Print PDF
State: Odisha District: Sambalpur Block: Bamra Gram Panchayat: Govindapur
Work Code: OD/371/3558/121280/381338/00047143 (Completion of stage near Jagannath Mandir, Govindpur)
Project Category: Religious Structures
Financial Year: 2025-26 Execution Level: ps
Executing Agency: Panchayat Samiti, Bamra Proposal Date: 08-05-2025
Date of Commencement: - Date of Completion: -
Scheme Name: SFC Devolution of Fund Scheme Component Name: 5TH SFC DEVOLUTION GRANT TO ZILLA PARISHAD
Project Sub-Category: Religious Structures Project Type: Completion
Name of Executant:
Administrative Approval Details
Approval No.:
Technical Sanction Details
Technical Sanction No.:
Fund Sanction No.: 2692
Fund Sanction Amount (in Rs.): 400000
ACTIVITY STATEMENT
Sl.No. Activity taken Unit Quantity Unit Price (in Rs.) Total (in Rs.)
1 Dismantling (AR1623) : Dismantling and removing cement concrete - Dismantling and removing cement concrete including stacking the useful materials for reuse and removing the debris within 50m lead and as per direction of Engineer-in-Charge. Cum 8.25 746.592 6159.384
2 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 5.5 7518.1715521 41349.94353655
3 Masonry Brick Work (AR0603b) : Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth - Brickwork with Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth 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 0.84 5057.04792544 4247.9202573696
4 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 110 1532.270922836 168549.80151196
5 Roofing (AR1132) : Supplying, feeting & fixing of G.C.I. Sheet (0.30mm thick) in roof drilling hole in wind ties - Supplying, fitting & fixing of G.C.I. Sheet (0.30mm thick) in roof drilling hole in wind ties including fixing of ridges valleys wind ties etc. including cost of fitting, Labour and material etc. complete as per direction of Engineer-in-Charge Sqm 174 521.37106791032 90718.565816396
6 Bridge Works (AR2013) : Providing, fitting and fixing Angle Iron Expansion joints with M.S Angle of size 75mm x 75mm x 6mm and 6mm thick M.S plate - Providing, fitting and fixing Angle Iron Expansion joints with M.S Angle of size 75mm x 75mm x 6mm and 6mm thick M.S plate and 12mm dia HYSD bars and complete as per direction of Engineer-in charge. Rmt 45.71999853696 1816.881620936 83067.825051023
Total Amount (in Rs.): 394093.4401733
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 Dismantling (AR1623) : Dismantling and removing cement concrete - Dismantling and removing cement concrete including stacking the useful materials for reuse and removing the debris within 50m lead and as per direction of Engineer-in-Charge. 8.25 Cubic Meter 1.6 13.2 - - - - - -
2 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. 5.5 Cubic Meter 4.6 25.3 - - 0.68 3.74 - -
3 Masonry Brick Work (AR0603b) : Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth - Brickwork with Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth 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. 0.84 Cubic Meter 2.96 2.4864 - - 1.05 0.882 0.35 0.294
4 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. 110 Square Meter 0.325 35.75 0.76 83.6 - - 0.325 35.75
5 Roofing (AR1132) : Supplying, feeting & fixing of G.C.I. Sheet (0.30mm thick) in roof drilling hole in wind ties - Supplying, fitting & fixing of G.C.I. Sheet (0.30mm thick) in roof drilling hole in wind ties including fixing of ridges valleys wind ties etc. including cost of fitting, Labour and material etc. complete as per direction of Engineer-in-Charge 174 Square Meter 0.21505376344086 37.41935483871 - - - - 0.16129032258065 28.064516129032
Total Qty 114.15575483871 4.622 64.108516129032 83.6
Rate Per Man Day 462 562 612 512
Total Amount 52739.958735484 2597.564 39234.411870968 42803.2
Total Labour Amount (in Rs.): 137375.13460645
MATERIAL STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM340 BRM028 BRM056 BRM005 BRM131 BRMMR0027 BRM149 BRMMR0046 BRMMR0044 BRMMR0043 BRMMR0042 BRM341 BRMMR0041 BRMMR0040
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 Dismantling (AR1623) :.Dismantling and removing cement concrete - Dismantling and removing cement concrete including stacking the useful materials for reuse and removing the debris within 50m lead and as per direction of Engineer-in-Charge. 8.25 Cum - - - - - - - - - - - - - - - - - - - - - - - - - - - -
