Print PDF
State: Odisha District: Bargarh Block: Gaisilet Gram Panchayat: Gaisilet
Work Code: OD/347/3317/116484/380081/00039350 (Completion of Bindhya Basini Kalyan Mandap at Gaisilet)
Project Category: Building
Financial Year: 2025-26 Execution Level: ps
Executing Agency: Panchayat Samiti, Gaisilet Proposal Date: -
Date of Commencement: 15-12-2025 Date of Completion: -
Scheme Name: 5th SFC Grant in Aid Scheme Component Name: Maintenance of Capital Assets
Project Sub-Category: Kalyan Mandap Project Type: Completion
Name of Executant: Bikash Kumar Adha
Administrative Approval Details
Approval No.: OD/347/3317/116484/380081/00039350/AS
Technical Sanction Details
Technical Sanction No.: OD/347/3317/116484/380081/00039350/TS
Fund Sanction No.: 26956
Fund Sanction Amount (in Rs.): 200000
ACTIVITY STATEMENT
Sl.No. Activity taken Unit Quantity Unit Price (in Rs.) Total (in Rs.)
1 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 5 5513.09277296 27565.4638648
2 Flooring (AR0817aa) : Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm plain (Ivory) 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 plain (Ivory) 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 50 1540.115655961 77005.78279805
3 Painting (AR0901c) : Priming one coat with inner surface primer of approved quality oil-bound primer over plastering surfaces (Inner surface) - Priming one coat with inner surface primer of approved quality oil-bound primer over plastering surfaces including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. Sqm 242.2 68.99284786751 16710.067753511
4 Painting (AR0919) : Finishing wall One Coat with plastic emulsion paint of approved shades on old work (Inside) - Finishing wall One Coat with plastic emulsion paint of approved shades on old work to give an even shade including all costs of labor, Paint and Brushes required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside) Sqm 143 61.61560449 8811.03144207
5 Painting (AR0918Ai) : Finishing wall one coat with weather coat - Finishing wall one coat with weather coat including all costs of labour, Paint, Primer and Brushes required for the work etc. complete and as per direction of Engineer-in-charge. Sqm 99.2 57.09560199 5663.883717408
6 Concrete (AR0307) : Cement concrete (1:2:4)with 12mm size hard broken granite chips per 1cum - Cement concrete work with (1:2:4) using 12mm size hard granite(crusher broken) 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. complete as per specificaion and direction of Engineer-in charge. Cum 3 7122.97192652 21368.91577956
Total Amount (in Rs.): 157125.1453554
LABOUR STATEMENT
Sl.No. Activity Name Quantity (A) Unit Skilled Un-Skilled Highly-Skilled Semi-Skilled
562 462 612 512
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 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. 5 Cubic Meter 3.9 19.5 - - 0.18 0.9 - -
2 Flooring (AR0817aa) : Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm plain (Ivory) 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 plain (Ivory) 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. 50 Square Meter 0.325 16.25 0.76 38 - - 0.325 16.25
3 Painting (AR0901c) : Priming one coat with inner surface primer of approved quality oil-bound primer over plastering surfaces (Inner surface) - Priming one coat with inner surface primer of approved quality oil-bound primer over plastering surfaces including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. 242.2 Square Meter 0.053763440860215 13.021505376344 - - - - 0.053763440860215 13.021505376344
4 Painting (AR0919) : Finishing wall One Coat with plastic emulsion paint of approved shades on old work (Inside) - Finishing wall One Coat with plastic emulsion paint of approved shades on old work to give an even shade including all costs of labor, Paint and Brushes required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside) 143 Square Meter 0.043 6.149 - - - - 0.036 5.148
5 Painting (AR0918Ai) : Finishing wall one coat with weather coat - Finishing wall one coat with weather coat including all costs of labour, Paint, Primer and Brushes required for the work etc. complete and as per direction of Engineer-in-charge. 99.2 Square Meter 0.043 4.2656 - - - - 0.036 3.5712
6 Concrete (AR0307) : Cement concrete (1:2:4)with 12mm size hard broken granite chips per 1cum - Cement concrete work with (1:2:4) using 12mm size hard granite(crusher broken) 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. complete as per specificaion and direction of Engineer-in charge. 3 Cubic Meter 4.6 13.8 - - 0.68 2.04 - -
Total Qty 2.94 72.986105376344 37.990705376344 38
Rate Per Man Day 562 462 612 512
Total Amount 1652.28 33719.580683871 23250.311690323 19456
Total Labour Amount (in Rs.): 78078.172374194
