Print PDF
State: Odisha District: Khordha Block: Banapur Gram Panchayat: Gambharimunda
Work Code: OD/362/3458/119569/408334/00070328 (PRESERVATION AND DEVELOPMENT OF TANK AT KHAJURIA OF GAMBHARIMUNDA)
Project Category: Water Body
Financial Year: 2022-23 Execution Level: ps
Executing Agency: Panchayat Samiti, Banapur Proposal Date: -
Date of Commencement: 07-03-2026 Date of Completion: -
Scheme Name: 5th SFC Grant in Aid Scheme Component Name: Preservation and Development of Water Bodies
Project Sub-Category: Tank Project Type: New Work
Name of Executant: pramoda kumar nanda
Administrative Approval Details
Approval No.: OD/362/3458/119569/408334/00070328/AS
Technical Sanction Details
Technical Sanction No.: OD/362/3458/119569/408334/00070328/TS
Fund Sanction No.: 22569
Fund Sanction Amount (in Rs.): 663375
ACTIVITY STATEMENT
Sl.No. Activity taken Unit Quantity Unit Price (in Rs.) Total (in Rs.)
1 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 57.2565696 6012.8220415 344273.56371156
2 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 42.9424272 240.77592 10339.502416113
3 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 7.1570712 565.350732 4046.2554418961
4 Masonry Stone Work (AR0717i) : Laterite stone masonry in cement mortar (1:6) in superstructure - Laterite stone masonry in cement mortar (1:6) in superstructure cost conveyance, royalty, taxes of all materials, labor, required for the work, etc. complete and as per direction of the Engineer-in-charge. Cum 39.101491027853 5707.7412698 223181.19405039
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 189.800829 216.23489289764 41041.561930698
6 Plastering (AR1008) : 20mm thick cement Plaster in CM (1:6) over brick work in inside. - 20mm thick cement Plaster in CM (1:6) for stone work in inside including racking out joints finishing smooth with proper plumb and line, curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T & P required for the work etc comp.and as per direction of Engineer-in-charge. Sqm 116.5608790142 265.59585695 30958.086548622
Total Amount (in Rs.): 653840.16409928
LABOUR STATEMENT
Sl.No. Activity Name Quantity (A) Unit Skilled Un-Skilled Highly-Skilled Semi-Skilled
562 462 612 512
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 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. 57.2565696 Cubic Meter 3.9 223.30062144 - - 0.18 10.306182528 - -
2 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 42.9424272 Cubic Meter 0.516 22.1582924352 - - - - - -
3 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. 7.1570712 Cubic Meter 0.1236 0.88461400032 - - - - - -
4 Masonry Stone Work (AR0717i) : Laterite stone masonry in cement mortar (1:6) in superstructure - Laterite stone masonry in cement mortar (1:6) in superstructure cost conveyance, royalty, taxes of all materials, labor, required for the work, etc. complete and as per direction of the Engineer-in-charge. 39.101491027853 Cubic Meter 1.21 47.312804143702 1.41 55.133102349273 1.05 41.056565579246 2.295 89.737921908923
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 189.800829 Square Meter - - 0.05 9.49004145 0.05 9.49004145 - -
6 Plastering (AR1008) : 20mm thick cement Plaster in CM (1:6) over brick work in inside. - 20mm thick cement Plaster in CM (1:6) for stone work in inside including racking out joints finishing smooth with proper plumb and line, curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T & P required for the work etc comp.and as per direction of Engineer-in-charge. 116.5608790142 Square Meter 0.24 27.974610963408 - - 0.16 18.649740642272 - -
Total Qty 79.502530199518 321.63094298263 89.737921908923 64.623143799273
Rate Per Man Day 562 462 612 512
Total Amount 44680.421972129 148593.49565798 54919.608208261 33087.049625228
Total Labour Amount (in Rs.): 281280.57546359
MATERIAL STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM340 BRM028 BRM044 BRM029 BRMMR0026 BRM079 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)
