamel paint in inner surface paint including all costs of labour, Paint, brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge.(Inside) Sqm 46.51875 164.25774890202 7641.0651567358
7 miscellaneous (ARM105) : Labour for fitting and fixing of M.S. window grills including cost of screws complete. (Iron works) and as directed by Engineer-in-Charge. - Labour for fitting and fixing of M.S. window grills including cost of screws complete. (Iron works) and as directed by Engineer-in-Charge. Sqm 7.425 16.22 120.4335
8 miscellaneous (ARM106) : Labour for fitting and fixing of M.S. Gates as per approved design including cost of all materials complete (Iron works) and as directed by Engineer-in-Charge. - Labour for fitting and fixing of M.S. Gates as per approved design including cost of all materials complete (Iron works) and as directed by Engineer-in-Charge. Sqm 11.6 93.32 1082.512
Total Amount (in Rs.): 150007.62176627
LABOUR STATEMENT
Sl.No. Activity Name Quantity (A) Unit Un-Skilled Highly-Skilled Semi-Skilled
462 612 512
Qty/Unit (B) Total Qty (A*B) Qty/Unit (B) Total Qty (A*B) Qty/Unit (B) Total Qty (A*B)
1 Other Building Items. (AR1901B) : Vitrified Tile 600mmx600mm Plain Ivory - Supplying, fitting & fixing Vitrified Tile 600mmx600mm Plain Ivory in floors of size 600mm x 600 mm of approved make conforming IS:13755 laid on 20 mm thick cement mortar(1:4)and filling joints with white cement of approved quality including cost of all materials, taxes, labour, T&P , etc. required for the work all complete as per direction of Engineer-in-charge(for new work only) 50.4057 Square Meter 0.216 10.8876312 - - 0.216 10.8876312
2 Flooring (AR0817ab) : Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm Coloured /Printed series(Homogeneous) 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 Coloured /Printed series(Homogeneous) 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. 15.7665 Square Meter 0.325 5.1241125 0.76 11.98254 0.325 5.1241125
3 Flooring (AR0816j) : Fixing Chequred Tiles in floor , treads or steps and landing on a 25mm thick bed of cement mortar 1:1 - Fixing Chequred Tiles in floor , treads or steps and landing on a 25mm thick bed of cement mortar 1:1 (1cement: 1sand) jointed with neat cement slurry mixed with pigment to match the shades of the Chequred tiles including rubbing and polishing, cost of precast tiles complete as per direction of Enginer-in-charge. 18.775 Square Meter 0.216 4.0554 0.55 10.32625 0.216 4.0554
4 Painting (AR0922a) : Finishing wall surface with two coats with distemper of approved shades above one coat oil bound Primer on new work (Inside) - Finishing wall surface with two coats with distemper of approved shades above one coat oil bound Primer on new work to give an even shade including all costs of labor, Paint, Primer, Brushes and putty required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside) 196.674 Square Meter 0.11576344086022 22.767658967742 - - 0.10576344086022 20.800918967742
5 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) 110.434 Square Meter 0.11776344086022 13.005087827957 - - 0.10776344086022 11.900747827957
6 Painting (AR0903) : Painting two coats of enamel paint in inner surface paint (Inner surface) - Painting two coats of enamel paint in inner surface paint including all costs of labour, Paint, brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge.(Inside) 46.51875 Square Meter 0.11827956989247 5.5022177419355 - - 0.13440860215054 6.2525201612903
Total Qty 61.342108237634 59.021330656989 22.30879
Rate Per Man Day 462 612 512
Total Amount 28340.054005787 36121.054362077 11422.10048
Total Labour Amount (in Rs.): 75883.208847865
MATERIAL STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM174 BRM340 BRM028 BRM131 BRM132 BRMMR0027 CON026 BRM134 BRM142 BRM252 BRM255 BRM253 BRM141 BRMM105 BRMM106
