Print PDF
State: Odisha District: Balasore Block: Basta Gram Panchayat: Barunagadia
Work Code: OD/346/3301/275667/392428/00051398 (Maintenance & Improvement of Barunagadia G.P. Kalyan Mamdap)
Project Category: Building
Financial Year: 2025-26 Execution Level: ps
Executing Agency: Panchayat Samiti, Basta Proposal Date: -
Date of Commencement: - Date of Completion: -
Scheme Name: 5th SFC Grant in Aid Scheme Component Name: Maintenance of Capital Assets
Project Sub-Category: Kalyan Mandap Project Type: Upgradation or Improvement
Name of Executant:
Administrative Approval Details
Approval No.:
Technical Sanction Details
Technical Sanction No.:
Fund Sanction No.: 33742
Fund Sanction Amount (in Rs.): 500000
ACTIVITY STATEMENT
Sl.No. Activity taken Unit Quantity Unit Price (in Rs.) Total (in Rs.)
1 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 27.3586700192 1535.726382306 42015.43133329
2 Flooring (AR0816) : Fixing ceramic Tiles (30cmx30cm / 40cmx40cm special plain/printed series ceramic floor tiles of premium grade having thickness 7mm to 8mm confirming to IS 13755) in floor - Fixing ceramic Tiles (30cmx30cm / 40cmx40cm special plain/printed series ceramic floor tiles of premium grade having thickness 7mm to 8mm confirming to IS 13755) 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 ceramic tiles including rubbing and polishing, cost of precast tiles complete as per direction of Enginer-in-charge. Sqm 8.5097104134 1195.6735387488 10174.835563717
3 Other Building Items. (AR1902) : cement based wall putty (water based) - Finishing surface of walls with cement based wall putty (water based) of approved make and finished smooth and even surface to receive painting including cost of scaffolding staging charges with cost of all materials taxes,labour,T&P,etc.complete. and as per the direction of Engineer in Charge. Sqm 96.5868362075 79.21834 7651.44883021
4 Painting (AR0901d) : Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces (Inner surface) - Priming one coat with inner surface primer of approved quality water-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 268.118058 71.83248932951 19259.587540334
5 Painting (AR0920) : Finishing wall two coats with plastic emulsion paint of approved shades on new work (Inside) - Finishing wall two coats with plastic emulsion paint of approved shades on new 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 268.118058 94.7526285875 25404.890767276
6 Painting (AR0904ia) : Painting one coat of enamel paint with a coat of wood primer on old wood work outer surface paint .(Outside) - Painting one coat of enamel paint with a coat of wood primer on old wood work outer surface paint including all costs of labour, Paint and brushes required for the work etc. complete and as per direction of Engineer-in-charge.(Outside) Sqm 25.54739597 176.64994795016 4512.9461683626
7 Earth Work (AR0102aa) : Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift - Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial 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 the direction of the Engineer-in-charge Cum 0.156591904 240.77592 37.703559750152
8 Flooring (AR0817b) : Fixing ceramic tiles (20cmx30cm / 20cmx20cm special plain/printed series ceramic wall tiles of premium grade having thickness 6.5mm to 6.7mm confirming to IS 13753) - Fixing ceramic tiles (20cmx30cm / 20cmx20cm special plain/printed series ceramic wall tiles of premium grade having thickness 6.5mm to 6.7mm confirming to IS 13753) in wall cladding on 12mm thick cement plaster (1:3) jointed with neat cement slurry mixed with pigments to match the shade of the ceramic tiles including rubbing and polishing, cost of precast tiles complete as per direction of Engineer-in-charge. Sqm 26.7653543 885.791382306 23708.520183307
Total Amount (in Rs.): 132765.36394625
LABOUR STATEMENT
Sl.No. Activity Name Quantity (A) Unit Highly-Skilled Un-Skilled Semi-Skilled Skilled
