| State: Odisha |
District: Jagatsinghpur |
Block: Balikuda |
Gram Panchayat: Alavar |
Work Code: OD/355/3386/118043/398308/00071900 (Repair and Maintenance of Alaver SC)
Project Category: Building
| Financial Year: 2022-23 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Balikuda |
Proposal Date: - |
| Date of Commencement: 15-01-2026 |
Date of Completion: - |
| Scheme Name: Asset Management Health and Family Welfare Department |
Scheme Component Name: Self/Personal Deposit |
| Project Sub-Category: Health Sub Centre |
Project Type: Repair and Maintenance |
| Name of Executant: CHINMAYEE BEHERA |
|
Administrative Approval Details
Approval No.: OD/355/3386/118043/398308/00071900/AS
Technical Sanction Details
Technical Sanction No.: OD/355/3386/118043/398308/00071900/TS
Fund Sanction No.:
Fund Sanction Amount (in Rs.): 65000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
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 |
1.76592 |
6658.96073228 |
11759.191936348 |
| 2 |
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 |
1.76592 |
8121.19702736 |
14341.384254556 |
| 3 |
Other Building Items. (AR1907) : aluminum sliding window (sliding type) - Supplying, fitting, fixing up window (sliding type) made up aluminum Section 9778,as windows frame, section No. 4095,4096 and 9777, 3994 as shutter frame with 5mm thick black glass as panel fitted with rubber beading including locking arrangement including all fitting including cost of materials all taxes labour, T&P etc. complete as per direction of Engineer-incharge.
|
Sqm |
8.205857 |
4149.1659611678 |
34047.462546611 |
Total Amount (in Rs.): 60148.038737514
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Skilled
|
Un-Skilled
|
Semi-Skilled
|
Highly-Skilled
|
| 562 |
462 |
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 |
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.
|
1.76592 |
Cubic Meter |
3.9 |
6.887088 |
- |
- |
0.18 |
0.3178656 |
- |
- |
| 2 |
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.
|
1.76592 |
Cubic Meter |
4.6 |
8.123232 |
- |
- |
0.68 |
1.2008256 |
- |
- |
| 3 |
Other Building Items. (AR1907) : aluminum sliding window (sliding type) - Supplying, fitting, fixing up window (sliding type) made up aluminum Section 9778,as windows frame, section No. 4095,4096 and 9777, 3994 as shutter frame with 5mm thick black glass as panel fitted with rubber beading including locking arrangement including all fitting including cost of materials all taxes labour, T&P etc. complete as per direction of Engineer-incharge.
|
8.205857 |
Square Meter |
1.006711409396 |
8.2609298657718 |
1.006711409396 |
8.2609298657718 |
0.33557046979866 |
2.7536432885906 |
0.33557046979866 |
2.7536432885906 |
| Total Qty |
4.2723344885906 |
23.271249865772 |
8.2609298657718 |
2.7536432885906 |
| Rate Per Man Day |
562 |
462 |
512 |
612 |
| Total Amount |
2401.0519825879 |
10751.317437987 |
4229.5960912752 |
1685.2296926174 |
Total Labour Amount (in Rs.): 19067.195204467
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM044 |
BRM056 |
BRMMR0005 |
BRM271 |
BRMMR0008 |
BRMMR0013 |
BRMMR0012 |
BRMMR0011 |
BRMMR0010 |
BRMMR0009 |
BRM304 |
| 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 |
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. |
1.76592 |
Cum |
2.29 |
4.0439568 |
0.48 |
0.8476416 |
0.96 |
1.6952832 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
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. |
1.76592 |
Cum |
3.23 |
5.7039216 |
0.45 |
0.794664 |
- |
- |
0.9 |
1.589328 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
Other Building Items. (AR1907) :.aluminum sliding window (sliding type) - Supplying, fitting, fixing up window (sliding type) made up aluminum Section 9778,as windows frame, section No. 4095,4096 and 9777, 3994 as shutter frame with 5mm thick black glass as panel fitted with rubber beading including locking arrangement including all fitting including cost of materials all taxes labour, T&P etc. complete as per direction of Engineer-incharge. |
8.205857 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
1.3422818791946 |
11.014573154362 |
1.1006711409396 |
9.0319499865772 |
0.67114093959732 |
5.5072865771812 |
5.3691275167785 |
44.05829261745 |
5.0335570469799 |
41.304649328859 |
6.5436241610738 |
53.696044127517 |
0.67114093959732 |
5.5072865771812 |
5.3691275167785 |
44.05829261745 |
5.1330201342282 |
42.120829199597 |
| Total Qty |
9.7478784 |
1.6423056 |
1.6952832 |
1.589328 |
11.014573154362 |
9.0319499865772 |
5.5072865771812 |
44.05829261745 |
41.304649328859 |
53.696044127517 |
5.5072865771812 |
44.05829261745 |
42.120829199597 |
| Rate Per Unit |
603.877 |
608.12 |
2409.16 |
2819.73 |
40 |
705.01 |
100 |
25 |
10 |
15 |
30 |
1.5 |
297.27 |
| Total Amount |
5886.5195645568 |
998.718881472 |
4084.208474112 |
4481.47584144 |
440.5829261745 |
6367.6150600368 |
550.72865771812 |
1101.4573154362 |
413.04649328859 |
805.44066191275 |
165.21859731544 |
66.087438926174 |
12521.258896164 |
Total Material Amount (in Rs.): 37882.358808554
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM044 |
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) |
| 1 |
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. |
1.76592 |
Cum |
2.29 |
4.0439568 |
0.48 |
0.8476416 |
0.96 |
1.6952832 |
- |
- |
| 2 |
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. |
1.76592 |
Cum |
3.23 |
5.7039216 |
0.45 |
0.794664 |
- |
- |
0.9 |
1.589328 |
| 3 |
Other Building Items. (AR1907) :.aluminum sliding window (sliding type) - Supplying, fitting, fixing up window (sliding type) made up aluminum Section 9778,as windows frame, section No. 4095,4096 and 9777, 3994 as shutter frame with 5mm thick black glass as panel fitted with rubber beading including locking arrangement including all fitting including cost of materials all taxes labour, T&P etc. complete as per direction of Engineer-incharge. |
8.205857 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
| Total Qty |
9.7478784 |
1.6423056 |
1.6952832 |
1.589328 |
| Rate Per Unit |
0 |
77.25 |
444.5 |
444.5 |
| Total Amount |
0 |
126.8681076 |
753.5533824 |
706.456296 |
Total Royalty Amount (in Rs.): 1586.877786
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Provision for Contingency @
1%
|
Rs. 601.48038737514 |
| 2 |
Display Citizen Board @
Rs. 500
|
Rs. 500 |
| 3 |
Any Other Lumpsum @
Rs. 3750
|
Rs. 3750 |
Total Addition Component Amount (in Rs.): 4851.4803873751
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.): 64999.519124889