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 Other Building Items. (AR1901B) :.Vitrified Tile 600mmx600mm Plain Ivory - Supplying, fitting & fixing Vitrified Tile 600mmx600mm Plain Ivory in floors of size 600mm x 600 mm of approved make conforming IS:13755 laid on 20 mm thick cement mortar(1:4)and filling joints with white cement of approved quality including cost of all materials, taxes, labour, T&P , etc. required for the work all complete as per direction of Engineer-in-charge(for new work only) 50.4057 Sqm 0.0076 0.38308332 0.1074 5.41357218 0.021 1.0585197 1 50.4057 - - - - - - - - - - - - - - - - - - - - - -
2 Flooring (AR0817ab) :.Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm Coloured /Printed series(Homogeneous) 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 Coloured /Printed series(Homogeneous) 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. 15.7665 Sqm - - 0.1375 2.16789375 0.015 0.2364975 - - 1 15.7665 1 15.7665 0.1375 2.16789375 - - - - - - - - - - - - - - - -
3 Flooring (AR0816j) :.Fixing Chequred Tiles in floor , treads or steps and landing on a 25mm thick bed of cement mortar 1:1 - Fixing Chequred Tiles in floor , treads or steps and landing on a 25mm thick bed of cement mortar 1:1 (1cement: 1sand) jointed with neat cement slurry mixed with pigment to match the shades of the Chequred tiles including rubbing and polishing, cost of precast tiles complete as per direction of Enginer-in-charge. 18.775 Sqm - - 0.2737 5.1387175 0.013 0.244075 - - - - 1 18.775 - - 1 18.775 - - - - - - - - - - - - - -
4 Painting(AR0922a) :.Finishing wall surface with two coats with distemper of approved shades above one coat oil bound Primer on new work (Inside) - Finishing wall surface with two coats with distemper of approved shades above one coat oil bound Primer on new work to give an even shade including all costs of labor, Paint, Primer, Brushes and putty required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside) 196.674 Sqm - - - - - - - - - - - - - - - - 0.25 49.1685 0.084 16.520616 - - - - - - - - - -
5 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) 110.434 Sqm - - - - - - - - - - - - - - - - - - - - 0.125 13.80425 0.090322580645161 9.9746838709677 - - - - - -
6 Painting(AR0903) :.Painting two coats of enamel paint in inner surface paint (Inner surface) - Painting two coats of enamel paint in inner surface paint including all costs of labour, Paint, brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge.(Inside) 46.51875 Sqm - - - - - - - - - - - - - - - - - - - - - - - - 0.125 5.81484375 - - - -
7 miscellaneous(ARM105) :.Labour for fitting and fixing of M.S. window grills including cost of screws complete. (Iron works) and as directed by Engineer-in-Charge. - Labour for fitting and fixing of M.S. window grills including cost of screws complete. (Iron works) and as directed by Engineer-in-Charge. 7.425 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - 1 7.425 - -
8 miscellaneous(ARM106) :.Labour for fitting and fixing of M.S. Gates as per approved design including cost of all materials complete (Iron works) and as directed by Engineer-in-Charge. - Labour for fitting and fixing of M.S. Gates as per approved design including cost of all materials complete (Iron works) and as directed by Engineer-in-Charge. 11.6 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - 1 11.6
Total Qty 0.38308332 12.72018343 1.5390922 50.4057 15.7665 34.5415 2.16789375 18.775 49.1685 16.520616 13.80425 9.9746838709677 5.81484375 7.425 11.6
Rate Per Unit 2065.747 585.867 613.29 667.2266671 711.9066671 8.5 0 254.75 70.58567 125.98567 195.27567 159.51567 205.82567 16.22 93.32
Total Amount 791.35321904004 7452.3357055838 943.909855338 33632.027213842 11224.276466832 293.60275 0 4782.93125 3470.591515395 2081.3608755727 2695.6341675975 1591.1183807156 1196.8441107891 120.4335 1082.512
Total Material Amount (in Rs.): 71358.931010706
ROYALTY STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM174 BRM340 BRM028 BRM131 BRM132 BRM142 BRM252 BRM255 BRM253 BRM141
