State: Odisha District: Sundargarh Block: Lephripara Gram Panchayat: Sargipali
Work Code: OD/373/3584/121707/383719/00041662 (Construction of Market shed at Sargipali Market)
Project Category: Building
Financial Year: 2025-26 Execution Level: ps
Executing Agency: Panchayat Samiti, Lephripara Proposal Date: -
Date of Commencement: 09-01-2026 Date of Completion: 07-02-2026
Scheme Name: 5th SFC Grant in Aid Scheme Component Name: Maintenance of Capital Assets
Project Sub-Category: Market Complex Project Type: New Work
Name of Executant: SUPRIYA TIRKEY
Administrative Approval Details
Approval No.: OD/373/3584/121707/383719/00041662/AS
Technical Sanction Details
Technical Sanction No.: OD/373/3584/121707/383719/00041662/TS
Fund Sanction No.: 26956
Fund Sanction Amount (in Rs.): 550000
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 11.25 240.77592 2708.7291
2 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 47.309 1020.709232 48288.733056688
3 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 28.38875 5301.76800452 150510.56643832
4 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 26.039125 6795.30779924 176943.86919789
5 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 8.4 216.86588853924 1821.6734637296
6 R.C.C. Work (AR0404A) : 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. complete and as per direction of Engineer-in charge. (excluding centring and shuttering) Cum 0.525 5499.5692568004 2887.2738598202
7 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 47.6 538.11019413332 25614.045240746
8 Iron Work (AR1704) : Iron Doors and windows fixing - Supplying, fitting & fixing of Mild steel and put up for frames & shutters of Doors and windows fixing in position with cost, conveyance, taxes of all materials, labours and T & P required for the work etc. as per direction of Engineer-in-charge. Qntl 7.983 15786.429703087 126023.06831974
9 Painting (AR0918ca) : Finishing wall two coats with weather coat with one coat oilbound Primer - Finishing wall surface two coats with weather coat with one coat oilbound 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 21.315 156.90369241901 3344.4022039112
10 Plastering (AR1004) : 12mm thick cement plster (1:6) over Brick work in inside - 12mm thick cement plster (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, royality, taxes of all materials, labour and T & P required for the work etc. comp.and as per direction of Engineer-in-charge. Sqm 21.315 173.9427060504 3707.5887794643
Total Amount (in Rs.): 541849.94966031
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 11.25 Cubic Meter 0.516 5.805 - - - - - -
2 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. 47.309 Cubic Meter 0.1236 5.8473924 - - - - - -
3 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. 28.38875 Cubic Meter 3.9 110.716125 - - 0.18 5.109975 - -
4 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. 26.039125 Cubic Meter 4.6 119.779975 - - 0.68 17.706605 - -
5 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 8.4 Square Meter - - 0.05 0.42 0.05 0.42 - -
6 R.C.C. Work (AR0404A) : 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. complete and as per direction of Engineer-in charge. (excluding centring and shuttering) 0.525 Cubic Meter 1.3333 0.6999825 0.0573 0.0300825 0.1 0.0525 - -
7 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 47.6 Square Meter 0.21505376344086 10.236559139785 - - - - 0.16129032258065 7.6774193548387
8 Iron Work (AR1704) : Iron Doors and windows fixing - Supplying, fitting & fixing of Mild steel and put up for frames & shutters of Doors and windows fixing in position with cost, conveyance, taxes of all materials, labours and T & P required for the work etc. as per direction of Engineer-in-charge. 7.983 Quintal 6.3976377952756 51.072342519685 1.9685039370079 15.714566929134 3.9370078740157 31.429133858268 3.4448818897638 27.500492125984
9 Painting (AR0918ca) : Finishing wall two coats with weather coat with one coat oilbound Primer - Finishing wall surface two coats with weather coat with one coat oilbound 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) 21.315 Square Meter 0.11776344086022 2.5101277419355 - - - - 0.10776344086022 2.2969777419355
10 Plastering (AR1004) : 12mm thick cement plster (1:6) over Brick work in inside - 12mm thick cement plster (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, royality, taxes of all materials, labour and T & P required for the work etc. comp.and as per direction of Engineer-in-charge. 21.315 Square Meter 0.12 2.5578 - - 0.14 2.9841 - -
Total Qty 309.22530430141 57.702313858268 16.164649429134 37.474889222758
Rate Per Man Day 462 562 512 612
Total Amount 142862.09058725 32428.700388346 8276.3005077165 22934.632204328
Total Labour Amount (in Rs.): 206501.72368764
MATERIAL STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM029 BRM340 BRM028 BRM044 BRM056 BRM104 BRM092 BRM060 BRM052 BRM150 BRM341 BRM255 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)
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 11.25 Cum - - - - - - - - - - - - - - - - - - - - - - - - - -
2 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. 47.309 Cum 1 47.309 - - - - - - - - - - - - - - - - - - - - - - - -