MATERIAL STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM340 BRM028 BRM044 BRM131 BRMMR0027 BRM252 BRM140 BRM255 BRM056
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 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. 5 Cum 2.29 11.45 0.48 2.4 0.96 4.8 - - - - - - - - - - - -
2 Flooring (AR0817aa) :.Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm plain (Ivory) 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 plain (Ivory) 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. 50 Sqm 0.1375 6.875 0.015 0.75 - - 1 50 1 50 - - - - - - - -
3 Painting(AR0901c) :.Priming one coat with inner surface primer of approved quality oil-bound primer over plastering surfaces (Inner surface) - Priming one coat with inner surface primer of approved quality oil-bound primer over plastering surfaces including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. 242.2 Sqm - - - - - - - - - - 0.084 20.3448 - - - - - -
4 Painting(AR0919) :.Finishing wall One Coat with plastic emulsion paint of approved shades on old work (Inside) - Finishing wall One Coat with plastic emulsion paint of approved shades on old work to give an even shade including all costs of labor, Paint and Brushes required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside) 143 Sqm - - - - - - - - - - - - 0.075 10.725 - - - -
5 Painting(AR0918Ai) :.Finishing wall one coat with weather coat - Finishing wall one coat with weather coat including all costs of labour, Paint, Primer and Brushes required for the work etc. complete and as per direction of Engineer-in-charge. 99.2 Sqm - - - - - - - - - - - - - - 0.075 7.44 - -
6 Concrete (AR0307) :.Cement concrete (1:2:4)with 12mm size hard broken granite chips per 1cum - Cement concrete work with (1:2:4) using 12mm size hard granite(crusher broken) 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. complete as per specificaion and direction of Engineer-in charge. 3 Cum 3.23 9.69 0.45 1.35 - - - - - - - - - - - - 0.9 2.7
Total Qty 28.015 4.5 4.8 50 50 20.3448 10.725 7.44 2.7
Rate Per Unit 637.012 409.04 1549.69 668.8630561 8.5 125.80732 254.76732 195.09732 1998.13
Total Amount 17845.89118 1840.68 7438.512 33443.152805 425 2559.524763936 2732.379507 1451.5240608 5394.951
Total Material Amount (in Rs.): 73131.615316736
ROYALTY STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM340 BRM028 BRM044 BRM131 BRM252 BRM140 BRM255 BRM056
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 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. 5 Cum 2.29 11.45 0.48 2.4 0.96 4.8 - - - - - - - - - -
2 Flooring (AR0817aa) :.Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm plain (Ivory) 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 plain (Ivory) 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. 50 Sqm 0.1375 6.875 0.015 0.75 - - 1 50 - - - - - - - -
3 Painting(AR0901c) :.Priming one coat with inner surface primer of approved quality oil-bound primer over plastering surfaces (Inner surface) - Priming one coat with inner surface primer of approved quality oil-bound primer over plastering surfaces including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. 242.2 Sqm - - - - - - - - 0.084 20.3448 - - - - - -
4 Painting(AR0919) :.Finishing wall One Coat with plastic emulsion paint of approved shades on old work (Inside) - Finishing wall One Coat with plastic emulsion paint of approved shades on old work to give an even shade including all costs of labor, Paint and Brushes required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside) 143 Sqm - - - - - - - - - - 0.075 10.725 - - - -
5 Painting(AR0918Ai) :.Finishing wall one coat with weather coat - Finishing wall one coat with weather coat including all costs of labour, Paint, Primer and Brushes required for the work etc. complete and as per direction of Engineer-in-charge. 99.2 Sqm - - - - - - - - - - - - 0.075 7.44 - -
6 Concrete (AR0307) :.Cement concrete (1:2:4)with 12mm size hard broken granite chips per 1cum - Cement concrete work with (1:2:4) using 12mm size hard granite(crusher broken) 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. complete as per specificaion and direction of Engineer-in charge. 3 Cum 3.23 9.69 0.45 1.35 - - - - - - - - - - 0.9 2.7
Total Qty 28.015 4.5 4.8 50 20.3448 10.725 7.44 2.7
Rate Per Unit 0 40.25 149.5 0 0 0 0 149.5
Total Amount 0 181.125 717.6 0 0 0 0 403.65
Total Royalty Amount (in Rs.): 1302.375
ADDITION COMPONENT
S/N Item Name Amount (in Rs.)
1 Provision for PH Work @ Rs. 18500 Rs. 18500
2 Provision for Contingency @ Rs. 2000 Rs. 2000
3 Display Citizen Board @ Rs. 1874.5 Rs. 1874.5
Total Addition Component Amount (in Rs.): 22374.5
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.): 179499.6453554
© 2023 Panchayati Raj Project Management System, All Rights Reserved.
Privacy Policy | User Manual | FAQ | SOP | Download Mobile App