612 462 512 562
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 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. 27.3586700192 Square Meter 0.325 8.89156775624 0.76 20.792589214592 - - 0.325 8.89156775624
2 Flooring (AR0816) : Fixing ceramic Tiles (30cmx30cm / 40cmx40cm special plain/printed series ceramic floor tiles of premium grade having thickness 7mm to 8mm confirming to IS 13755) in floor - Fixing ceramic Tiles (30cmx30cm / 40cmx40cm special plain/printed series ceramic floor tiles of premium grade having thickness 7mm to 8mm confirming to IS 13755) 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 ceramic tiles including rubbing and polishing, cost of precast tiles complete as per direction of Enginer-in-charge. 8.5097104134 Square Meter 0.216 1.8380974492944 0.55 4.68034072737 - - 0.216 1.8380974492944
3 Other Building Items. (AR1902) : cement based wall putty (water based) - Finishing surface of walls with cement based wall putty (water based) of approved make and finished smooth and even surface to receive painting including cost of scaffolding staging charges with cost of all materials taxes,labour,T&P,etc.complete. and as per the direction of Engineer in Charge. 96.5868362075 Square Meter 0.057 5.5054496638275 - - 0.05 4.829341810375 - -
4 Painting (AR0901d) : Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces (Inner surface) - Priming one coat with inner surface primer of approved quality water-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. 268.118058 Square Meter 0.053763440860215 14.414949354839 - - - - 0.053763440860215 14.414949354839
5 Painting (AR0920) : Finishing wall two coats with plastic emulsion paint of approved shades on new work (Inside) - Finishing wall two coats with plastic emulsion paint of approved shades on new 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) 268.118058 Square Meter 0.064 17.159555712 - - - - 0.054 14.478375132
6 Painting (AR0904ia) : Painting one coat of enamel paint with a coat of wood primer on old wood work outer surface paint .(Outside) - Painting one coat of enamel paint with a coat of wood primer on old wood work outer surface paint including all costs of labour, Paint and brushes required for the work etc. complete and as per direction of Engineer-in-charge.(Outside) 25.54739597 Square Meter 0.14193548387097 3.6260820086452 - - - - 0.13440860215054 3.433789780914
7 Earth Work (AR0102aa) : Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift - Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial 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 the direction of the Engineer-in-charge 0.156591904 Cubic Meter 0.516 0.080801422464 - - - - - -
8 Flooring (AR0817b) : Fixing ceramic tiles (20cmx30cm / 20cmx20cm special plain/printed series ceramic wall tiles of premium grade having thickness 6.5mm to 6.7mm confirming to IS 13753) - Fixing ceramic tiles (20cmx30cm / 20cmx20cm special plain/printed series ceramic wall tiles of premium grade having thickness 6.5mm to 6.7mm confirming to IS 13753) in wall cladding on 12mm thick cement plaster (1:3) jointed with neat cement slurry mixed with pigments to match the shade of the ceramic tiles including rubbing and polishing, cost of precast tiles complete as per direction of Engineer-in-charge. 26.7653543 Square Meter 0.325 8.6987401475 - - - - 0.325 8.6987401475
Total Qty 51.755519620787 60.21524351481 25.472929941962 4.829341810375
Rate Per Man Day 612 462 512 562
Total Amount 31674.378007922 27819.442503842 13042.140130285 2714.0900974308
Total Labour Amount (in Rs.): 75250.050739479
MATERIAL STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM131 BRMMR0027 BRM340 BRM028 BRM130 BRMMR0038 BRM253 BRM140 BRM141 BRM138 BRM129
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 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. 27.3586700192 Sqm 1 27.3586700192 1 27.3586700192 0.1375 3.76181712764 0.015 0.410380050288 - - - - - - - - - - - - - -
