Print PDF
State: Odisha District: Nabarangpur Block: Nabarangpur Gram Panchayat: Badakumuli
Work Code: OD/366/3517/120487/427923/00029195 (Repair and Renovation of Sanakumuli Weekly Market)
Project Category: Building
Financial Year: 2024-25 Execution Level: ps
Executing Agency: Panchayat Samiti, Nabarangpur Proposal Date: 08-08-2024
Date of Commencement: 22-08-2025 Date of Completion: 31-10-2025
Scheme Name: 5th SFC Grant in Aid Scheme Component Name: Maintenance of Capital Assets
Project Sub-Category: Market Complex Project Type: Repair and Maintenance
Name of Executant: BINOD BEHERA
Administrative Approval Details
Approval No.: OD/366/3517/120487/427923/00029195/AS
Technical Sanction Details
Technical Sanction No.: OD/366/3517/120487/427923/00029195/TS
Fund Sanction No.: 28960
Fund Sanction Amount (in Rs.): 221000
ACTIVITY STATEMENT
Sl.No. Activity taken Unit Quantity Unit Price (in Rs.) Total (in Rs.)
1 Earth Work (AR0115) : Filling foundation and plinth with sand well watered and rammed - Filling foundation and plinth with sand well watered and rammed including cost, conveyance, royalty, taxes of all materials, labours and T & P required for the work etc. complete and as per direction of Engineer-in charge. Cum 5.67 515.507232 2922.92600544
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 7.371 5279.21385208 38913.085303682
3 Painting (AR0922) : Finishing wall two coats with distemper of approved shades on new work (Inside) - Finishing wall two coats with distemper 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 235.41 78.8505283 18562.202867103
4 Other Building Items. (AR1901Ba) : Vitrified Tile 600mmx600mm Coloured /Printed - Supplying, fitting & fixing Vitrified Tile 600mmx600mm Coloured /Printed series(Homogeneous) 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 work all materials, taxes, labor, T&P , etc. complete as per direction of Engineer-in-charge. Sqm 63 1053.2771685978 66356.461621661
5 Roofing (AR1132i) : Supplying, feeting & fixing of G.C.I. Sheet (0.40mm thick) in roof drilling hole in wind ties - Supplying, fitting & fixing of G.C.I. Sheet (0.40mm thick) in roof drilling hole in wind ties including fixing of ridges valleys wind ties etc. including cost of fitting, Labour and material etc. complete as per direction of Engineer-in-Charge Sqm 57.12 537.51755491832 30703.002736934
6 Painting (AR0918cb) : Finishing wall two coats with weather coat with one coat waterbound Primer - Finishing wall two coats with weather coat with one coat waterbound Primer including all costs of labour, Paint, Primer, Brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge.(Outside) Sqm 108.6 160.72822700355 17455.085452586
7 Iron Work (AR1703) : Iron work wrought and put up in trusses and record racks - Iron work wrought and put up in trusses and record racks including all cost of labour, material, machinery and T & P required for the work etc. as per direction of Engineer-in-Charge. Qntl 2.106 15127.745954252 31859.032979655
8 Painting (AR0903i) : Painting two coats of enamel paint in outer surface paint (outer surface) - Painting two coats of enamel paint in outer surface paint including all costs of labour, Paint and brushes required for the work etc. complete and as per direction of Engineer-in-charge.(Outside) Sqm 57.4 164.23523221452 9427.1023291134
Total Amount (in Rs.): 216198.89929617
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 Earth Work (AR0115) : Filling foundation and plinth with sand well watered and rammed - Filling foundation and plinth with sand well watered and rammed including cost, conveyance, royalty, taxes of all materials, labours and T & P required for the work etc. complete and as per direction of Engineer-in charge. 5.67 Cubic Meter 0.1236 0.700812 - - - - - -
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. 7.371 Cubic Meter 3.9 28.7469 - - 0.18 1.32678 - -
3 Painting (AR0922) : Finishing wall two coats with distemper of approved shades on new work (Inside) - Finishing wall two coats with distemper 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) 235.41 Square Meter 0.062 14.59542 - - - - 0.052 12.24132
4 Other Building Items. (AR1901Ba) : Vitrified Tile 600mmx600mm Coloured /Printed - Supplying, fitting & fixing Vitrified Tile 600mmx600mm Coloured /Printed series(Homogeneous) 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 work all materials, taxes, labor, T&P , etc. complete as per direction of Engineer-in-charge. 63 Square Meter 0.216 13.608 - - - - 0.216 13.608
