Print PDF
State: Odisha District: Balasore Block: Bhograi Gram Panchayat: Pasarbindha
Work Code: OD/346/3302/275569/391755/00050772 (CONST OF MARKET COMPLEX AT AUSA CHHAK)
Project Category: Building
Financial Year: 2022-23 Execution Level: ps
Executing Agency: Panchayat Samiti, Bhograi Proposal Date: -
Date of Commencement: 09-09-2025 Date of Completion: 11-09-2025
Scheme Name: 5th SFC Grant in Aid Scheme Component Name: Creation of Capital Asset for Revenue Generation
Project Sub-Category: Market Complex Project Type: New Work
Name of Executant: SOUMITA MOHANTY
Administrative Approval Details
Approval No.: OD/346/3302/275569/391755/00050772/AS
Technical Sanction Details
Technical Sanction No.: OD/346/3302/275569/391755/00050772/TS
Fund Sanction No.:
Fund Sanction Amount (in Rs.): 1000000
ACTIVITY STATEMENT
Sl.No. Activity taken Unit Quantity Unit Price (in Rs.) Total (in Rs.)
1 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 92.3764808 1216.164432 112344.99030229
2 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 5.540819048 7187.81256504 39826.368773827
3 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 1.6093640904 7645.8957366729 12305.030037544
4 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 11.081638096 8403.269983001 93121.996774597
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 21.672121296 13953.63809209 302404.93725226
6 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 34.32 8932.3929845 306559.72722804
7 Pile Foundation (AR1501cd) : Single under reamed pile foundation 250 mm dia and 4.5 metre long with RCC M20 using 12mm size black hard granite (Crusher broken) stone chips - Single under reamed pile foundation 250 mm dia and 4.5 metre long with RCC M-20 using 12mm size black hard granite (Crusher broken) stone chips including cost of boring but excluding cost of M.S./Tor steel and labour charges for cutting, bending and binding of steel including cost, convenience, royalty,taxes of all materials, labour and T&P required for the work etc. complete and as per direction of Engineer-in charge. (250mm dia and 4.5 meter long) Nos 33 3588.705970684 118427.29703257
Total Amount (in Rs.): 984990.34740113
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 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. 92.3764808 Cubic Meter 0.1236 11.41773302688 - - - - - -
2 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. 5.540819048 Cubic Meter 3.9 21.6091942872 - - 0.18 0.99734742864 - -
3 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.) 1.6093640904 Cubic Meter 1.3333 2.1457651417303 0.1323 0.21291886915992 0.175 0.28163871582 - -
4 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) 11.081638096 Cubic Meter 1.3333 14.775148073397 0.3073 3.4053873869008 0.35 3.8785733336 - -
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) 21.672121296 Cubic Meter 1.3333 28.895439323957 3.11255 67.455561139865 3.15525 68.380960719204 - -
6 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. 34.32 Quintal 0.8 27.456 0.044 1.51008 - - 0.3 10.296
7 Pile Foundation (AR1501cd) : Single under reamed pile foundation 250 mm dia and 4.5 metre long with RCC M20 using 12mm size black hard granite (Crusher broken) stone chips - Single under reamed pile foundation 250 mm dia and 4.5 metre long with RCC M-20 using 12mm size black hard granite (Crusher broken) stone chips including cost of boring but excluding cost of M.S./Tor steel and labour charges for cutting, bending and binding of steel including cost, convenience, royalty,taxes of all materials, labour and T&P required for the work etc. complete and as per direction of Engineer-in charge. (250mm dia and 4.5 meter long) 33 Number 0.381 12.573 0.021 0.693 0.028 0.924 1.625 53.625
Total Qty 118.87227985316 74.462520197264 73.276947395926 63.921
Rate Per Man Day 462 562 512 612
Total Amount 54918.993292162 41847.936350862 37517.797066714 39119.652
Total Labour Amount (in Rs.): 173404.37870974
MATERIAL STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM029 BRM340 BRM028 BRM044 BRM060 BRM052 BRM104 BRM092 BRM084 BRM162 BRM341 BRM178 BRM342 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) 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 (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. 92.3764808 Cum 1 92.3764808 - - - - - - - - - - - - - - - - - - - - - - - - - -
2 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. 5.540819048 Cum - - 2.29 12.68847561992 0.48 2.65959314304 0.96 5.31918628608 - - - - - - - - - - - - - - - - - - - -
3 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.) 1.6093640904 Cum - - 3.4733 5.5898042951863 0.45 0.72421384068 - - 0.36 0.579371072544 0.54 0.869056608816 0.004005 0.006445503182052 0.189 0.3041698130856 - - - - - - - - - - - -
