| State: Odisha |
District: Sundargarh |
Block: Gurundia |
Gram Panchayat: Gurundia |
Work Code: OD/373/3577/121582/385016/00045364 (Improvement & Maintenance of Kalyan Mandap at Gurundia)
Project Category: Building
| Financial Year: 2025-26 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Gurundia |
Proposal Date: - |
| Date of Commencement: 02-04-2026 |
Date of Completion: - |
| Scheme Name: 5th SFC Grant in Aid |
Scheme Component Name: Maintenance of Capital Assets |
| Project Sub-Category: Kalyan Mandap |
Project Type: Completion |
| Name of Executant: SANJAYA KUMAR PATEL |
|
Administrative Approval Details
Approval No.: OD/373/3577/121582/385016/00045364/AS
Technical Sanction Details
Technical Sanction No.: OD/373/3577/121582/385016/00045364/TS
Fund Sanction No.: 26956
Fund Sanction Amount (in Rs.): 775000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
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 |
16.008 |
5129.129857536 |
82107.110759436 |
| 2 |
R.C.C. Work (AR0404Ac) : 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 Beams, Column, Girder & Bressmer etc)
|
Cum |
14.73105 |
14528.186096153 |
214015.43579173 |
| 3 |
R.C.C. Work (AR0404Ad) : 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 Lintels)
|
Cum |
3.3718 |
13138.48500771 |
44300.343748997 |
| 4 |
R.C.C. Work (AR0404Ae) : 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 Stairs excluding landing but including railing)
|
Cum |
1.35 |
14411.968638739 |
19456.157662298 |
| 5 |
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 |
12.73125 |
12770.144356722 |
162579.90034152 |
| 6 |
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 |
28.1 |
8683.1421747 |
243996.29510907 |
Total Amount (in Rs.): 766455.24341305
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 (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.
|
16.008 |
Cubic Meter |
2.96 |
47.38368 |
- |
- |
1.05 |
16.8084 |
0.35 |
5.6028 |
| 2 |
R.C.C. Work (AR0404Ac) : 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 Beams, Column, Girder & Bressmer etc)
|
14.73105 |
Cubic Meter |
1.3333 |
19.640908965 |
5.29605 |
78.0163773525 |
5.33875 |
78.6453931875 |
- |
- |
| 3 |
R.C.C. Work (AR0404Ad) : 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 Lintels)
|
3.3718 |
Cubic Meter |
1.3333 |
4.49562094 |
2.30105 |
7.75868039 |
2.34375 |
7.90265625 |
- |
- |
| 4 |
R.C.C. Work (AR0404Ae) : 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 Stairs excluding landing but including railing)
|
1.35 |
Cubic Meter |
1.3333 |
1.799955 |
5.0073 |
6.759855 |
5.05 |
6.8175 |
- |
- |
| 5 |
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)
|
12.73125 |
Cubic Meter |
1.3333 |
16.974575625 |
3.11255 |
39.6266521875 |
3.15525 |
40.1702765625 |
- |
- |
| 6 |
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.
|
28.1 |
Quintal |
0.8 |
22.48 |
0.044 |
1.2364 |
- |
- |
0.3 |
8.43 |
| Total Qty |
112.77474053 |
150.344226 |
14.0328 |
133.39796493 |
| Rate Per Man Day |
462 |
562 |
612 |
512 |
| Total Amount |
52101.93012486 |
84493.455012 |
8588.0736 |
68299.75804416 |
Total Labour Amount (in Rs.): 213483.21678102
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRMMR0025 |
BRM006 |
BRM340 |
BRM028 |
BRM060 |
BRM052 |
BRM084 |
BRM104 |
BRM094 |
BRM162 |
BRM341 |
| 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 (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. |
16.008 |
Cum |
1 |
16.008 |
400 |
6403.2 |
0.672 |
10.757376 |
0.28 |
4.48224 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
R.C.C. Work (AR0404Ac) :.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 Beams, Column, Girder & Bressmer etc) |
14.73105 |
Cum |
- |
- |
- |
- |
3.4733 |
51.165355965 |
0.45 |
6.6289725 |
0.36 |
5.303178 |
0.54 |