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 Other Building Items. (AR1901B) :.Vitrified Tile 600mmx600mm Plain Ivory - Supplying, fitting & fixing Vitrified Tile 600mmx600mm Plain Ivory in floors of size 600mm x 600 mm of approved make conforming IS:13755 laid on 20 mm thick cement mortar(1:4)and filling joints with white cement of approved quality including cost of all materials, taxes, labour, T&P , etc. required for the work all complete as per direction of Engineer-in-charge(for new work only) 50.4057 Sqm 0.0076 0.38308332 0.1074 5.41357218 0.021 1.0585197 1 50.4057 - - - - - - - - - - - -
2 Flooring (AR0817ab) :.Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm Coloured /Printed series(Homogeneous) 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 Coloured /Printed series(Homogeneous) 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. 15.7665 Sqm - - 0.1375 2.16789375 0.015 0.2364975 - - 1 15.7665 - - - - - - - - - -
3 Flooring (AR0816j) :.Fixing Chequred Tiles in floor , treads or steps and landing on a 25mm thick bed of cement mortar 1:1 - Fixing Chequred Tiles in floor , treads or steps and landing on a 25mm thick bed of cement mortar 1:1 (1cement: 1sand) jointed with neat cement slurry mixed with pigment to match the shades of the Chequred tiles including rubbing and polishing, cost of precast tiles complete as per direction of Enginer-in-charge. 18.775 Sqm - - 0.2737 5.1387175 0.013 0.244075 - - - - - - - - - - - - - -
4 Painting(AR0922a) :.Finishing wall surface with two coats with distemper of approved shades above one coat oil bound Primer on new work (Inside) - Finishing wall surface with two coats with distemper of approved shades above one coat oil bound Primer on new work to give an even shade including all costs of labor, Paint, Primer, Brushes and putty required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside) 196.674 Sqm - - - - - - - - - - 0.25 49.1685 0.084 16.520616 - - - - - -
5 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) 110.434 Sqm - - - - - - - - - - - - - - 0.125 13.80425 0.090322580645161 9.9746838709677 - -
6 Painting(AR0903) :.Painting two coats of enamel paint in inner surface paint (Inner surface) - Painting two coats of enamel paint in inner surface paint including all costs of labour, Paint, brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge.(Inside) 46.51875 Sqm - - - - - - - - - - - - - - - - - - 0.125 5.81484375
7 miscellaneous(ARM105) :.Labour for fitting and fixing of M.S. window grills including cost of screws complete. (Iron works) and as directed by Engineer-in-Charge. - Labour for fitting and fixing of M.S. window grills including cost of screws complete. (Iron works) and as directed by Engineer-in-Charge. 7.425 Sqm - - - - - - - - - - - - - - - - - - - -
8 miscellaneous(ARM106) :.Labour for fitting and fixing of M.S. Gates as per approved design including cost of all materials complete (Iron works) and as directed by Engineer-in-Charge. - Labour for fitting and fixing of M.S. Gates as per approved design including cost of all materials complete (Iron works) and as directed by Engineer-in-Charge. 11.6 Sqm - - - - - - - - - - - - - - - - - - - -
Total Qty 0.38308332 12.72018343 1.5390922 50.4057 15.7665 49.1685 16.520616 13.80425 9.9746838709677 5.81484375
Rate Per Unit 0 0 40.25 0 0 0 0 0 0 0
Total Amount 0 0 61.94846105 0 0 0 0 0 0 0
Total Royalty Amount (in Rs.): 61.94846105
ADDITION COMPONENT
S/N Item Name Amount (in Rs.)
1 Provision for PH Work @ Rs. 10042 Rs. 10042
2 Provision for Contingency @ 1% Rs. 1500.0762176627
3 Display Citizen Board @ Rs. 2000 Rs. 2000
4 Any Other Lumpsum @ Rs. 24500 Rs. 24500
Total Addition Component Amount (in Rs.): 38042.076217663
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.): 188049.69798393
© 2023 Panchayati Raj Project Management System, All Rights Reserved.
Privacy Policy | User Manual | FAQ | SOP | Download Mobile App