2 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. 5.5 Cum 3.23 17.765 0.45 2.475 0.9 4.95 - - - - - - - - - - - - - - - - - - - - - -
3 Masonry Brick Work (AR0603b) :.Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth - Brickwork with Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth 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. 0.84 Cum 0.672 0.56448 0.28 0.2352 - - 350 294 - - - - - - - - - - - - - - - - - - - -
4 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. 110 Sqm 0.1375 15.125 0.015 1.65 - - - - 1 110 1 110 - - - - - - - - - - - - - - - -
5 Roofing (AR1132) :.Supplying, feeting & fixing of G.C.I. Sheet (0.30mm thick) in roof drilling hole in wind ties - Supplying, fitting & fixing of G.C.I. Sheet (0.30mm thick) in roof drilling hole in wind ties including fixing of ridges valleys wind ties etc. including cost of fitting, Labour and material etc. complete as per direction of Engineer-in-Charge 174 Sqm - - - - - - - - - - - - 1 174 - - - - - - - - - - - - - -
6 Bridge Works(AR2013) :.Providing, fitting and fixing Angle Iron Expansion joints with M.S Angle of size 75mm x 75mm x 6mm and 6mm thick M.S plate - Providing, fitting and fixing Angle Iron Expansion joints with M.S Angle of size 75mm x 75mm x 6mm and 6mm thick M.S plate and 12mm dia HYSD bars and complete as per direction of Engineer-in charge. 45.71999853696 Rmt - - - - - - - - - - - - - - 32.964 1507.1140317723 1 45.71999853696 4 182.87999414784 0.5 22.85999926848 0.08099 3.7028626815084 7.065 323.01178966362 17.8 813.81597395789
Total Qty 33.45448 4.3602 4.95 294 110 110 174 1507.1140317723 45.71999853696 182.87999414784 22.85999926848 3.7028626815084 323.01178966362 813.81597395789
Rate Per Unit 562.787 808.59 2350.53 6.01135 659.6011111 8.5 318.144462 2.7 100 15 300 6679.917 30.64 30.64
Total Amount 18827.74643576 3525.614118 11635.1235 1767.3369 72556.122221 935 55357.136388 4069.2078857853 4571.999853696 2743.1999122176 6857.999780544 24734.815374873 9897.0812352934 24935.32144207
Total Material Amount (in Rs.): 242413.70504724
ROYALTY STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM340 BRM028 BRM056 BRM005 BRM131 BRM149 BRM341
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 Dismantling (AR1623) :.Dismantling and removing cement concrete - Dismantling and removing cement concrete including stacking the useful materials for reuse and removing the debris within 50m lead and as per direction of Engineer-in-Charge. 8.25 Cum - - - - - - - - - - - - - -
2 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. 5.5 Cum 3.23 17.765 0.45 2.475 0.9 4.95 - - - - - - - -
3 Masonry Brick Work (AR0603b) :.Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth - Brickwork with Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth 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. 0.84 Cum 0.672 0.56448 0.28 0.2352 - - 350 294 - - - - - -
4 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. 110 Sqm 0.1375 15.125 0.015 1.65 - - - - 1 110 - - - -
5 Roofing (AR1132) :.Supplying, feeting & fixing of G.C.I. Sheet (0.30mm thick) in roof drilling hole in wind ties - Supplying, fitting & fixing of G.C.I. Sheet (0.30mm thick) in roof drilling hole in wind ties including fixing of ridges valleys wind ties etc. including cost of fitting, Labour and material etc. complete as per direction of Engineer-in-Charge 174 Sqm - - - - - - - - - - 1 174 - -
6 Bridge Works(AR2013) :.Providing, fitting and fixing Angle Iron Expansion joints with M.S Angle of size 75mm x 75mm x 6mm and 6mm thick M.S plate - Providing, fitting and fixing Angle Iron Expansion joints with M.S Angle of size 75mm x 75mm x 6mm and 6mm thick M.S plate and 12mm dia HYSD bars and complete as per direction of Engineer-in charge. 45.71999853696 Rmt - - - - - - - - - - - - 0.08099 3.7028626815084
Total Qty 33.45448 4.3602 4.95 294 110 174 3.7028626815084
Rate Per Unit 0 40.25 149.5 0.04025 0 0 0
Total Amount 0 175.49805 740.025 11.8335 0 0 0
Total Royalty Amount (in Rs.): 927.35655
ADDITION COMPONENT
S/N Item Name Amount (in Rs.)
1 Display Citizen Board @ Rs. 3000 Rs. 3000
2 Provision for Contingency @ Rs. 2900 Rs. 2900
3 Any Other Lumpsum @ Rs. 5 Rs. 5
Total Addition Component Amount (in Rs.): 5905
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.): 399998.4401733
© 2023 Panchayati Raj Project Management System, All Rights Reserved.
Privacy Policy | User Manual | FAQ | SOP | Download Mobile App