5 Roofing (AR1132i) : Supplying, feeting & fixing of G.C.I. Sheet (0.40mm thick) in roof drilling hole in wind ties - Supplying, fitting & fixing of G.C.I. Sheet (0.40mm thick) in roof drilling hole in wind ties including fixing of ridges valleys wind ties etc. including cost of fitting, Labour and material etc. complete as per direction of Engineer-in-Charge 57.12 Square Meter 0.21505376344086 12.283870967742 - - - - 0.16129032258065 9.2129032258065
6 Painting (AR0918cb) : Finishing wall two coats with weather coat with one coat waterbound Primer - Finishing wall two coats with weather coat with one coat waterbound Primer including all costs of labour, Paint, Primer, Brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge.(Outside) 108.6 Square Meter 0.11776344086022 12.789109677419 - - - - 0.10776344086022 11.703109677419
7 Iron Work (AR1703) : Iron work wrought and put up in trusses and record racks - Iron work wrought and put up in trusses and record racks including all cost of labour, material, machinery and T & P required for the work etc. as per direction of Engineer-in-Charge. 2.106 Quintal 4.9212598425197 10.364173228346 1.9685039370079 4.1456692913386 4.4291338582677 9.3277559055118 - -
8 Painting (AR0903i) : Painting two coats of enamel paint in outer surface paint (outer surface) - Painting two coats of enamel paint in outer surface paint including all costs of labour, Paint and brushes required for the work etc. complete and as per direction of Engineer-in-charge.(Outside) 57.4 Square Meter 0.11827956989247 6.789247311828 - - - - 0.13440860215054 7.7150537634409
Total Qty 99.877533185336 10.654535905512 54.480386666667 4.1456692913386
Rate Per Man Day 462 562 612 512
Total Amount 46143.420331625 5987.8491788976 33341.99664 2122.5826771654
Total Labour Amount (in Rs.): 87595.848827688
MATERIAL STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM029 BRM340 BRM028 BRM044 BRM142 BRM132 BRM174 BRM150 BRM255 BRM253 BRM341 BRM141
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 Earth Work (AR0115) :.Filling foundation and plinth with sand well watered and rammed - Filling foundation and plinth with sand well watered and rammed including cost, conveyance, royalty, taxes of all materials, labours and T & P required for the work etc. complete and as per direction of Engineer-in charge. 5.67 Cum 1 5.67 - - - - - - - - - - - - - - - - - - - - - -
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. 7.371 Cum - - 2.29 16.87959 0.48 3.53808 0.96 7.07616 - - - - - - - - - - - - - - - -
3 Painting(AR0922) :.Finishing wall two coats with distemper of approved shades on new work (Inside) - Finishing wall two coats with distemper 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) 235.41 Sqm - - - - - - - - 0.25 58.8525 - - - - - - - - - - - - - -
4 Other Building Items. (AR1901Ba) :.Vitrified Tile 600mmx600mm Coloured /Printed - Supplying, fitting & fixing Vitrified Tile 600mmx600mm Coloured /Printed series(Homogeneous) 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 work all materials, taxes, labor, T&P , etc. complete as per direction of Engineer-in-charge. 63 Sqm - - 0.1074 6.7662 0.021 1.323 - - - - 1 63 0.0076 0.4788 - - - - - - - - - -
5 Roofing (AR1132i) :.Supplying, feeting & fixing of G.C.I. Sheet (0.40mm thick) in roof drilling hole in wind ties - Supplying, fitting & fixing of G.C.I. Sheet (0.40mm thick) in roof drilling hole in wind ties including fixing of ridges valleys wind ties etc. including cost of fitting, Labour and material etc. complete as per direction of Engineer-in-Charge 57.12 Sqm - - - - - - - - - - - - - - 1 57.12 - - - - - - - -
6 Painting(AR0918cb) :.Finishing wall two coats with weather coat with one coat waterbound Primer - Finishing wall two coats with weather coat with one coat waterbound Primer including all costs of labour, Paint, Primer, Brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge.(Outside) 108.6 Sqm - - - - - - - - - - - - - - - - 0.125 13.575 0.090322580645161 9.8090322580645 - - - -
7 Iron Work(AR1703) :.Iron work wrought and put up in trusses and record racks - Iron work wrought and put up in trusses and record racks including all cost of labour, material, machinery and T & P required for the work etc. as per direction of Engineer-in-Charge. 2.106 Qntl - - - - - - - - - - - - - - - - - - - - 1 2.106 - -
