| State: Odisha |
District: Jajpur |
Block: Korei |
Gram Panchayat: Pataranga |
Work Code: OD/356/3401/275229/400683/00065137 (REPAIR AND MAINTENANCE OF MAHAPATA KALYAN MANDAP)
Project Category: Building
| Financial Year: 2020-21 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Korei |
Proposal Date: - |
| Date of Commencement: 20-11-2025 |
Date of Completion: 28-01-2026 |
| 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: Bijay Kumar Nayak |
|
Administrative Approval Details
Approval No.: OD/356/3401/275229/400683/00065137/AS
Technical Sanction Details
Technical Sanction No.: OD/356/3401/275229/400683/00065137/TS
Fund Sanction No.: 8050
Fund Sanction Amount (in Rs.): 700000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Flooring (AR0816g) : Fixing Granite Tiles Above 0.10 Sqm Above 0.40 sqm. (20mm thick) in floor , treads or steps and landing on a 25mm thick bed of cement mortar 1:1 - Fixing Granite Tiles Above 0.10 Sqm Above 0.40 sqm. (20mm thick) in floor , treads or steps and landing on a 25mm thick bed of cement mortar 1:1 (1cement: 1sand) jointed with neat cement slurry mixed with pigment to match the shades of the Granite tiles including rubbing and polishing, cost of precast tiles complete as per direction of Enginer-in-charge.
|
Sqm |
227.945 |
2885.4380097458 |
657721.16713151 |
| 2 |
Painting (AR0901a) : Priming one coat in inner surface with primer of approved quality over woodwork - Priming one coat in inner surface with primer of approved quality over woodwork 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 |
237.96 |
70.08994432871 |
16678.60315246 |
| 3 |
Painting (AR0918fk) : Finishing wall with two coat weather coat paint of approved shade in the outer surface of old work(Outside)(For repair and maintenance) . - Finishing wall with two coat weather coat paint of approved shade in the outer surface of old work to give an even shade including all costs of labour, Paint and Brushes required for the work, etc. complete and as per direction of Engineer-in-charge(Outside)(For repair and maintenance).
|
Sqm |
237.96 |
88.91205235 |
21157.511977206 |
Total Amount (in Rs.): 695557.28226117
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
Highly-Skilled
|
Semi-Skilled
|
| 462 |
612 |
512 |
| Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
| 1 |
Flooring (AR0816g) : Fixing Granite Tiles Above 0.10 Sqm Above 0.40 sqm. (20mm thick) in floor , treads or steps and landing on a 25mm thick bed of cement mortar 1:1 - Fixing Granite Tiles Above 0.10 Sqm Above 0.40 sqm. (20mm thick) in floor , treads or steps and landing on a 25mm thick bed of cement mortar 1:1 (1cement: 1sand) jointed with neat cement slurry mixed with pigment to match the shades of the Granite tiles including rubbing and polishing, cost of precast tiles complete as per direction of Enginer-in-charge.
|
227.945 |
Square Meter |
0.216 |
49.23612 |
0.55 |
125.36975 |
0.216 |
49.23612 |
| 2 |
Painting (AR0901a) : Priming one coat in inner surface with primer of approved quality over woodwork - Priming one coat in inner surface with primer of approved quality over woodwork including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge.
|
237.96 |
Square Meter |
0.053763440860215 |
12.793548387097 |
- |
- |
0.053763440860215 |
12.793548387097 |
| 3 |
Painting (AR0918fk) : Finishing wall with two coat weather coat paint of approved shade in the outer surface of old work(Outside)(For repair and maintenance) . - Finishing wall with two coat weather coat paint of approved shade in the outer surface of old work to give an even shade including all costs of labour, Paint and Brushes required for the work, etc. complete and as per direction of Engineer-in-charge(Outside)(For repair and maintenance).
