Print PDF
State: Odisha District: Koraput Block: Nandapur Gram Panchayat: Bilaput
Work Code: OD/363/3476/119872/429602/00035626 (RENOVATION OF TANK AT KHINMUNG)
Project Category: Water Body
Financial Year: 2025-26 Execution Level: ps
Executing Agency: Panchayat Samiti, Nandapur Proposal Date: -
Date of Commencement: 21-02-2026 Date of Completion: -
Scheme Name: 5th SFC Grant in Aid Scheme Component Name: Maintenance of Capital Assets
Project Sub-Category: Tank Project Type: Renovation or Rejuvenation
Name of Executant: Prasanna Kumar Suchen
Administrative Approval Details
Approval No.: OD/363/3476/119872/429602/00035626/AS
Technical Sanction Details
Technical Sanction No.: OD/363/3476/119872/429602/00035626/TS
Fund Sanction No.: 1313
Fund Sanction Amount (in Rs.): 400000
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 281.06685 240.77592 67674.129390252
2 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 14.64435 6104.21021894 89392.190919734
3 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 1.42375 7557.02197778 10759.310040864
4 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 14.7 216.23489289764 3178.6529255953
5 Masonry Stone Work (AR0713) : Rough stone dry packing in approns and revetments with hard granite stones (15cm to 30cm) with hard granite stones - Rough stone dry packing in approns and revetments with hard granite stones (15cm to 30cm) with hard granite stones of size not less than 0.0025 cum stacked including cost, conveyance, royalty, taxes of all materials, labour required for the work etc. complete and as per direction of Engineer-in charge. (15cm-30cm) Cum 117 1878.2869 219759.5673
Total Amount (in Rs.): 390763.85057645
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 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 281.06685 Cubic Meter 0.516 145.0304946 - - - - - -
2 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. 14.64435 Cubic Meter 3.9 57.112965 - - 0.18 2.635983 - -
3 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. 1.42375 Cubic Meter 4.6 6.54925 - - 0.68 0.96815 - -
4 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 14.7 Square Meter - - 0.05 0.735 0.05 0.735 - -
5 Masonry Stone Work (AR0713) : Rough stone dry packing in approns and revetments with hard granite stones (15cm to 30cm) with hard granite stones - Rough stone dry packing in approns and revetments with hard granite stones (15cm to 30cm) with hard granite stones of size not less than 0.0025 cum stacked including cost, conveyance, royalty, taxes of all materials, labour required for the work etc. complete and as per direction of Engineer-in charge. (15cm-30cm) 117 Cubic Meter 1.04 121.68 0.35 40.95 - - 0.17 19.89
Total Qty 330.3727096 4.339133 41.685 19.89
Rate Per Man Day 462 562 512 612
Total Amount 152632.1918352 2438.592746 21342.72 12172.68
Total Labour Amount (in Rs.): 188586.1845812
MATERIAL STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM340 BRM028 BRM044 BRM056 BRM104 BRM092 BRM034
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 281.06685 Cum - - - - - - - - - - - - - -
2 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. 14.64435 Cum 2.29 33.5355615 0.48 7.029288 0.96 14.058576 - - - - - - - -
3 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. 1.42375 Cum 3.23 4.5987125 0.45 0.6406875 - - 0.9 1.281375 - - - - - -
4 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 14.7 Sqm - - - - - - - - 0.00267 0.039249 0.126 1.8522 - -
5 Masonry Stone Work (AR0713) :.Rough stone dry packing in approns and revetments with hard granite stones (15cm to 30cm) with hard granite stones - Rough stone dry packing in approns and revetments with hard granite stones (15cm to 30cm) with hard granite stones of size not less than 0.0025 cum stacked including cost, conveyance, royalty, taxes of all materials, labour required for the work etc. complete and as per direction of Engineer-in charge. (15cm-30cm) 117 Cum - - - - - - - - - - - - 1 117
Total Qty 38.134274 7.6699755 14.058576 1.281375 0.039249 1.8522 117
Rate Per Unit 577.102 872.67 2041.16 2442.53 58573.086 229.106 893.47
Total Amount 22007.365793948 6693.357519585 28695.80298816 3129.79687875 2298.935052414 424.3501332 104535.99
Total Material Amount (in Rs.): 167785.59836606
ROYALTY STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM340 BRM028 BRM044 BRM056 BRM104 BRM092 BRM034
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 281.06685 Cum - - - - - - - - - - - - - -
2 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. 14.64435 Cum 2.29 33.5355615 0.48 7.029288 0.96 14.058576 - - - - - - - -
3 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. 1.42375 Cum 3.23 4.5987125 0.45 0.6406875 - - 0.9 1.281375 - - - - - -
4 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 14.7 Sqm - - - - - - - - 0.00267 0.039249 0.000614 0.0090258 - -
5 Masonry Stone Work (AR0713) :.Rough stone dry packing in approns and revetments with hard granite stones (15cm to 30cm) with hard granite stones - Rough stone dry packing in approns and revetments with hard granite stones (15cm to 30cm) with hard granite stones of size not less than 0.0025 cum stacked including cost, conveyance, royalty, taxes of all materials, labour required for the work etc. complete and as per direction of Engineer-in charge. (15cm-30cm) 117 Cum - - - - - - - - - - - - 1 117
Total Qty 38.134274 7.6699755 14.058576 1.281375 0.039249 0.0090258 117
Rate Per Unit 0 44.25 202.5 202.5 0 0 202.5
Total Amount 0 339.396415875 2846.86164 259.4784375 0 0 23692.5
Total Royalty Amount (in Rs.): 27138.236493375
ADDITION COMPONENT
S/N Item Name Amount (in Rs.)
1 Display Citizen Board @ Rs. 5000 Rs. 5000
2 Any Other Lumpsum @ Rs. 328 Rs. 328
3 Provision for Contingency @ 1% Rs. 3907.6385057645
Total Addition Component Amount (in Rs.): 9235.6385057645
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.): 399999.48908221
© 2023 Panchayati Raj Project Management System, All Rights Reserved.
Privacy Policy | User Manual | FAQ | SOP | Download Mobile App