7.954767 |
4.4196 |
65.10534858 |
0.041529 |
0.61176577545 |
- |
- |
- |
- |
- |
- |
| 3 |
R.C.C. Work (AR0404Ad) :.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 Lintels) |
3.3718 |
Cum |
- |
- |
- |
- |
3.4733 |
11.71127294 |
0.45 |
1.51731 |
0.36 |
1.213848 |
0.54 |
1.820772 |
- |
- |
0.0741335 |
0.2499633353 |
3.7695 |
12.7100001 |
- |
- |
- |
- |
| 4 |
R.C.C. Work (AR0404Ae) :.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 Stairs excluding landing but including railing) |
1.35 |
Cum |
- |
- |
- |
- |
3.4733 |
4.688955 |
0.45 |
0.6075 |
0.36 |
0.486 |
0.54 |
0.729 |
- |
- |
0.04806 |
0.064881 |
1.17 |
1.5795 |
- |
- |
- |
- |
| 5 |
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) |
12.73125 |
Cum |
- |
- |
- |
- |
3.4733 |
44.219450625 |
0.45 |
5.7290625 |
0.36 |
4.58325 |
0.54 |
6.874875 |
6.2216 |
79.208745 |
0.0502172 |
0.6393277275 |
- |
- |
- |
- |
- |
- |
| 6 |
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. |
28.1 |
Qntl |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.8 |
22.48 |
1.05 |
29.505 |
| Total Qty |
16.008 |
6403.2 |
122.54241053 |
18.965085 |
11.586276 |
17.379414 |
144.31409358 |
1.56593783825 |
14.2895001 |
22.48 |
29.505 |
| Rate Per Unit |
33 |
5.59962 |
573.132 |
548.19 |
2251.91 |
2244.2 |
297.726 |
58620.646 |
287.666 |
90.1 |
6422.452 |
| Total Amount |
528.264 |
35855.486784 |
70232.97683188 |
10396.46994615 |
26091.25078716 |
39002.8808988 |
42966.057825199 |
91796.287674059 |
4110.6033357666 |
2025.448 |
189494.44626 |
Total Material Amount (in Rs.): 512500.17234301
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM006 |
BRM340 |
BRM028 |
BRM060 |
BRM052 |
BRM084 |
BRM104 |
BRM094 |
BRM341 |
| 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 (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. |
16.008 |
Cum |
400 |
6403.2 |
0.672 |
10.757376 |
0.28 |
4.48224 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
R.C.C. Work (AR0404Ac) :.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 Beams, Column, Girder & Bressmer etc) |
14.73105 |
Cum |
- |
- |
3.4733 |
51.165355965 |
0.45 |
6.6289725 |
0.36 |
5.303178 |
0.54 |
7.954767 |
0.045339 |
0.66789107595 |
0.041529 |
0.61176577545 |
- |
- |
- |
- |
| 3 |
R.C.C. Work (AR0404Ad) :.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 Lintels) |
3.3718 |
Cum |
- |
- |
3.4733 |
11.71127294 |
0.45 |
1.51731 |
0.36 |
1.213848 |
0.54 |
1.820772 |
- |
- |
0.0741335 |
0.2499633353 |
0.049542 |
0.1670457156 |
- |
- |
| 4 |
R.C.C. Work (AR0404Ae) :.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 Stairs excluding landing but including railing) |
1.35 |
Cum |
- |
- |
3.4733 |
4.688955 |
0.45 |
0.6075 |
0.36 |
0.486 |
0.54 |
0.729 |
- |
- |
0.04806 |
0.064881 |
0.01494 |
0.020169 |
- |
- |
| 5 |
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) |
12.73125 |
Cum |
- |
- |
3.4733 |
44.219450625 |
0.45 |
5.7290625 |
0.36 |
4.58325 |
0.54 |
6.874875 |
0.076659 |
0.97596489375 |
0.0502172 |
0.6393277275 |
- |
- |
- |
- |
| 6 |
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. |
28.1 |
Qntl |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.05 |
29.505 |
| Total Qty |
6403.2 |
122.54241053 |
18.965085 |
11.586276 |
17.379414 |
1.6438559697 |
1.56593783825 |
0.1872147156 |
29.505 |
| Rate Per Unit |
0 |
0 |
110.25 |
409.5 |
409.5 |
0 |
0 |
0 |
0 |
| Total Amount |
0 |
0 |
2090.90062125 |
4744.580022 |
7116.870033 |
0 |
0 |
0 |
0 |
Total Royalty Amount (in Rs.): 13952.35067625
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Provision for Contingency @
Rs. 4544
|
Rs. 4544 |
| 2 |
Display Citizen Board @
Rs. 4000
|
Rs. 4000 |
Total Addition Component Amount (in Rs.): 8544
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.): 774999.24341305