2 Flooring (AR0816) :.Fixing ceramic Tiles (30cmx30cm / 40cmx40cm special plain/printed series ceramic floor tiles of premium grade having thickness 7mm to 8mm confirming to IS 13755) in floor - Fixing ceramic Tiles (30cmx30cm / 40cmx40cm special plain/printed series ceramic floor tiles of premium grade having thickness 7mm to 8mm confirming to IS 13755) 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 ceramic tiles including rubbing and polishing, cost of precast tiles complete as per direction of Enginer-in-charge. 8.5097104134 Sqm - - 1 8.5097104134 0.2737 2.3291077401476 0.013 0.1106262353742 1 8.5097104134 - - - - - - - - - - - -
3 Other Building Items. (AR1902) :.cement based wall putty (water based) - Finishing surface of walls with cement based wall putty (water based) of approved make and finished smooth and even surface to receive painting including cost of scaffolding staging charges with cost of all materials taxes,labour,T&P,etc.complete. and as per the direction of Engineer in Charge. 96.5868362075 Sqm - - - - - - - - - - 0.8 77.269468966 - - - - - - - - - -
4 Painting(AR0901d) :.Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces (Inner surface) - Priming one coat with inner surface primer of approved quality water-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. 268.118058 Sqm - - - - - - - - - - - - 0.084 22.521916872 - - - - - - - -
5 Painting(AR0920) :.Finishing wall two coats with plastic emulsion paint of approved shades on new work (Inside) - Finishing wall two coats with plastic emulsion paint of approved shades on new 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) 268.118058 Sqm - - - - - - - - - - - - - - 0.125 33.51475725 - - - - - -
6 Painting(AR0904ia) :.Painting one coat of enamel paint with a coat of wood primer on old wood work outer surface paint .(Outside) - Painting one coat of enamel paint with a coat of wood primer on old wood work outer surface paint including all costs of labour, Paint and brushes required for the work etc. complete and as per direction of Engineer-in-charge.(Outside) 25.54739597 Sqm - - - - - - - - - - - - - - - - 0.075 1.91605469775 0.075 1.91605469775 - -
7 Earth Work (AR0102aa) :.Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift - Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial 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 the direction of the Engineer-in-charge 0.156591904 Cum - - - - - - - - - - - - - - - - - - - - - -
8 Flooring (AR0817b) :.Fixing ceramic tiles (20cmx30cm / 20cmx20cm special plain/printed series ceramic wall tiles of premium grade having thickness 6.5mm to 6.7mm confirming to IS 13753) - Fixing ceramic tiles (20cmx30cm / 20cmx20cm special plain/printed series ceramic wall tiles of premium grade having thickness 6.5mm to 6.7mm confirming to IS 13753) in wall cladding on 12mm thick cement plaster (1:3) jointed with neat cement slurry mixed with pigments to match the shade of the ceramic tiles including rubbing and polishing, cost of precast tiles complete as per direction of Engineer-in-charge. 26.7653543 Sqm - - - - 0.1375 3.68023621625 0.015 0.4014803145 - - - - - - - - - - - - 1 26.7653543
Total Qty 27.3586700192 35.8683804326 9.7711610840376 0.9224866001622 8.5097104134 77.269468966 22.521916872 33.51475725 1.91605469775 1.91605469775 26.7653543
Rate Per Unit 665.5902781 8.5 570.467 743.49 464.5902781 30 159.27787 249.58787 205.58787 155.32787 419.7102781
Total Amount 18209.664786525 304.8812336771 5574.1249501277 685.85956235459 3953.528727512 2318.08406898 3587.2429476892 8364.8768755946 393.91760411392 297.616695005 11233.694296698
Total Material Amount (in Rs.): 54923.491748278
ROYALTY STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM131 BRM340 BRM028 BRM130 BRM253 BRM140 BRM141 BRM138 BRM129
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 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. 27.3586700192 Sqm 1 27.3586700192 0.1375 3.76181712764 0.015 0.410380050288 - - - - - - - - - - - -
