Print PDF
State: Odisha District: Kandhamal Block: Chakapad Gram Panchayat: Brahmanpada
Work Code: OD/359/3423/118883/416032/00035745 (RENOVATION OF MARKET COMPLEX AT BRAHMANPADA)
Project Category: Building
Financial Year: 2025-26 Execution Level: ps
Executing Agency: Panchayat Samiti, Chakapad Proposal Date: -
Date of Commencement: - Date of Completion: -
Scheme Name: 5th SFC Grant in Aid Scheme Component Name: Maintenance of Capital Assets
Project Sub-Category: Market Complex Project Type: Renovation or Rejuvenation
Name of Executant:
Administrative Approval Details
Approval No.:
Technical Sanction Details
Technical Sanction No.:
Fund Sanction No.: 33742
Fund Sanction Amount (in Rs.): 400000
ACTIVITY STATEMENT
Sl.No. Activity taken Unit Quantity Unit Price (in Rs.) Total (in Rs.)
1 Dismantling (AR1603) : Dismantling brick or stone masonry under 3m. - Dismantling brick or stone masonry in lime or cement mortar under 3m. height including stacking the useful materials for reuse and removing the debris within 50m. Lead and as per direction of Engineer-in-Charge. Cum 45.8307408 1401.5088339223 64232.188096403
2 Dismantling (AR1624) : Dismantling and removing R.C.C. columns beams slab staircase landing lintels - Dismantling and removing R.C.C. columns beams slab staircase landing lintels including stacking the useful materials for reuse and removing the debris within 50m lead and as per direction of Engineer-in-Charge. Cum 21.650600528 1475.61 31947.842645122
3 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 54.404501504 240.77592 13099.293901767
4 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 36.574226652 802.852232 29363.699501232
5 Concrete (AR0303a) : Cement concrete (1:3:6) with 4 cm. hard granite(Hand Broken) metal - Cement concrete (1:3:6) with 4 cm. hard granite(Hand 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 17.68585775616 5448.76026544 96365.999001988
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 10.749984060547 6405.2561849488 68856.40189192
7 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 8.06175 9545.342037 76952.161166785
8 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 57.7898652156 216.39264180804 12505.301603734
Total Amount (in Rs.): 393322.88780895
LABOUR STATEMENT
Sl.No. Activity Name Quantity (A) Unit Un-Skilled Semi-Skilled Skilled Highly-Skilled
462 512 562 612
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 Dismantling (AR1603) : Dismantling brick or stone masonry under 3m. - Dismantling brick or stone masonry in lime or cement mortar under 3m. height including stacking the useful materials for reuse and removing the debris within 50m. Lead and as per direction of Engineer-in-Charge. 45.8307408 Cubic Meter 3.0035335689046 137.65416848057 - - - - - -
2 Dismantling (AR1624) : Dismantling and removing R.C.C. columns beams slab staircase landing lintels - Dismantling and removing R.C.C. columns beams slab staircase landing lintels including stacking the useful materials for reuse and removing the debris within 50m lead and as per direction of Engineer-in-Charge. 21.650600528 Cubic Meter 1.5 32.475900792 1.5 32.475900792 - - - -
3 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 54.404501504 Cubic Meter 0.516 28.072722776064 - - - - - -
4 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. 36.574226652 Cubic Meter 0.1236 4.5205744141872 - - - - - -
5 Concrete (AR0303a) : Cement concrete (1:3:6) with 4 cm. hard granite(Hand Broken) metal - Cement concrete (1:3:6) with 4 cm. hard granite(Hand 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. 17.68585775616 Cubic Meter 3.9 68.974845249024 - - 0.18 3.1834543961088 - -
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) 10.749984060547 Cubic Meter 1.3333 14.332953747927 0.0573 0.61597408666934 0.1 1.0749984060547 - -
7 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. 8.06175 Quintal 0.8 6.4494 0.044 0.354717 - - 0.3 2.418525
8 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 57.7898652156 Square Meter - - 0.05 2.88949326078 0.05 2.88949326078 - -
Total Qty 292.48056545977 36.336085139449 7.1479460629435 2.418525
Rate Per Man Day 462 512 562 612
Total Amount 135126.02124241 18604.075591398 4017.1456873742 1480.1373
Total Labour Amount (in Rs.): 159227.37982119
MATERIAL STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM029 BRM340 BRM028 BRM045 BRM060 BRM052 BRM162 BRM341 BRM104 BRM092
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 Dismantling (AR1603) :.Dismantling brick or stone masonry under 3m. - Dismantling brick or stone masonry in lime or cement mortar under 3m. height including stacking the useful materials for reuse and removing the debris within 50m. Lead and as per direction of Engineer-in-Charge. 45.8307408 Cum - - - - - - - - - - - - - - - - - - - -
