| State: Odisha |
District: Ganjam |
Block: Chikiti |
Gram Panchayat: Nuapada |
Work Code: OD/354/3370/117700/413007/00013114 (Improvement/Completion of Incomplete Kalyan Mandap at Charipada)
Project Category: Building
| Financial Year: 2023-24 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Chikiti |
Proposal Date: - |
| Date of Commencement: 29-10-2025 |
Date of Completion: - |
| Scheme Name: 5th SFC Grant in Aid |
Scheme Component Name: Maintenance of Capital Assets |
| Project Sub-Category: Kalyan Mandap |
Project Type: Repair and Maintenance |
| Name of Executant: SUCHISMITA MISHRA |
|
Administrative Approval Details
Approval No.: OD/354/3370/117700/413007/00013114/AS
Technical Sanction Details
Technical Sanction No.: OD/354/3370/117700/413007/00013114/TS
Fund Sanction No.: 12762
Fund Sanction Amount (in Rs.): 100000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Painting (AR0901d) : Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces (Inner surface) - Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge.
|
Sqm |
458.864 |
71.84257680551 |
32965.972163284 |
| 2 |
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 |
125.04 |
156.87859381801 |
19616.099371004 |
| 3 |
Painting (AR0920) : Finishing wall two coats with plastic emulsion paint of approved shades on new work (Inside) - Finishing wall two coats with plastic emulsion paint 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 |
296.024 |
94.7676397125 |
28053.495778253 |
Total Amount (in Rs.): 80635.567312541
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Highly-Skilled
|
Un-Skilled
|
| 612 |
462 |
| Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
| 1 |
Painting (AR0901d) : Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces (Inner surface) - Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge.
|
458.864 |
Square Meter |
0.053763440860215 |
24.670107526882 |
0.053763440860215 |
24.670107526882 |
| 2 |
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)
|
125.04 |
Square Meter |
0.11776344086022 |
14.725140645161 |
0.10776344086022 |
13.474740645161 |
| 3 |
Painting (AR0920) : Finishing wall two coats with plastic emulsion paint of approved shades on new work (Inside) - Finishing wall two coats with plastic emulsion paint 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)
|
296.024 |
Square Meter |
0.064 |
18.945536 |
0.054 |
15.985296 |
| Total Qty |
54.130144172043 |
58.340784172043 |
| Rate Per Man Day |
612 |
462 |
| Total Amount |
33127.64823329 |
26953.442287484 |
Total Labour Amount (in Rs.): 60081.090520774
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM253 |
BRM255 |
BRM252 |
BRM140 |
| 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 |
Painting(AR0901d) :.Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces (Inner surface) - Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. |
458.864 |
Sqm |
0.084 |
38.544576 |
- |
- |
- |
- |
- |
- |
| 2 |
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) |
125.04 |
Sqm |
- |
- |
0.125 |
15.63 |
0.084 |
10.50336 |
- |
- |
| 3 |
Painting(AR0920) :.Finishing wall two coats with plastic emulsion paint of approved shades on new work (Inside) - Finishing wall two coats with plastic emulsion paint 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) |
296.024 |
Sqm |
- |
- |
- |
- |
- |
- |
0.125 |
37.003 |
| Total Qty |
38.544576 |
15.63 |
10.50336 |
37.003 |
| Rate Per Unit |
159.39677 |
195.15677 |
125.86677 |
249.70677 |
| Total Amount |
6143.8809154195 |
3050.3003151 |
1322.0239973472 |
9239.89961031 |
Total Material Amount (in Rs.): 19756.104838177
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM253 |
BRM255 |
BRM252 |
BRM140 |
| 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 |
Painting(AR0901d) :.Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces (Inner surface) - Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. |
458.864 |
Sqm |
0.084 |
38.544576 |
- |
- |
- |
- |
- |
- |
| 2 |
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) |
125.04 |
Sqm |
- |
- |
0.125 |
15.63 |
0.084 |
10.50336 |
- |
- |
| 3 |
Painting(AR0920) :.Finishing wall two coats with plastic emulsion paint of approved shades on new work (Inside) - Finishing wall two coats with plastic emulsion paint 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) |
296.024 |
Sqm |
- |
- |
- |
- |
- |
- |
0.125 |
37.003 |
| Total Qty |
38.544576 |
15.63 |
10.50336 |
37.003 |
| Rate Per Unit |
0 |
0 |
0 |
0 |
| Total Amount |
0 |
0 |
0 |
0 |
Total Royalty Amount (in Rs.): 0
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Provision for PH Work @
Rs. 1000
|
Rs. 1000 |
| 2 |
Provision for Contingency @
Rs. 1000
|
Rs. 1000 |
| 3 |
Display Citizen Board @
Rs. 2000
|
Rs. 2000 |
| 4 |
Any Other Lumpsum @
Rs. 1000
|
Rs. 1000 |
Total Addition Component Amount (in Rs.): 5000
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.): 85635.567312541
