Print PDF
State: Odisha District: Rayagada Block: Ramanaguda Gram Panchayat: Gogupadu
Work Code: OD/370/3556/121239/426735/00061910 (RENOVATION OF TANK AT SULUDI GOGUPADU GP)
Project Category: Water Body
Financial Year: 2021-22 Execution Level: ps
Executing Agency: Panchayat Samiti, Ramanaguda Proposal Date: 11-10-2021
Date of Commencement: 01-12-2025 Date of Completion: -
Scheme Name: 5th SFC Grant in Aid Scheme Component Name: Preservation and Development of Water Bodies
Project Sub-Category: Tank Project Type: New Work
Name of Executant: BABULAL PALAI
Administrative Approval Details
Approval No.: OD/370/3556/121239/426735/00061910/AS
Technical Sanction Details
Technical Sanction No.: OD/370/3556/121239/426735/00061910/TS
Fund Sanction No.: 20430
Fund Sanction Amount (in Rs.): 663375
ACTIVITY STATEMENT
Sl.No. Activity taken Unit Quantity Unit Price (in Rs.) Total (in Rs.)
1 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 54.3375 240.77592 13083.161553
2 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 18.1125 530.657232 9611.5291146
3 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 105.225 5284.08466192 556017.80855053
4 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 2.5875 6859.73810304 17749.572341616
5 R.C.C. Work (AR0410c) : R.C.C. foundation , plinth band and footings bases of columns mass concrete precast slabs etc - 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. foundation, plinth band and footings bases of columns mass concrete precast slabs, etc Sqm 241.5 216.39264180804 52258.822996642
Total Amount (in Rs.): 648720.89455639
LABOUR STATEMENT
Sl.No. Activity Name Quantity (A) Unit Un-Skilled Skilled Semi-Skilled
462 562 512
Qty/Unit (B) Total Qty (A*B) Qty/Unit (B) Total Qty (A*B) Qty/Unit (B) Total Qty (A*B)
1 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 54.3375 Cubic Meter 0.516 28.03815 - - - -
2 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. 18.1125 Cubic Meter 0.1236 2.238705 - - - -
3 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. 105.225 Cubic Meter 3.9 410.3775 - - 0.18 18.9405
4 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. 2.5875 Cubic Meter 4.6 11.9025 - - 0.68 1.7595
5 R.C.C. Work (AR0410c) : R.C.C. foundation , plinth band and footings bases of columns mass concrete precast slabs etc - 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. foundation, plinth band and footings bases of columns mass concrete precast slabs, etc 241.5 Square Meter - - 0.05 12.075 0.05 12.075
Total Qty 452.556855 32.775 12.075
Rate Per Man Day 462 562 512
Total Amount 209081.26701 18419.55 6182.4
Total Labour Amount (in Rs.): 233683.21701
MATERIAL STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM029 BRM340 BRM028 BRM044 BRM056 BRM104 BRM092
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 (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 54.3375 Cum - - - - - - - - - - - - - -
2 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. 18.1125 Cum 1 18.1125 - - - - - - - - - - - -
3 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. 105.225 Cum - - 2.29 240.96525 0.48 50.508 0.96 101.016 - - - - - -
4 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. 2.5875 Cum - - 3.23 8.357625 0.45 1.164375 - - 0.9 2.32875 - - - -
5 R.C.C. Work (AR0410c) :.R.C.C. foundation , plinth band and footings bases of columns mass concrete precast slabs etc - 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. foundation, plinth band and footings bases of columns mass concrete precast slabs, etc 241.5 Sqm - - - - - - - - - - 0.00267 0.644805 0.126 30.429
Total Qty 18.1125 249.322875 51.672375 101.016 2.32875 0.644805 30.429
Rate Per Unit 413.05 600.692 613.29 1291.11 1737.73 58620.646 276.666
Total Amount 7481.368125 149766.2564295 31690.15086375 130422.76776 4046.7387375 37798.88564403 8418.669714
Total Material Amount (in Rs.): 369624.83727378
ROYALTY STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM029 BRM340 BRM028 BRM044 BRM056 BRM104 BRM092
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 (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 54.3375 Cum - - - - - - - - - - - - - -
2 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. 18.1125 Cum 1 18.1125 - - - - - - - - - - - -
3 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. 105.225 Cum - - 2.29 240.96525 0.48 50.508 0.96 101.016 - - - - - -
4 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. 2.5875 Cum - - 3.23 8.357625 0.45 1.164375 - - 0.9 2.32875 - - - -
5 R.C.C. Work (AR0410c) :.R.C.C. foundation , plinth band and footings bases of columns mass concrete precast slabs etc - 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. foundation, plinth band and footings bases of columns mass concrete precast slabs, etc 241.5 Sqm - - - - - - - - - - 0.00267 0.644805 0.000614 0.148281
Total Qty 18.1125 249.322875 51.672375 101.016 2.32875 0.644805 0.148281
Rate Per Unit 55.25 0 55.25 164.5 164.5 0 0
Total Amount 1000.715625 0 2854.89871875 16617.132 383.079375 0 0
Total Royalty Amount (in Rs.): 20855.82571875
ADDITION COMPONENT
S/N Item Name Amount (in Rs.)
1 Display Citizen Board @ Rs. 2000 Rs. 2000
2 Any Other Lumpsum @ Rs. 6166.89 Rs. 6166.89
3 Provision for Contingency @ 1% Rs. 6487.2089455639
Total Addition Component Amount (in Rs.): 14654.098945564
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.): 663374.99350195
© 2023 Panchayati Raj Project Management System, All Rights Reserved.
Privacy Policy | User Manual | FAQ | SOP | Download Mobile App