1 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. 57.2565696 Cum 2.29 131.117544384 0.48 27.483153408 0.96 54.966306816 - - - - - - - - - -
2 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 42.9424272 Cum - - - - - - - - - - - - - - - -
3 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. 7.1570712 Cum - - - - - - 1 7.1570712 - - - - - - - -
4 Masonry Stone Work (AR0717i) :.Laterite stone masonry in cement mortar (1:6) in superstructure - Laterite stone masonry in cement mortar (1:6) in superstructure cost conveyance, royalty, taxes of all materials, labor, required for the work, etc. complete and as per direction of the Engineer-in-charge. 39.101491027853 Cum 0.572 22.366052867932 0.24 9.3843578466847 - - - - 1 39.101491027853 1 39.101491027853 - - - -
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 189.800829 Sqm - - - - - - - - - - - - 0.00267 0.50676821343 0.126 23.914904454
6 Plastering (AR1008) :.20mm thick cement Plaster in CM (1:6) over brick work in inside. - 20mm thick cement Plaster in CM (1:6) for stone work in inside including racking out joints finishing smooth with proper plumb and line, curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T & P required for the work etc comp.and as per direction of Engineer-in-charge. 116.5608790142 Sqm 0.057 6.6439701038094 0.021 2.4477784592982 - - - - - - - - - - - -
Total Qty 160.12756735574 39.315289713983 54.966306816 7.1570712 39.101491027853 39.101491027853 0.50676821343 23.914904454
Rate Per Unit 569.387 1108.49 1903.16 462.4 41.9 1526.79 58573.086 229.106
Total Amount 91174.555193984 43580.605495053 104609.67647994 3309.42972288 1638.352474067 59699.765486416 29682.978147302 5479.0480998381
Total Material Amount (in Rs.): 339174.41109948
ROYALTY STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM340 BRM028 BRM044 BRM029 BRM079 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)
1 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. 57.2565696 Cum 2.29 131.117544384 0.48 27.483153408 0.96 54.966306816 - - - - - - - -
2 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 42.9424272 Cum - - - - - - - - - - - - - -
3 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. 7.1570712 Cum - - - - - - 1 7.1570712 - - - - - -
4 Masonry Stone Work (AR0717i) :.Laterite stone masonry in cement mortar (1:6) in superstructure - Laterite stone masonry in cement mortar (1:6) in superstructure cost conveyance, royalty, taxes of all materials, labor, required for the work, etc. complete and as per direction of the Engineer-in-charge. 39.101491027853 Cum 0.572 22.366052867932 0.24 9.3843578466847 - - - - 1 39.101491027853 - - - -
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 189.800829 Sqm - - - - - - - - - - 0.00267 0.50676821343 0.000614 0.116537709006
6 Plastering (AR1008) :.20mm thick cement Plaster in CM (1:6) over brick work in inside. - 20mm thick cement Plaster in CM (1:6) for stone work in inside including racking out joints finishing smooth with proper plumb and line, curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T & P required for the work etc comp.and as per direction of Engineer-in-charge. 116.5608790142 Sqm 0.057 6.6439701038094 0.021 2.4477784592982 - - - - - - - - - -
Total Qty 160.12756735574 39.315289713983 54.966306816 7.1570712 39.101491027853 0.50676821343 0.116537709006
Rate Per Unit 0 40.25 149.5 40.25 149.5 0 0
Total Amount 0 1582.4404109878 8217.462868992 288.0721158 5845.672908664 0 0
Total Royalty Amount (in Rs.): 15933.648304444
ADDITION COMPONENT
S/N Item Name Amount (in Rs.)
1 Display Citizen Board @ Rs. 2900 Rs. 2900
2 Provision for Contingency @ Rs. 6634 Rs. 6634
Total Addition Component Amount (in Rs.): 9534
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.): 663374.16409928
© 2023 Panchayati Raj Project Management System, All Rights Reserved.
Privacy Policy | User Manual | FAQ | SOP | Download Mobile App