Print PDF
State: Odisha District: Puri Block: Astaranga Gram Panchayat: Naiguan
Work Code: OD/369/3536/120884/409115/00074441 (CONSTRUCTION OF COMMUNITY CENTRE ,NAIGUAN)
Project Category: Building
Financial Year: 2025-26 Execution Level: ps
Executing Agency: Panchayat Samiti, Astaranga Proposal Date: -
Date of Commencement: 05-02-2026 Date of Completion: -
Scheme Name: Bikashita Gaon Bikashita Odisha Scheme Component Name: Viksit Gaon Vikshit Odisha (VGVO)
Project Sub-Category: Community Centre Project Type: Completion
Name of Executant: PRIYAMBADA PRADHAN
Administrative Approval Details
Approval No.: OD/369/3536/120884/409115/00074441/AS
Technical Sanction Details
Technical Sanction No.: OD/369/3536/120884/409115/00074441/TS
Fund Sanction No.: 6142
Fund Sanction Amount (in Rs.): 666167
ACTIVITY STATEMENT
Sl.No. Activity taken Unit Quantity Unit Price (in Rs.) Total (in Rs.)
1 Masonry Brick Work (AR0603bi) : First floor - Brickwork with Flyash Bricks of size (25cm x 12cm 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 22.6662 5535.104245128 125459.77984092
2 R.C.C. Work (AR0404Ac) : First Floor - 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 Beams, Column, Girder & Bressmer etc) Cum 3.708375 16746.773582759 62103.316484964
3 R.C.C. Work (AR0404Ad) : First Floor - 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 Lintels) Cum 1.654 15077.010592212 24937.375519519
4 R.C.C. Work (AR0404Ag) : First Floor - 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 9.308125 14642.130803243 136290.78378294
5 R.C.C. Work (AR0409) : First floor - 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 13.98 7976.2184095 111507.53336481
6 Plastering (AR1014) : First Floor - 16mm thick cement Plaster in CM (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, royalty, taxes of all materials, labour and T & P required for the work etc comp.and as per direction of Engineer-in-charge. Sqm 206.5619 255.744810032 52827.133875349
7 Plastering (AR1027) : First Floor - 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces in inside including chipping with proper level and line, curing for the proper period with cost conveyance, royalty, taxes of all materials, labor, and T & P required for the work, etc comp. and as per the direction of the Engineer-in-charge. Sqm 67.6834 196.1553837928 13276.463303402
8 Other Building Items. (AR1901B) : First floor - Supplying, fitting & fixing Vitrified Tile 600mmx600mm Plain Ivory in floors of size 600mm x 600 mm 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 materials, taxes, labour, T&P , etc. required for the work all complete as per direction of Engineer-in-charge(for new work only) Sqm 62.5944 1022.4567562806 64000.06718533
9 Painting (AR0917g) : First Floor - Finishing wall with one coat weather coat paint of approved shade including one coat of oil bound primer in the outer surface of old work to give an even shade including all costs of labour, Paint, Brushes, and putty required for the work, etc. complete and as per direction of Engineer-in-charge. (Outside) Sqm 82.96 95.403997640444 7914.7156442512
Total Amount (in Rs.): 598317.16900148
LABOUR STATEMENT
Sl.No. Activity Name Quantity (A) Unit Un-Skilled Skilled Highly-Skilled Semi-Skilled
462 562 612 512
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 Masonry Brick Work (AR0603bi) : First floor - Brickwork with Flyash Bricks of size (25cm x 12cm 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. 22.6662 Cubic Meter 3.404 77.1557448 - - 1.2075 27.3694365 0.4025 9.1231455
2 R.C.C. Work (AR0404Ac) : First Floor - 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 Beams, Column, Girder & Bressmer etc) 3.708375 Cubic Meter 1.533295 5.686032845625 6.352395 23.557062808125 6.4015 23.7391625625 - -
3 R.C.C. Work (AR0404Ad) : First Floor - 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 Lintels) 1.654 Cubic Meter 1.533295 2.53606993 2.758395 4.56238533 2.8075 4.643605 - -
4 R.C.C. Work (AR0404Ag) : First Floor - 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) 9.308125 Cubic Meter 1.533295 14.272101521875 3.732195 34.739737584375 3.7813 35.1968130625 - -
5 R.C.C. Work (AR0409) : First floor - 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. 13.98 Quintal 0.84 11.7432 0.0462 0.645876 - - 0.315 4.4037
6 Plastering (AR1014) : First Floor - 16mm thick cement Plaster in CM (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, royalty, taxes of all materials, labour and T & P required for the work etc comp.and as per direction of Engineer-in-charge. 206.5619 Square Meter 0.2472 51.06210168 - - 0.1648 34.04140112 - -