|
237.96 |
Square Meter |
0.06528 |
15.5340288 |
- |
- |
0.05508 |
13.1068368 |
| Total Qty |
77.563697187097 |
75.136505187097 |
125.36975 |
| Rate Per Man Day |
462 |
612 |
512 |
| Total Amount |
35834.428100439 |
45983.541174503 |
64189.312 |
Total Labour Amount (in Rs.): 146007.28127494
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM125 |
BRMMR0027 |
BRM340 |
BRM028 |
BRM138 |
BRM255 |
| 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 |
Flooring (AR0816g) :.Fixing Granite Tiles Above 0.10 Sqm Above 0.40 sqm. (20mm thick) in floor , treads or steps and landing on a 25mm thick bed of cement mortar 1:1 - Fixing Granite Tiles Above 0.10 Sqm Above 0.40 sqm. (20mm thick) in floor , treads or steps and landing on a 25mm thick bed of cement mortar 1:1 (1cement: 1sand) jointed with neat cement slurry mixed with pigment to match the shades of the Granite tiles including rubbing and polishing, cost of precast tiles complete as per direction of Enginer-in-charge. |
227.945 |
Sqm |
1 |
227.945 |
1 |
227.945 |
0.2737 |
62.3885465 |
0.013 |
2.963285 |
- |
- |
- |
- |
| 2 |
Painting(AR0901a) :.Priming one coat in inner surface with primer of approved quality over woodwork - Priming one coat in inner surface with primer of approved quality over woodwork including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. |
237.96 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
0.075 |
17.847 |
- |
- |
| 3 |
Painting(AR0918fk) :.Finishing wall with two coat weather coat paint of approved shade in the outer surface of old work(Outside)(For repair and maintenance) . - Finishing wall with two coat weather coat paint of approved shade in the outer surface of old work to give an even shade including all costs of labour, Paint and Brushes required for the work, etc. complete and as per direction of Engineer-in-charge(Outside)(For repair and maintenance). |
237.96 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.125 |
29.745 |
| Total Qty |
227.945 |
227.945 |
62.3885465 |
2.963285 |
17.847 |
29.745 |
| Rate Per Unit |
2101.2375001 |
8.5 |
574.612 |
548.19 |
155.38732 |
193.30732 |
| Total Amount |
478966.58196029 |
1937.5325 |
35849.207481458 |
1624.44320415 |
2773.19750004 |
5749.9262334 |
Total Material Amount (in Rs.): 526900.88887934
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM125 |
BRM340 |
BRM028 |
BRM138 |
BRM255 |
| 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 |
Flooring (AR0816g) :.Fixing Granite Tiles Above 0.10 Sqm Above 0.40 sqm. (20mm thick) in floor , treads or steps and landing on a 25mm thick bed of cement mortar 1:1 - Fixing Granite Tiles Above 0.10 Sqm Above 0.40 sqm. (20mm thick) in floor , treads or steps and landing on a 25mm thick bed of cement mortar 1:1 (1cement: 1sand) jointed with neat cement slurry mixed with pigment to match the shades of the Granite tiles including rubbing and polishing, cost of precast tiles complete as per direction of Enginer-in-charge. |
227.945 |
Sqm |
1 |
227.945 |
0.2737 |
62.3885465 |
0.013 |
2.963285 |
- |
- |
- |
- |
| 2 |
Painting(AR0901a) :.Priming one coat in inner surface with primer of approved quality over woodwork - Priming one coat in inner surface with primer of approved quality over woodwork including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. |
237.96 |
Sqm |
- |
- |
- |
- |
- |
- |
0.075 |
17.847 |
- |
- |
| 3 |
Painting(AR0918fk) :.Finishing wall with two coat weather coat paint of approved shade in the outer surface of old work(Outside)(For repair and maintenance) . - Finishing wall with two coat weather coat paint of approved shade in the outer surface of old work to give an even shade including all costs of labour, Paint and Brushes required for the work, etc. complete and as per direction of Engineer-in-charge(Outside)(For repair and maintenance). |
237.96 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
0.125 |
29.745 |
| Total Qty |
227.945 |
62.3885465 |
2.963285 |
17.847 |
29.745 |
| Rate Per Unit |
38.79 |
0 |
274.25 |
0 |
0 |
| Total Amount |
8841.98655 |
0 |
812.68091125 |
0 |
0 |
Total Royalty Amount (in Rs.): 9654.66746125
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Provision for Contingency @
Rs. 1644
|
Rs. 1644 |
| 2 |
Display Citizen Board @
Rs. 2000
|
Rs. 2000 |
Total Addition Component Amount (in Rs.): 3644
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.): 699201.28226117
