Print PDF
State: Odisha District: Koraput Block: Kundura Gram Panchayat: Lima
Work Code: OD/363/3473/119837/429168/00063585 (Repair and maintenance of AWC at Gunthaguda)
Project Category: Building
Financial Year: 2023-24 Execution Level: ps
Executing Agency: Panchayat Samiti, Kundura Proposal Date: 30-12-2024
Date of Commencement: 11-11-2025 Date of Completion: 14-01-2026
Scheme Name: Asset Management Women and Child Development Department Scheme Component Name: Self/Personal Deposit
Project Sub-Category: AWC Project Type: Repair and Maintenance
Name of Executant: NAYANA PATNAIK
Administrative Approval Details
Approval No.: OD/363/3473/119837/429168/00063585/AS
Technical Sanction Details
Technical Sanction No.: OD/363/3473/119837/429168/00063585/TS
Fund Sanction No.:
Fund Sanction Amount (in Rs.): 44000
ACTIVITY STATEMENT
Sl.No. Activity taken Unit Quantity Unit Price (in Rs.) Total (in Rs.)
1 Plastering (AR1004) : 12mm thick cement plster (1:6) over Brick work in inside - 12mm thick cement plster (1:6) over Brick work in inside including racking out joints finishing smooth with proper plumb and line curing for proper period with cost conveyance, royality, taxes of all materials, labour and T & P required for the work etc. comp.and as per direction of Engineer-in-charge. Sqm 16.146 173.1657079196 2795.9335200699
2 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 0.075 12813.850184773 961.03876385798
3 Masonry Brick Work (AR0603ci) : Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure - Brickwork with Flyash Bricks of size (23cm x 11cm x 8cm) in cement mortar (1:6) in superstructure 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 0.3105 5147.866905664 1598.4126742087
4 Other Building Items. (AR1901Bb) : Vitrified Tile 600mmx600mm industrial floor Tile - Supplying, fitting & fixing Vitrified industrial floor Tile of premium grade having thickness 8mm to 10mm confirming to IS 4457 of size 300mmx300mm of approved make conforming IS:13755 laid on 20 mm thick cement mortar(1:4)and filling joints with white cement of approved quality including cost of all work all materials, taxes, labor, T&P , etc. complete as per direction of Engineer-in-charge. Sqm 3.7 938.8708612818 3473.8221867427
5 Painting (AR0901ai) : Priming one coat in outer surface with primer of approved quality over woodwork - Priming one coat in outer surface with primer of approved quality over woodwork 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 77.27625 70.09444766621 5416.636061466
6 Dismantling (AR1613) : Removing old lime or cement plaster - Removing old lime or cement plaster from walls including raking out joints 12 mm deep and removing the debris within 50m lead and as per direction of Engineer-in-Charge. Sqm 13.4145 50.174193548387 673.06171935484
7 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 133.61625 94.7676397125 12662.496639735
8 Painting (AR0918Ai) : Fifth Floor - Finishing wall one coat with weather coat including all costs of labour, Paint, Primer and Brushes required for the work etc. complete and as per direction of Engineer-in-charge. Sqm 70.79875 68.791506682181 4870.3526837151
9 Painting (AR0901a) : Priming one coat in inner surface with primer of approved quality over woodwork - Priming one coat in inner surface with primer of approved quality over woodwork 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 133.61625 70.09444766621 9365.7572429802
Total Amount (in Rs.): 41817.511492131
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 Plastering (AR1004) : 12mm thick cement plster (1:6) over Brick work in inside - 12mm thick cement plster (1:6) over Brick work in inside including racking out joints finishing smooth with proper plumb and line curing for proper period with cost conveyance, royality, taxes of all materials, labour and T & P required for the work etc. comp.and as per direction of Engineer-in-charge. 16.146 Square Meter 0.12 1.93752 - - 0.14 2.26044 - -
2 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) 0.075 Cubic Meter 1.3333 0.0999975 3.11255 0.23344125 3.15525 0.23664375 - -
3 Masonry Brick Work (AR0603ci) : Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure - Brickwork with Flyash Bricks of size (23cm x 11cm x 8cm) in cement mortar (1:6) in superstructure 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. 0.3105 Cubic Meter 2.96 0.91908 - - 1.05 0.326025 0.35 0.108675