3 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. 28.38875 Cum - - 2.29 65.0102375 0.48 13.6266 0.96 27.2532 - - - - - - - - - - - - - - - - - -
4 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. 26.039125 Cum - - 3.23 84.10637375 0.45 11.71760625 - - 0.9 23.4352125 - - - - - - - - - - - - - - - -
5 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 8.4 Sqm - - - - - - - - - - 0.00267 0.022428 0.126 1.0584 - - - - - - - - - - - -
6 R.C.C. Work (AR0404A) :.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. complete and as per direction of Engineer-in charge. (excluding centring and shuttering) 0.525 Cum - - 3.4733 1.8234825 0.45 0.23625 - - - - - - - - 0.36 0.189 0.54 0.2835 - - - - - - - -
7 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 47.6 Sqm - - - - - - - - - - - - - - - - - - 1 47.6 - - - - - -
8 Iron Work(AR1704) :.Iron Doors and windows fixing - Supplying, fitting & fixing of Mild steel and put up for frames & shutters of Doors and windows fixing in position with cost, conveyance, taxes of all materials, labours and T & P required for the work etc. as per direction of Engineer-in-charge. 7.983 Qntl - - - - - - - - - - - - - - - - - - - - 1 7.983 - - - -
9 Painting(AR0918ca) :.Finishing wall two coats with weather coat with one coat oilbound Primer - Finishing wall surface two coats with weather coat with one coat oilbound 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) 21.315 Sqm - - - - - - - - - - - - - - - - - - - - - - 0.125 2.664375 0.084 1.79046
10 Plastering (AR1004) :.12mm thick cement plster (1:6) over Brick work in inside - 12mm thick cement plster (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, royality, taxes of all materials, labour and T & P required for the work etc. comp.and as per direction of Engineer-in-charge. 21.315 Sqm - - 0.0358 0.763077 0.015 0.319725 - - - - - - - - - - - - - - - - - - - -
Total Qty 47.309 151.70317075 25.90018125 27.2532 23.4352125 0.022428 1.0584 0.189 0.2835 47.6 7.983 2.664375 1.79046
Rate Per Unit 543.25 567.187 548.19 1271.26 1672.63 58763.326 419.346 1666.01 1658.3 334.7178543 6230.747 195.27567 125.98567
Total Amount 25700.61425 86044.06630818 14198.220359437 34645.903032 39198.439483875 1317.943875528 443.8358064 314.87589 470.12805 15932.56986468 49740.053301 520.28761325625 225.5723027082
Total Material Amount (in Rs.): 268752.51013707
ROYALTY STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM029 BRM340 BRM028 BRM044 BRM056 BRM104 BRM092 BRM060 BRM052 BRM150 BRM341 BRM255 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)
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 11.25 Cum - - - - - - - - - - - - - - - - - - - - - - - - - -
2 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. 47.309 Cum 1 47.309 - - - - - - - - - - - - - - - - - - - - - - - -
3 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. 28.38875 Cum - - 2.29 65.0102375 0.48 13.6266 0.96 27.2532 - - - - - - - - - - - - - - - - - -
4 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. 26.039125 Cum - - 3.23 84.10637375 0.45 11.71760625 - - 0.9 23.4352125 - - - - - - - - - - - - - - - -
5 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 8.4 Sqm - - - - - - - - - - 0.00267 0.022428 0.000614 0.0051576 - - - - - - - - - - - -
6 R.C.C. Work (AR0404A) :.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. complete and as per direction of Engineer-in charge. (excluding centring and shuttering) 0.525 Cum - - 3.4733 1.8234825 0.45 0.23625 - - - - - - - - 0.36 0.189 0.54 0.2835 - - - - - - - -
7 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 47.6 Sqm - - - - - - - - - - - - - - - - - - 1 47.6 - - - - - -
8 Iron Work(AR1704) :.Iron Doors and windows fixing - Supplying, fitting & fixing of Mild steel and put up for frames & shutters of Doors and windows fixing in position with cost, conveyance, taxes of all materials, labours and T & P required for the work etc. as per direction of Engineer-in-charge. 7.983 Qntl - - - - - - - - - - - - - - - - - - - - 1 7.983 - - - -
9 Painting(AR0918ca) :.Finishing wall two coats with weather coat with one coat oilbound Primer - Finishing wall surface two coats with weather coat with one coat oilbound 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) 21.315 Sqm - - - - - - - - - - - - - - - - - - - - - - 0.125 2.664375 0.084 1.79046
10 Plastering (AR1004) :.12mm thick cement plster (1:6) over Brick work in inside - 12mm thick cement plster (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, royality, taxes of all materials, labour and T & P required for the work etc. comp.and as per direction of Engineer-in-charge. 21.315 Sqm - - 0.0358 0.763077 0.015 0.319725 - - - - - - - - - - - - - - - - - - - -
Total Qty 47.309 151.70317075 25.90018125 27.2532 23.4352125 0.022428 0.0051576 0.189 0.2835 47.6 7.983 2.664375 1.79046
Rate Per Unit 410.25 0 410.25 154.5 159.5 0 0 159.5 159.5 0 0 0 0
Total Amount 19408.51725 0 10625.549357812 4210.6194 3737.91639375 0 0 30.1455 45.21825 0 0 0 0
Total Royalty Amount (in Rs.): 38057.966151562
ADDITION COMPONENT
S/N Item Name Amount (in Rs.)
1 Provision for Contingency @ Rs. 5500 Rs. 5500
2 Display Citizen Board @ Rs. 2650.05 Rs. 2650.05
Total Addition Component Amount (in Rs.): 8150.05
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.): 549999.99966031