7 Plastering (AR1027) : First Floor - 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces in inside including chipping with proper level and line, curing for the proper period with cost conveyance, royalty, taxes of all materials, labor, and T & P required for the work, etc comp. and as per the direction of the Engineer-in-charge. 67.6834 Square Meter 0.1751 11.85136334 - - 0.1442 9.75994628 - -
8 Other Building Items. (AR1901B) : First floor - Supplying, fitting & fixing Vitrified Tile 600mmx600mm Plain Ivory in floors of size 600mm x 600 mm 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 materials, taxes, labour, T&P , etc. required for the work all complete as per direction of Engineer-in-charge(for new work only) 62.5944 Square Meter 0.2268 14.19640992 - - - - 0.2268 14.19640992
9 Painting (AR0917g) : First Floor - Finishing wall with one coat weather coat paint of approved shade including one coat of oil bound primer in the outer surface of old work to give an even shade including all costs of labour, Paint, Brushes, and putty required for the work, etc. complete and as per direction of Engineer-in-charge. (Outside) 82.96 Square Meter 0.0756 6.271776 - - - - 0.06825 5.66202
Total Qty 194.7748000375 134.750364525 33.38527542 63.5050617225
Rate Per Man Day 462 562 612 512
Total Amount 89985.957617325 75729.70486305 20431.78855704 32514.59160192
Total Labour Amount (in Rs.): 218662.04263934
MATERIAL STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRMMR0025 BRM340 BRM028 BRM005 BRM060 BRM052 BRM084 BRM104 BRM094 BRM162 BRM341 BRM174 BRM131 BRM143 BRM252
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) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B)
1 Masonry Brick Work (AR0603bi) :.First floor - Brickwork with Flyash Bricks of size (25cm x 12cm 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. 22.6662 Cum 1 22.6662 0.672 15.2316864 0.28 6.346536 350 7933.17 - - - - - - - - - - - - - - - - - - - - - -
2 R.C.C. Work (AR0404Ac) :.First Floor - 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 Beams, Column, Girder & Bressmer etc) 3.708375 Cum - - 3.4733 12.8802988875 0.45 1.66876875 - - 0.36 1.335015 0.54 2.0025225 5.30352 19.66744098 0.0498348 0.18480612645 - - - - - - - - - - - - - -
3 R.C.C. Work (AR0404Ad) :.First Floor - 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 Lintels) 1.654 Cum - - 3.4733 5.7448382 0.45 0.7443 - - 0.36 0.59544 0.54 0.89316 - - 0.0889602 0.1471401708 4.5234 7.4817036 - - - - - - - - - - - -
4 R.C.C. Work (AR0404Ag) :.First Floor - 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) 9.308125 Cum - - 3.4733 32.3299105625 0.45 4.18865625 - - 0.36 3.350925 0.54 5.0263875 7.46592 69.4937166 0.06026064 0.5609135697 - - - - - - - - - - - - - -
5 R.C.C. Work (AR0409) :.First floor - 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. 13.98 Qntl - - - - - - - - - - - - - - - - - - 0.8 11.184 1.05 14.679 - - - - - - - -
6 Plastering (AR1014) :.First Floor - 16mm thick cement Plaster in CM (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, royalty, taxes of all materials, labour and T & P required for the work etc comp.and as per direction of Engineer-in-charge. 206.5619 Sqm - - 0.043 8.8821617 0.018 3.7181142 - - - - - - - - - - - - - - - - - - - - - - - -
7 Plastering (AR1027) :.First Floor - 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces in inside including chipping with proper level and line, curing for the proper period with cost conveyance, royalty, taxes of all materials, labor, and T & P required for the work, etc comp. and as per the direction of the Engineer-in-charge. 67.6834 Sqm - - 0.0372 2.51782248 0.0075 0.5076255 - - - - - - - - - - - - - - - - - - - - - - - -
8 Other Building Items. (AR1901B) :.First floor - Supplying, fitting & fixing Vitrified Tile 600mmx600mm Plain Ivory in floors of size 600mm x 600 mm 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 materials, taxes, labour, T&P , etc. required for the work all complete as per direction of Engineer-in-charge(for new work only) 62.5944 Sqm - - 0.1074 6.72263856 0.021 1.3144824 - - - - - - - - - - - - - - - - 0.0076 0.47571744 1 62.5944 - - - -