4 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) 11.081638096 Cum - - 3.4733 38.489853598837 0.45 4.9867371432 - - 0.36 3.98938971456 0.54 5.98408457184 0.01335 0.1479398685816 0.63 6.98143200048 - - - - - - - - - - - -
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) 21.672121296 Cum - - 3.4733 75.273778897397 0.45 9.7524545832 - - 0.36 7.80196366656 0.54 11.70294549984 0.0502172 1.0883132495455 - - 6.2216 134.83526985519 - - - - - - - - - -
6 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. 34.32 Qntl - - - - - - - - - - - - - - - - - - 0.8 27.456 1.05 36.036 - - - - - -
7 Pile Foundation(AR1501cd) :.Single under reamed pile foundation 250 mm dia and 4.5 metre long with RCC M20 using 12mm size black hard granite (Crusher broken) stone chips - Single under reamed pile foundation 250 mm dia and 4.5 metre long with RCC M-20 using 12mm size black hard granite (Crusher broken) stone chips including cost of boring but excluding cost of M.S./Tor steel and labour charges for cutting, bending and binding of steel including cost, convenience, royalty,taxes of all materials, labour and T&P required for the work etc. complete and as per direction of Engineer-in charge. (250mm dia and 4.5 meter long) 33 Nos - - 1.084 35.772 0.129 4.257 - - - - - - - - - - - - - - - - 0.813 26.829 0.325 10.725 0.257 8.481
Total Qty 92.3764808 167.81391241134 22.37999871012 5.31918628608 12.370724453664 18.556086680496 1.2426986213091 7.2856018135656 134.83526985519 27.456 36.036 26.829 10.725 8.481
Rate Per Unit 881.77 552.252 886.71 2666.76 3090.18 3053.8 58620.646 276.666 297.726 90 6619.882 337.87 450 3068.13
Total Amount 81454.809475016 92675.568756987 19844.568656251 14184.993220267 38227.765292223 56666.577504899 72847.795964451 2015.6783113519 40143.965552907 2471.04 238554.067752 9064.71423 4826.25 26020.81053
Total Material Amount (in Rs.): 698998.60524635
ROYALTY STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM029 BRM340 BRM028 BRM044 BRM060 BRM052 BRM104 BRM092 BRM084 BRM341 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) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B)
1 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. 92.3764808 Cum 1 92.3764808 - - - - - - - - - - - - - - - - - - - -
2 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. 5.540819048 Cum - - 2.29 12.68847561992 0.48 2.65959314304 0.96 5.31918628608 - - - - - - - - - - - - - -
3 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.) 1.6093640904 Cum - - 3.4733 5.5898042951863 0.45 0.72421384068 - - 0.36 0.579371072544 0.54 0.869056608816 0.004005 0.006445503182052 0.000921 0.0014822243272584 - - - - - -
4 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) 11.081638096 Cum - - 3.4733 38.489853598837 0.45 4.9867371432 - - 0.36 3.98938971456 0.54 5.98408457184 0.01335 0.1479398685816 0.00307 0.03402062895472 - - - - - -
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) 21.672121296 Cum - - 3.4733 75.273778897397 0.45 9.7524545832 - - 0.36 7.80196366656 0.54 11.70294549984 0.0502172 1.0883132495455 - - 0.076659 1.6613631464301 - - - -
6 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. 34.32 Qntl - - - - - - - - - - - - - - - - - - 1.05 36.036 - -
7 Pile Foundation(AR1501cd) :.Single under reamed pile foundation 250 mm dia and 4.5 metre long with RCC M20 using 12mm size black hard granite (Crusher broken) stone chips - Single under reamed pile foundation 250 mm dia and 4.5 metre long with RCC M-20 using 12mm size black hard granite (Crusher broken) stone chips including cost of boring but excluding cost of M.S./Tor steel and labour charges for cutting, bending and binding of steel including cost, convenience, royalty,taxes of all materials, labour and T&P required for the work etc. complete and as per direction of Engineer-in charge. (250mm dia and 4.5 meter long) 33 Nos - - 1.084 35.772 0.129 4.257 - - - - - - - - - - - - - - 0.257 8.481
Total Qty 92.3764808 167.81391241134 22.37999871012 5.31918628608 12.370724453664 18.556086680496 1.2426986213091 0.035502853281978 1.6613631464301 36.036 8.481
Rate Per Unit 265.25 0 265.25 522.5 522.5 522.5 0 0 0 0 522.5
Total Amount 24502.8615322 0 5936.2946578593 2779.2748344768 6463.7035270394 9695.5552905592 0 0 0 0 4431.3225
Total Royalty Amount (in Rs.): 53809.012342135
ADDITION COMPONENT
S/N Item Name Amount (in Rs.)
1 Provision for Contingency @ Rs. 10000 Rs. 10000
2 Display Citizen Board @ Rs. 3000 Rs. 3000
3 Any Other Lumpsum @ Rs. 2009 Rs. 2009
Total Addition Component Amount (in Rs.): 15009
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.): 999999.34740113
© 2023 Panchayati Raj Project Management System, All Rights Reserved.
Privacy Policy | User Manual | FAQ | SOP | Download Mobile App