8 Painting(AR0903i) :.Painting two coats of enamel paint in outer surface paint (outer surface) - Painting two coats of enamel paint in outer surface paint including all costs of labour, Paint and brushes required for the work etc. complete and as per direction of Engineer-in-charge.(Outside) 57.4 Sqm - - - - - - - - - - - - - - - - - - - - - - 0.125 7.175
Total Qty 5.67 23.64579 4.86108 7.07616 58.8525 63 0.4788 57.12 13.575 9.8090322580645 2.106 7.175
Rate Per Unit 413.05 579.172 417.24 1336.36 70.40732 706.9975001 2047.912 334.1310828 195.09732 159.33732 7807.482 205.64732
Total Amount 2341.9935 13694.97948588 2028.2370192 9456.2971776 4143.6468003 44540.8425063 980.5402656 19085.567449536 2648.446119 1562.9449117935 16442.557092 1475.519521
Total Material Amount (in Rs.): 118401.57184821
ROYALTY STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM029 BRM340 BRM028 BRM044 BRM142 BRM132 BRM174 BRM150 BRM255 BRM253 BRM341 BRM141
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 Earth Work (AR0115) :.Filling foundation and plinth with sand well watered and rammed - Filling foundation and plinth with sand well watered and rammed including cost, conveyance, royalty, taxes of all materials, labours and T & P required for the work etc. complete and as per direction of Engineer-in charge. 5.67 Cum 1 5.67 - - - - - - - - - - - - - - - - - - - - - -
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. 7.371 Cum - - 2.29 16.87959 0.48 3.53808 0.96 7.07616 - - - - - - - - - - - - - - - -
3 Painting(AR0922) :.Finishing wall two coats with distemper of approved shades on new work (Inside) - Finishing wall two coats with distemper 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) 235.41 Sqm - - - - - - - - 0.25 58.8525 - - - - - - - - - - - - - -
4 Other Building Items. (AR1901Ba) :.Vitrified Tile 600mmx600mm Coloured /Printed - Supplying, fitting & fixing Vitrified Tile 600mmx600mm Coloured /Printed series(Homogeneous) 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 work all materials, taxes, labor, T&P , etc. complete as per direction of Engineer-in-charge. 63 Sqm - - 0.1074 6.7662 0.021 1.323 - - - - 1 63 0.0076 0.4788 - - - - - - - - - -
5 Roofing (AR1132i) :.Supplying, feeting & fixing of G.C.I. Sheet (0.40mm thick) in roof drilling hole in wind ties - Supplying, fitting & fixing of G.C.I. Sheet (0.40mm thick) in roof drilling hole in wind ties including fixing of ridges valleys wind ties etc. including cost of fitting, Labour and material etc. complete as per direction of Engineer-in-Charge 57.12 Sqm - - - - - - - - - - - - - - 1 57.12 - - - - - - - -
6 Painting(AR0918cb) :.Finishing wall two coats with weather coat with one coat waterbound Primer - Finishing wall two coats with weather coat with one coat waterbound Primer including all costs of labour, Paint, Primer, Brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge.(Outside) 108.6 Sqm - - - - - - - - - - - - - - - - 0.125 13.575 0.090322580645161 9.8090322580645 - - - -
7 Iron Work(AR1703) :.Iron work wrought and put up in trusses and record racks - Iron work wrought and put up in trusses and record racks including all cost of labour, material, machinery and T & P required for the work etc. as per direction of Engineer-in-Charge. 2.106 Qntl - - - - - - - - - - - - - - - - - - - - 1 2.106 - -
8 Painting(AR0903i) :.Painting two coats of enamel paint in outer surface paint (outer surface) - Painting two coats of enamel paint in outer surface paint including all costs of labour, Paint and brushes required for the work etc. complete and as per direction of Engineer-in-charge.(Outside) 57.4 Sqm - - - - - - - - - - - - - - - - - - - - - - 0.125 7.175
Total Qty 5.67 23.64579 4.86108 7.07616 58.8525 63 0.4788 57.12 13.575 9.8090322580645 2.106 7.175
Rate Per Unit 40.25 0 40.25 149.5 0 0 0 0 0 0 0 0
Total Amount 228.2175 0 195.65847 1057.88592 0 0 0 0 0 0 0 0
Total Royalty Amount (in Rs.): 1481.76189
ADDITION COMPONENT
S/N Item Name Amount (in Rs.)
1 Provision for EI Work @ Rs. 1000 Rs. 1000
2 Provision for Contingency @ Rs. 801 Rs. 801
3 Display Citizen Board @ Rs. 3000 Rs. 3000
Total Addition Component Amount (in Rs.): 4801
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.): 220999.89929617
© 2023 Panchayati Raj Project Management System, All Rights Reserved.
Privacy Policy | User Manual | FAQ | SOP | Download Mobile App