9 Painting(AR0917g) :.First Floor - Finishing wall with one coat weather coat paint of approved shade including one coat of oil bound primer in the outer surface of old work to give an even shade including all costs of labour, Paint, Brushes, and putty required for the work, etc. complete and as per direction of Engineer-in-charge. (Outside) 82.96 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - 0.166 13.77136 0.07812 6.4808352
Total Qty 22.6662 84.30935679 18.4884831 7933.17 5.28138 7.92207 89.16115758 0.89285986695 7.4817036 11.184 14.679 0.47571744 62.5944 13.77136 6.4808352
Rate Per Unit 33 572.817 897.85 6.36005 2685.38 2649 250.166 58573.086 240.106 90.1 5831.587 2041.967 660.6811111 47.83 125.74787
Total Amount 747.9846 48293.832828377 16599.884551335 50455.3578585 14182.5122244 20985.56343 22305.090147158 52297.557772811 1796.4019245816 1007.6784 85601.865573 971.39931380448 41354.937740638 658.6841488 814.95122222102
Total Material Amount (in Rs.): 358073.70173563
ROYALTY STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM340 BRM028 BRM005 BRM060 BRM052 BRM084 BRM104 BRM094 BRM341 BRM174 BRM131 BRM252
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 Masonry Brick Work (AR0603bi) :.First floor - Brickwork with Flyash Bricks of size (25cm x 12cm 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. 22.6662 Cum 0.672 15.2316864 0.28 6.346536 350 7933.17 - - - - - - - - - - - - - - - - - -
2 R.C.C. Work (AR0404Ac) :.First Floor - 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 Beams, Column, Girder & Bressmer etc) 3.708375 Cum 3.4733 12.8802988875 0.45 1.66876875 - - 0.36 1.335015 0.54 2.0025225 0.0544068 0.20176081695 0.0498348 0.18480612645 - - - - - - - - - -
3 R.C.C. Work (AR0404Ad) :.First Floor - 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 Lintels) 1.654 Cum 3.4733 5.7448382 0.45 0.7443 - - 0.36 0.59544 0.54 0.89316 - - 0.0889602 0.1471401708 0.0594504 0.0983309616 - - - - - - - -
4 R.C.C. Work (AR0404Ag) :.First Floor - 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) 9.308125 Cum 3.4733 32.3299105625 0.45 4.18865625 - - 0.36 3.350925 0.54 5.0263875 0.0919908 0.85626186525 0.06026064 0.5609135697 - - - - - - - - - -
5 R.C.C. Work (AR0409) :.First floor - 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. 13.98 Qntl - - - - - - - - - - - - - - - - 1.05 14.679 - - - - - -
6 Plastering (AR1014) :.First Floor - 16mm thick cement Plaster in CM (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, royalty, taxes of all materials, labour and T & P required for the work etc comp.and as per direction of Engineer-in-charge. 206.5619 Sqm 0.043 8.8821617 0.018 3.7181142 - - - - - - - - - - - - - - - - - - - -
7 Plastering (AR1027) :.First Floor - 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces in inside including chipping with proper level and line, curing for the proper period with cost conveyance, royalty, taxes of all materials, labor, and T & P required for the work, etc comp. and as per the direction of the Engineer-in-charge. 67.6834 Sqm 0.0372 2.51782248 0.0075 0.5076255 - - - - - - - - - - - - - - - - - - - -
8 Other Building Items. (AR1901B) :.First floor - Supplying, fitting & fixing Vitrified Tile 600mmx600mm Plain Ivory in floors of size 600mm x 600 mm 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 materials, taxes, labour, T&P , etc. required for the work all complete as per direction of Engineer-in-charge(for new work only) 62.5944 Sqm 0.1074 6.72263856 0.021 1.3144824 - - - - - - - - - - - - - - 0.0076 0.47571744 1 62.5944 - -
9 Painting(AR0917g) :.First Floor - Finishing wall with one coat weather coat paint of approved shade including one coat of oil bound primer in the outer surface of old work to give an even shade including all costs of labour, Paint, Brushes, and putty required for the work, etc. complete and as per direction of Engineer-in-charge. (Outside) 82.96 Sqm - - - - - - - - - - - - - - - - - - - - - - 0.07812 6.4808352
Total Qty 84.30935679 18.4884831 7933.17 5.28138 7.92207 1.0580226822 0.89285986695 0.0983309616 14.679 0.47571744 62.5944 6.4808352
Rate Per Unit 0 75.25 0 309.5 309.5 0 0 0 0 0 0 0
Total Amount 0 1391.258353275 0 1634.58711 2451.880665 0 0 0 0 0 0 0
Total Royalty Amount (in Rs.): 5477.726128275
ADDITION COMPONENT
S/N Item Name Amount (in Rs.)
1 Provision for Contingency @ Rs. 6662 Rs. 6662
2 Any Other Lumpsum @ Rs. 54525 Rs. 54525
Total Addition Component Amount (in Rs.): 61187
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.): 659504.16900148
© 2023 Panchayati Raj Project Management System, All Rights Reserved.
Privacy Policy | User Manual | FAQ | SOP | Download Mobile App