4 Other Building Items. (AR1901Bb) : Vitrified Tile 600mmx600mm industrial floor Tile - Supplying, fitting & fixing Vitrified industrial floor Tile of premium grade having thickness 8mm to 10mm confirming to IS 4457 of size 300mmx300mm of approved make conforming IS:13755 laid on 20 mm thick cement mortar(1:4)and filling joints with white cement of approved quality including cost of all work all materials, taxes, labor, T&P , etc. complete as per direction of Engineer-in-charge. 3.7 Square Meter 0.216 0.7992 - - - - 0.216 0.7992
5 Painting (AR0901ai) : Priming one coat in outer surface with primer of approved quality over woodwork - Priming one coat in outer surface with primer of approved quality over woodwork including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. 77.27625 Square Meter 0.053763440860215 4.1546370967742 - - - - 0.053763440860215 4.1546370967742
6 Dismantling (AR1613) : Removing old lime or cement plaster - Removing old lime or cement plaster from walls including raking out joints 12 mm deep and removing the debris within 50m lead and as per direction of Engineer-in-Charge. 13.4145 Square Meter 0.10752688172043 1.4424193548387 - - - - - -
7 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) 133.61625 Square Meter 0.064 8.55144 - - - - 0.054 7.2152775
8 Painting (AR0918Ai) : Fifth Floor - Finishing wall one coat with weather coat including all costs of labour, Paint, Primer and Brushes required for the work etc. complete and as per direction of Engineer-in-charge. 70.79875 Square Meter 0.0548801071875 3.885442988741 - - - - 0.04594613625 3.2529290138297
9 Painting (AR0901a) : Priming one coat in inner surface with primer of approved quality over woodwork - Priming one coat in inner surface with primer of approved quality over woodwork including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. 133.61625 Square Meter 0.053763440860215 7.1836693548387 - - - - 0.053763440860215 7.1836693548387
Total Qty 28.973406295193 2.82310875 0.23344125 22.714387965443
Rate Per Man Day 462 562 512 612
Total Amount 13385.713708379 1586.5871175 119.52192 13901.205434851
Total Labour Amount (in Rs.): 28993.02818073
MATERIAL STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM340 BRM028 BRM060 BRM052 BRM084 BRM104 BRMMR0025 BRM006 BRM133 BRM174 BRM138 BRM140 BRM255
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 Plastering (AR1004) :.12mm thick cement plster (1:6) over Brick work in inside - 12mm thick cement plster (1:6) over Brick work in inside including racking out joints finishing smooth with proper plumb and line curing for proper period with cost conveyance, royality, taxes of all materials, labour and T & P required for the work etc. comp.and as per direction of Engineer-in-charge. 16.146 Sqm 0.0358 0.5780268 0.015 0.24219 - - - - - - - - - - - - - - - - - - - - - -
2 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) 0.075 Cum 3.4733 0.2604975 0.45 0.03375 0.36 0.027 0.54 0.0405 6.2216 0.46662 0.0502172 0.00376629 - - - - - - - - - - - - - -
3 Masonry Brick Work (AR0603ci) :.Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure - Brickwork with Flyash Bricks of size (23cm x 11cm x 8cm) in cement mortar (1:6) in superstructure 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. 0.3105 Cum 0.672 0.208656 0.28 0.08694 - - - - - - - - 1 0.3105 400 124.2 - - - - - - - - - -
4 Other Building Items. (AR1901Bb) :.Vitrified Tile 600mmx600mm industrial floor Tile - Supplying, fitting & fixing Vitrified industrial floor Tile of premium grade having thickness 8mm to 10mm confirming to IS 4457 of size 300mmx300mm of approved make conforming IS:13755 laid on 20 mm thick cement mortar(1:4)and filling joints with white cement of approved quality including cost of all work all materials, taxes, labor, T&P , etc. complete as per direction of Engineer-in-charge. 3.7 Sqm 0.1074 0.39738 0.021 0.0777 - - - - - - - - - - - - 1 3.7 0.0076 0.02812 - - - - - -
5 Painting(AR0901ai) :.Priming one coat in outer surface with primer of approved quality over woodwork - Priming one coat in outer surface with primer of approved quality over woodwork including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. 77.27625 Sqm - - - - - - - - - - - - - - - - - - - - 0.075 5.79571875 - - - -
6 Dismantling (AR1613) :.Removing old lime or cement plaster - Removing old lime or cement plaster from walls including raking out joints 12 mm deep and removing the debris within 50m lead and as per direction of Engineer-in-Charge. 13.4145 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - -
7 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) 133.61625 Sqm - - - - - - - - - - - - - - - - - - - - - - 0.125 16.70203125 - -
8 Painting(AR0918Ai) :.Fifth Floor - Finishing wall one coat with weather coat including all costs of labour, Paint, Primer and Brushes required for the work etc. complete and as per direction of Engineer-in-charge. 70.79875 Sqm - - - - - - - - - - - - - - - - - - - - - - - - 0.075 5.30990625