2 Flooring (AR0816) :.Fixing ceramic Tiles (30cmx30cm / 40cmx40cm special plain/printed series ceramic floor tiles of premium grade having thickness 7mm to 8mm confirming to IS 13755) in floor - Fixing ceramic Tiles (30cmx30cm / 40cmx40cm special plain/printed series ceramic floor tiles of premium grade having thickness 7mm to 8mm confirming to IS 13755) 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 ceramic tiles including rubbing and polishing, cost of precast tiles complete as per direction of Enginer-in-charge. 8.5097104134 Sqm - - 0.2737 2.3291077401476 0.013 0.1106262353742 1 8.5097104134 - - - - - - - - - -
3 Other Building Items. (AR1902) :.cement based wall putty (water based) - Finishing surface of walls with cement based wall putty (water based) of approved make and finished smooth and even surface to receive painting including cost of scaffolding staging charges with cost of all materials taxes,labour,T&P,etc.complete. and as per the direction of Engineer in Charge. 96.5868362075 Sqm - - - - - - - - - - - - - - - - - -
4 Painting(AR0901d) :.Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces (Inner surface) - Priming one coat with inner surface primer of approved quality water-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. 268.118058 Sqm - - - - - - - - 0.084 22.521916872 - - - - - - - -
5 Painting(AR0920) :.Finishing wall two coats with plastic emulsion paint of approved shades on new work (Inside) - Finishing wall two coats with plastic emulsion paint of approved shades on new 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) 268.118058 Sqm - - - - - - - - - - 0.125 33.51475725 - - - - - -
6 Painting(AR0904ia) :.Painting one coat of enamel paint with a coat of wood primer on old wood work outer surface paint .(Outside) - Painting one coat of enamel paint with a coat of wood primer on old wood work outer surface paint including all costs of labour, Paint and brushes required for the work etc. complete and as per direction of Engineer-in-charge.(Outside) 25.54739597 Sqm - - - - - - - - - - - - 0.075 1.91605469775 0.075 1.91605469775 - -
7 Earth Work (AR0102aa) :.Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift - Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial 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 the direction of the Engineer-in-charge 0.156591904 Cum - - - - - - - - - - - - - - - - - -
8 Flooring (AR0817b) :.Fixing ceramic tiles (20cmx30cm / 20cmx20cm special plain/printed series ceramic wall tiles of premium grade having thickness 6.5mm to 6.7mm confirming to IS 13753) - Fixing ceramic tiles (20cmx30cm / 20cmx20cm special plain/printed series ceramic wall tiles of premium grade having thickness 6.5mm to 6.7mm confirming to IS 13753) in wall cladding on 12mm thick cement plaster (1:3) jointed with neat cement slurry mixed with pigments to match the shade of the ceramic tiles including rubbing and polishing, cost of precast tiles complete as per direction of Engineer-in-charge. 26.7653543 Sqm - - 0.1375 3.68023621625 0.015 0.4014803145 - - - - - - - - - - 1 26.7653543
Total Qty 27.3586700192 9.7711610840376 0.9224866001622 8.5097104134 22.521916872 33.51475725 1.91605469775 1.91605469775 26.7653543
Rate Per Unit 0 0 344.25 0 0 0 0 0 0
Total Amount 0 0 317.56601210584 0 0 0 0 0 0
Total Royalty Amount (in Rs.): 317.56601210584
ADDITION COMPONENT
S/N Item Name Amount (in Rs.)
1 Provision for PH Work @ Rs. 50000 Rs. 50000
2 Provision for Contingency @ Rs. 5000 Rs. 5000
3 Display Citizen Board @ Rs. 2000 Rs. 2000
4 Any Other Lumpsum @ Rs. 15000 Rs. 15000
Total Addition Component Amount (in Rs.): 72000
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.): 204765.36394625
© 2023 Panchayati Raj Project Management System, All Rights Reserved.
Privacy Policy | User Manual | FAQ | SOP | Download Mobile App