Print PDF
State: Odisha District: Khordha Block: Balianta Gram Panchayat: Jhinti Sasan
Work Code: OD/362/3456/119542/407665/00061573 (CONSTRUCTION OF KALYAN MANDAP AT HATAPOKHARISAHI ,JHINTISASAN GP)
Project Category: Building
Financial Year: 2020-21 Execution Level: ps
Executing Agency: Panchayat Samiti, Balianta Proposal Date: 02-05-2025
Date of Commencement: 06-11-2025 Date of Completion: 24-11-2025
Scheme Name: 5th SFC Grant in Aid Scheme Component Name: Creation of Capital Asset for Revenue Generation
Project Sub-Category: Kalyan Mandap Project Type: New Work
Name of Executant: RANJIT BALABANTARAY
Administrative Approval Details
Approval No.: OD/362/3456/119542/407665/00061573/AS
Technical Sanction Details
Technical Sanction No.: OD/362/3456/119542/407665/00061573/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 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 50.1 9008.7358242 451337.66479242
2 R.C.C. Work (AR0410e) : Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. Lintels Data for 7.8 sqm Sqm 15 499.15267251462 7487.2900877193
3 R.C.C. Work (AR0410d) : Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. beams, column, grider and bressmer, etc. Data for 4.2sqm Sqm 124.429 1047.3822930467 130324.73134151
4 R.C.C. Work (AR0410a) : Centring & Shuttering for R.C.C. floor and roof slabs, landings,balconies, projecting sun shades and chajjas - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. floor and roof slabs, landings, balconies, projecting sun shades and chajjas up to 4.3m height Sqm 200.115 662.689943368 132614.19801709
5 R.C.C. Work (AR0404A) : 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. complete and as per direction of Engineer-in charge. (excluding centring and shuttering) Cum 43.317475 6172.280204695 267367.59345987
Total Amount (in Rs.): 989131.4776986
LABOUR STATEMENT
Sl.No. Activity Name Quantity (A) Unit Un-Skilled Highly-Skilled Semi-Skilled Skilled
462 612 512 562
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 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. 50.1 Quintal 0.8 40.08 0.044 2.2044 - - 0.3 15.03
2 R.C.C. Work (AR0410e) : Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. Lintels Data for 7.8 sqm 15 Square Meter - - 0.16025641025641 2.4038461538462 0.16025641025641 2.4038461538462 - -
3 R.C.C. Work (AR0410d) : Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. beams, column, grider and bressmer, etc. Data for 4.2sqm 124.429 Square Meter - - 0.6547619047619 81.471369047619 0.6547619047619 81.471369047619 - -
4 R.C.C. Work (AR0410a) : Centring & Shuttering for R.C.C. floor and roof slabs, landings,balconies, projecting sun shades and chajjas - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. floor and roof slabs, landings, balconies, projecting sun shades and chajjas up to 4.3m height 200.115 Square Meter - - 0.30555555555556 61.14625 0.30555555555556 61.14625 - -
5 R.C.C. Work (AR0404A) : 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. complete and as per direction of Engineer-in charge. (excluding centring and shuttering) 43.317475 Cubic Meter 1.3333 57.7551894175 0.0573 2.4820913175 0.1 4.3317475 - -
Total Qty 97.8351894175 15.03 149.70795651897 149.35321270147
Rate Per Man Day 462 612 512 562
Total Amount 45199.857510885 9198.36 76650.47373771 83936.505538223
Total Labour Amount (in Rs.): 214985.19678682
MATERIAL STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM162 BRM341 BRM094 BRM104 BRM084 BRM340 BRM028 BRM060 BRM052
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 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. 50.1 Qntl 0.8 40.08 1.05 52.605 - - - - - - - - - - - - - -
2 R.C.C. Work (AR0410e) :.Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. Lintels Data for 7.8 sqm 15 Sqm - - - - 0.26923076923077 4.0384615384615 0.0052948717948718 0.079423076923077 - - - - - - - - - -
3 R.C.C. Work (AR0410d) :.Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. beams, column, grider and bressmer, etc. Data for 4.2sqm 124.429 Sqm - - - - - - 0.0051904761904762 0.64584576190476 0.55238095238095 68.73220952381 - - - - - - - -
4 R.C.C. Work (AR0410a) :.Centring & Shuttering for R.C.C. floor and roof slabs, landings,balconies, projecting sun shades and chajjas - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. floor and roof slabs, landings, balconies, projecting sun shades and chajjas up to 4.3m height 200.115 Sqm - - - - - - 0.0050222222222222 1.005022 0.62222222222222 124.516 - - - - - - - -
5 R.C.C. Work (AR0404A) :.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. complete and as per direction of Engineer-in charge. (excluding centring and shuttering) 43.317475 Cum - - - - - - - - - - 3.4733 150.4545859175 0.45 19.49286375 0.36 15.594291 0.54 23.3914365
Total Qty 40.08 52.605 4.0384615384615 1.7302908388278 193.24820952381 150.4545859175 19.49286375 15.594291 23.3914365
Rate Per Unit 90.1 6679.917 240.106 58573.086 250.166 569.387 481.81 2397.58 2382.2
Total Amount 3611.208 351397.033785 969.65884615385 101348.47410768 48344.131583733 85666.885311808 9391.8566833875 37388.56021578 55723.0800303
Total Material Amount (in Rs.): 693840.88856384
ROYALTY STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM341 BRM094 BRM104 BRM084 BRM340 BRM028 BRM060 BRM052
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 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. 50.1 Qntl 1.05 52.605 - - - - - - - - - - - - - -
2 R.C.C. Work (AR0410e) :.Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. Lintels Data for 7.8 sqm 15 Sqm - - 0.0035384615384615 0.053076923076923 0.0052948717948718 0.079423076923077 - - - - - - - - - -
3 R.C.C. Work (AR0410d) :.Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. beams, column, grider and bressmer, etc. Data for 4.2sqm 124.429 Sqm - - - - 0.0051904761904762 0.64584576190476 0.0056666666666667 0.70509766666667 - - - - - - - -
4 R.C.C. Work (AR0410a) :.Centring & Shuttering for R.C.C. floor and roof slabs, landings,balconies, projecting sun shades and chajjas - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. floor and roof slabs, landings, balconies, projecting sun shades and chajjas up to 4.3m height 200.115 Sqm - - - - 0.0050222222222222 1.005022 0.0076666666666667 1.534215 - - - - - - - -
5 R.C.C. Work (AR0404A) :.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. complete and as per direction of Engineer-in charge. (excluding centring and shuttering) 43.317475 Cum - - - - - - - - 3.4733 150.4545859175 0.45 19.49286375 0.36 15.594291 0.54 23.3914365
Total Qty 52.605 0.053076923076923 1.7302908388278 2.2393126666667 150.4545859175 19.49286375 15.594291 23.3914365
Rate Per Unit 0 0 0 0 0 146.25 319.5 319.5
Total Amount 0 0 0 0 0 2850.8313234375 4982.3759745 7473.56396175
Total Royalty Amount (in Rs.): 15306.771259687
ADDITION COMPONENT
S/N Item Name Amount (in Rs.)
1 Provision for Contingency @ 1% Rs. 9891.314776986
2 Display Citizen Board @ Rs. 977 Rs. 977
Total Addition Component Amount (in Rs.): 10868.314776986
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.): 999999.79247559
© 2023 Panchayati Raj Project Management System, All Rights Reserved.
Privacy Policy | User Manual | FAQ | SOP | Download Mobile App