| State: Odisha |
District: Mayurbhanj |
Block: Joshipur |
Gram Panchayat: Durdura |
Work Code: OD/365/3496/120177/388481/00051219 (REPAIR, RENOVATION OF DURDURA HAAT)
Project Category: Other Infrastructure
| Financial Year: 2025-26 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Joshipur |
Proposal Date: - |
| Date of Commencement: 06-03-2026 |
Date of Completion: - |
| Scheme Name: 5th SFC Grant in Aid |
Scheme Component Name: Maintenance of Capital Assets |
| Project Sub-Category: Rural Haat |
Project Type: Renovation or Rejuvenation |
| Name of Executant: SUDHIR KUMAR HANSDAH |
|
Administrative Approval Details
Approval No.: OD/365/3496/120177/388481/00051219/AS
Technical Sanction Details
Technical Sanction No.: OD/365/3496/120177/388481/00051219/TS
Fund Sanction No.: 33742
Fund Sanction Amount (in Rs.): 500000
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 |
24.48 |
240.77592 |
5894.1945216 |
| 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 |
181.12 |
1392.480132 |
252206.00150784 |
| 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 |
14.34 |
6315.5848733 |
90565.487083122 |
| 4 |
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 |
51 |
182.847913986 |
9325.243613286 |
| 5 |
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 |
6.3 |
7841.2455041 |
49399.84667583 |
| 6 |
Masonry Brick Work (AR0603b) : Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth - Brickwork with Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth 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 |
14.325 |
5518.26319324 |
79049.120243163 |
Total Amount (in Rs.): 486439.89364484
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
Skilled
|
Highly-Skilled
|
| 462 |
562 |
612 |
| 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
|
24.48 |
Cubic Meter |
0.516 |
12.63168 |
- |
- |
- |
- |
| 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.
|
181.12 |
Cubic Meter |
0.1236 |
22.386432 |
- |
- |
- |
- |
| 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.
|
14.34 |
Cubic Meter |
3.9 |
55.926 |
0.18 |
2.5812 |
- |
- |
| 4 |
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.
|
51 |
Square Meter |
0.12 |
6.12 |
0.14 |
7.14 |
- |
- |
| 5 |
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.
|
6.3 |
Cubic Meter |
4.6 |
28.98 |
0.68 |
4.284 |
- |
- |
| 6 |
Masonry Brick Work (AR0603b) : Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth - Brickwork with Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth 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.
|
14.325 |
Cubic Meter |
2.96 |
42.402 |
1.05 |
15.04125 |
0.35 |
5.01375 |
| Total Qty |
168.446112 |
29.04645 |
5.01375 |
| Rate Per Man Day |
462 |
562 |
612 |
| Total Amount |
77822.103744 |
16324.1049 |
3068.415 |
Total Labour Amount (in Rs.): 97214.623644
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM029 |
BRM340 |
BRM028 |
BRM044 |
BRM056 |
BRM005 |
| 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 |
24.48 |
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. |
181.12 |
Cum |
1 |
181.12 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 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. |
14.34 |
Cum |
- |
- |
2.29 |
32.8386 |
0.48 |
6.8832 |
0.96 |
13.7664 |
- |
- |
- |
- |
| 4 |
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. |
51 |
Sqm |
- |
- |
0.0358 |
1.8258 |
0.015 |
0.765 |
- |
- |
- |
- |
- |
- |
| 5 |
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. |
6.3 |
Cum |
- |
- |
3.23 |
20.349 |
0.45 |
2.835 |
- |
- |
0.9 |
5.67 |
- |
- |
| 6 |
Masonry Brick Work (AR0603b) :.Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth - Brickwork with Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth 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. |
14.325 |
Cum |
- |
- |
0.672 |
9.6264 |
0.28 |
4.011 |
- |
- |
- |
- |
350 |
5013.75 |
| Total Qty |
181.12 |
64.6398 |
14.4942 |
13.7664 |
5.67 |
5013.75 |
| Rate Per Unit |
922.34 |
644.677 |
928.76 |
1726.96 |
2128.33 |
6.89485 |
| Total Amount |
167054.2208 |
41671.7923446 |
13461.633192 |
23774.022144 |
12067.6311 |
34569.0541875 |
Total Material Amount (in Rs.): 292598.3537681
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM029 |
BRM340 |
BRM028 |
BRM044 |
BRM056 |
BRM005 |
| 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 |
24.48 |
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. |
181.12 |
Cum |
1 |
181.12 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 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. |
14.34 |
Cum |
- |
- |
2.29 |
32.8386 |
0.48 |
6.8832 |
0.96 |
13.7664 |
- |
- |
- |
- |
| 4 |
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. |
51 |
Sqm |
- |
- |
0.0358 |
1.8258 |
0.015 |
0.765 |
- |
- |
- |
- |
- |
- |
| 5 |
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. |
6.3 |
Cum |
- |
- |
3.23 |
20.349 |
0.45 |
2.835 |
- |
- |
0.9 |
5.67 |
- |
- |
| 6 |
Masonry Brick Work (AR0603b) :.Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth - Brickwork with Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth 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. |
14.325 |
Cum |
- |
- |
0.672 |
9.6264 |
0.28 |
4.011 |
- |
- |
- |
- |
350 |
5013.75 |
| Total Qty |
181.12 |
64.6398 |
14.4942 |
13.7664 |
5.67 |
5013.75 |
| Rate Per Unit |
399.25 |
0 |
399.25 |
341.5 |
341.5 |
0 |
| Total Amount |
72312.16 |
0 |
5786.80935 |
4701.2256 |
1936.305 |
0 |
Total Royalty Amount (in Rs.): 84736.49995
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Provision for Contingency @
1%
|
Rs. 4864.3989364484 |
| 2 |
Display Citizen Board @
Rs. 5000
|
Rs. 5000 |
| 3 |
Any Other Lumpsum @
Rs. 2000
|
Rs. 2000 |
| 4 |
Provision for survey investigation and quality control @
Rs. 1694.9
|
Rs. 1694.9 |
Total Addition Component Amount (in Rs.): 13559.298936448
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.): 499999.19258129