9 Painting(AR0901a) :.Priming one coat in inner surface with primer of approved quality over woodwork - Priming one coat in inner surface with primer of approved quality over woodwork including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. 133.61625 Sqm - - - - - - - - - - - - - - - - - - - - 0.075 10.02121875 - - - -
Total Qty 1.4445603 0.44058 0.027 0.0405 0.46662 0.00376629 0.3105 124.2 3.7 0.02812 15.8169375 16.70203125 5.30990625
Rate Per Unit 575.117 612.27 1955.08 1918.7 440.406 58573.086 33 5.4818 591.2238891 2053.857 155.44677 249.70677 195.15677
Total Amount 830.7911860551 269.7539166 52.78716 77.70735 205.50224772 220.60322807094 10.2465 680.83956 2187.52838967 57.75445884 2458.6918456669 4170.6102758766 1036.2641527528
Total Material Amount (in Rs.): 12259.080271252
ROYALTY STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM340 BRM028 BRM060 BRM052 BRM084 BRM104 BRM006 BRM133 BRM174 BRM138 BRM140 BRM255
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 Plastering (AR1004) :.12mm thick cement plster (1:6) over Brick work in inside - 12mm thick cement plster (1:6) over Brick work in inside including racking out joints finishing smooth with proper plumb and line curing for proper period with cost conveyance, royality, taxes of all materials, labour and T & P required for the work etc. comp.and as per direction of Engineer-in-charge. 16.146 Sqm 0.0358 0.5780268 0.015 0.24219 - - - - - - - - - - - - - - - - - - - -
2 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) 0.075 Cum 3.4733 0.2604975 0.45 0.03375 0.36 0.027 0.54 0.0405 0.076659 0.005749425 0.0502172 0.00376629 - - - - - - - - - - - -
3 Masonry Brick Work (AR0603ci) :.Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure - Brickwork with Flyash Bricks of size (23cm x 11cm x 8cm) in cement mortar (1:6) in superstructure 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. 0.3105 Cum 0.672 0.208656 0.28 0.08694 - - - - - - - - 400 124.2 - - - - - - - - - -
4 Other Building Items. (AR1901Bb) :.Vitrified Tile 600mmx600mm industrial floor Tile - Supplying, fitting & fixing Vitrified industrial floor Tile of premium grade having thickness 8mm to 10mm confirming to IS 4457 of size 300mmx300mm of approved make conforming IS:13755 laid on 20 mm thick cement mortar(1:4)and filling joints with white cement of approved quality including cost of all work all materials, taxes, labor, T&P , etc. complete as per direction of Engineer-in-charge. 3.7 Sqm 0.1074 0.39738 0.021 0.0777 - - - - - - - - - - 1 3.7 0.0076 0.02812 - - - - - -
5 Painting(AR0901ai) :.Priming one coat in outer surface with primer of approved quality over woodwork - Priming one coat in outer surface with primer of approved quality over woodwork including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. 77.27625 Sqm - - - - - - - - - - - - - - - - - - 0.075 5.79571875 - - - -
6 Dismantling (AR1613) :.Removing old lime or cement plaster - Removing old lime or cement plaster from walls including raking out joints 12 mm deep and removing the debris within 50m lead and as per direction of Engineer-in-Charge. 13.4145 Sqm - - - - - - - - - - - - - - - - - - - - - - - -
7 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) 133.61625 Sqm - - - - - - - - - - - - - - - - - - - - 0.125 16.70203125 - -
8 Painting(AR0918Ai) :.Fifth Floor - Finishing wall one coat with weather coat including all costs of labour, Paint, Primer and Brushes required for the work etc. complete and as per direction of Engineer-in-charge. 70.79875 Sqm - - - - - - - - - - - - - - - - - - - - - - 0.075 5.30990625
9 Painting(AR0901a) :.Priming one coat in inner surface with primer of approved quality over woodwork - Priming one coat in inner surface with primer of approved quality over woodwork including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. 133.61625 Sqm - - - - - - - - - - - - - - - - - - 0.075 10.02121875 - - - -
Total Qty 1.4445603 0.44058 0.027 0.0405 0.005749425 0.00376629 124.2 3.7 0.02812 15.8169375 16.70203125 5.30990625
Rate Per Unit 0 272.55 629.05 629.05 0 0 0 0 0 0 0 0
Total Amount 0 120.080079 16.98435 25.476525 0 0 0 0 0 0 0 0
Total Royalty Amount (in Rs.): 162.540954
ADDITION COMPONENT
S/N Item Name Amount (in Rs.)
1 Provision for Contingency @ 1% Rs. 418.17511492131
2 Display Citizen Board @ Rs. 1750 Rs. 1750
Total Addition Component Amount (in Rs.): 2168.1751149213
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.): 43985.686607052
© 2023 Panchayati Raj Project Management System, All Rights Reserved.
Privacy Policy | User Manual | FAQ | SOP | Download Mobile App