2 Dismantling (AR1624) :.Dismantling and removing R.C.C. columns beams slab staircase landing lintels - Dismantling and removing R.C.C. columns beams slab staircase landing lintels including stacking the useful materials for reuse and removing the debris within 50m lead and as per direction of Engineer-in-Charge. 21.650600528 Cum - - - - - - - - - - - - - - - - - - - -
3 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 54.404501504 Cum - - - - - - - - - - - - - - - - - - - -
4 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. 36.574226652 Cum 1 36.574226652 - - - - - - - - - - - - - - - - - -
5 Concrete (AR0303a) :.Cement concrete (1:3:6) with 4 cm. hard granite(Hand Broken) metal - Cement concrete (1:3:6) with 4 cm. hard granite(Hand 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. 17.68585775616 Cum - - 2.29 40.500614261606 0.48 8.4892117229568 0.96 16.978423445914 - - - - - - - - - - - -
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) 10.749984060547 Cum - - 3.4733 37.337919637498 0.45 4.8374928272461 - - 0.36 3.8699942617969 0.54 5.8049913926954 - - - - - - - -
7 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. 8.06175 Qntl - - - - - - - - - - - - 0.8 6.4494 1.05 8.4648375 - - - -
8 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 57.7898652156 Sqm - - - - - - - - - - - - - - - - 0.00267 0.15429894012565 0.126 7.2815230171656
Total Qty 36.574226652 77.838533899104 13.326704550203 16.978423445914 3.8699942617969 5.8049913926954 6.4494 8.4648375 0.15429894012565 7.2815230171656
Rate Per Unit 697.55 608.852 704.43 1414.91 2602.58 2566.2 90.1 7109.632 58620.646 276.666
Total Amount 25512.351801103 47392.147041537 9387.7304862995 24022.941117858 10071.969665867 14896.768911935 581.09094 60181.8795648 9045.103547281 2014.5498470671
Total Material Amount (in Rs.): 203106.53292375
ROYALTY STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM029 BRM340 BRM028 BRM045 BRM060 BRM052 BRM341 BRM104 BRM092
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 Dismantling (AR1603) :.Dismantling brick or stone masonry under 3m. - Dismantling brick or stone masonry in lime or cement mortar under 3m. height including stacking the useful materials for reuse and removing the debris within 50m. Lead and as per direction of Engineer-in-Charge. 45.8307408 Cum - - - - - - - - - - - - - - - - - -
2 Dismantling (AR1624) :.Dismantling and removing R.C.C. columns beams slab staircase landing lintels - Dismantling and removing R.C.C. columns beams slab staircase landing lintels including stacking the useful materials for reuse and removing the debris within 50m lead and as per direction of Engineer-in-Charge. 21.650600528 Cum - - - - - - - - - - - - - - - - - -
3 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 54.404501504 Cum - - - - - - - - - - - - - - - - - -
4 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. 36.574226652 Cum 1 36.574226652 - - - - - - - - - - - - - - - -
5 Concrete (AR0303a) :.Cement concrete (1:3:6) with 4 cm. hard granite(Hand Broken) metal - Cement concrete (1:3:6) with 4 cm. hard granite(Hand 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. 17.68585775616 Cum - - 2.29 40.500614261606 0.48 8.4892117229568 0.96 16.978423445914 - - - - - - - - - -
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) 10.749984060547 Cum - - 3.4733 37.337919637498 0.45 4.8374928272461 - - 0.36 3.8699942617969 0.54 5.8049913926954 - - - - - -
7 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. 8.06175 Qntl - - - - - - - - - - - - 1.05 8.4648375 - - - -
8 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 57.7898652156 Sqm - - - - - - - - - - - - - - 0.00267 0.15429894012565 0.000614 0.035482977242378
Total Qty 36.574226652 77.838533899104 13.326704550203 16.978423445914 3.8699942617969 5.8049913926954 8.4648375 0.15429894012565 0.035482977242378
Rate Per Unit 40.25 0 40.25 149.5 149.5 149.5 0 0 0
Total Amount 1472.112622743 0 536.39985814567 2538.2743051641 578.56414213864 867.84621320796 0 0 0
Total Royalty Amount (in Rs.): 5993.1971413994
ADDITION COMPONENT
S/N Item Name Amount (in Rs.)
1 Provision for Contingency @ Rs. 3677 Rs. 3677
2 Display Citizen Board @ Rs. 3000 Rs. 3000
Total Addition Component Amount (in Rs.): 6677
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.): 399999.88780895
© 2023 Panchayati Raj Project Management System, All Rights Reserved.
Privacy Policy | User Manual | FAQ | SOP | Download Mobile App