| State: Odisha |
District: Ganjam |
Block: Khallikote |
Gram Panchayat: Aittipur |
Work Code: OD/354/3377/117828/411804/00049375 (IMPROVEMENT OF GP OFFICE MEETING HALL AT AITIPUR GP AITIPUR 2526)
Project Category: Building
| Financial Year: 2025-26 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Khallikote |
Proposal Date: - |
| Date of Commencement: 16-12-2025 |
Date of Completion: 23-12-2025 |
| Scheme Name: SFC Devolution of Fund |
Scheme Component Name: 5TH SFC DEVOLUTION GRANT TO PANCHAYAT SAMITI |
| Project Sub-Category: GP Bhawan |
Project Type: Upgradation or Improvement |
| Name of Executant: K ASOKA KUMAR SENAPATY |
|
Administrative Approval Details
Approval No.: OD/354/3377/117828/411804/00049375/AS
Technical Sanction Details
Technical Sanction No.: OD/354/3377/117828/411804/00049375/TS
Fund Sanction No.: 14036
Fund Sanction Amount (in Rs.): 180163
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Plastering (AR1027) : 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces including chipping (Inside) - 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces in inside including chipping with proper level and line, curing for the proper period with cost conveyance, royalty, taxes of all materials, labor, and T & P required for the work, etc comp. and as per the direction of the Engineer-in-charge.
|
Sqm |
101.7966878027 |
198.4996970956 |
20206.611694171 |
| 2 |
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 |
100.2836602544 |
187.5614408084 |
18809.347806855 |
| 3 |
Plastering (AR1014) : 16mm thick cement Plaster in CM (1:6) over brick work in inside. - 16mm thick cement Plaster in CM (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, royalty, taxes of all materials, labour and T & P required for the work etc comp.and as per direction of Engineer-in-charge.
|
Sqm |
129.3373176377 |
265.356594414 |
34320.510138982 |
| 4 |
Concrete (AR0317) : 2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips - 2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips including hoisting and laying in position compacting 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. (new work)
|
Sqm |
88.443656 |
380.2782702284 |
33633.200516356 |
| 5 |
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 |
25.71090525 |
280.616873486 |
7214.9138457498 |
Total Amount (in Rs.): 114184.58400211
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 |
Plastering (AR1027) : 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces including chipping (Inside) - 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces in inside including chipping with proper level and line, curing for the proper period with cost conveyance, royalty, taxes of all materials, labor, and T & P required for the work, etc comp. and as per the direction of the Engineer-in-charge.
|
101.7966878027 |
Square Meter |
0.17 |
17.305436926459 |
0.14 |
14.251536292378 |
- |
- |
| 2 |
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.
|
100.2836602544 |
Square Meter |
0.12 |
12.034039230528 |
0.14 |
14.039712435616 |
- |
- |
| 3 |
Plastering (AR1014) : 16mm thick cement Plaster in CM (1:6) over brick work in inside. - 16mm thick cement Plaster in CM (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, royalty, taxes of all materials, labour and T & P required for the work etc comp.and as per direction of Engineer-in-charge.
|
129.3373176377 |
Square Meter |
0.24 |
31.040956233048 |
0.16 |
20.693970822032 |
- |
- |
| 4 |
Concrete (AR0317) : 2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips - 2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips including hoisting and laying in position compacting 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. (new work)
|
88.443656 |
Square Meter |
0.36 |
31.83971616 |
- |
- |
0.1 |
8.8443656 |
| 5 |
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.
|
25.71090525 |
Square Meter |
0.24 |
6.17061726 |
0.16 |
4.11374484 |
- |
- |
| Total Qty |
98.390765810035 |
53.098964390026 |
8.8443656 |
| Rate Per Man Day |
462 |
562 |
612 |
| Total Amount |
45456.533804236 |
29841.617987195 |
5412.7517472 |
Total Labour Amount (in Rs.): 80710.903538631
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM064 |
| Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
Plastering (AR1027) :.6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces including chipping (Inside) - 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces in inside including chipping with proper level and line, curing for the proper period with cost conveyance, royalty, taxes of all materials, labor, and T & P required for the work, etc comp. and as per the direction of the Engineer-in-charge. |
101.7966878027 |
Sqm |
0.0372 |
3.7868367862604 |
0.0075 |
0.76347515852025 |
- |
- |
| 2 |
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. |
100.2836602544 |
Sqm |
0.0358 |
3.5901550371075 |
0.015 |
1.504254903816 |
- |
- |
| 3 |
Plastering (AR1014) :.16mm thick cement Plaster in CM (1:6) over brick work in inside. - 16mm thick cement Plaster in CM (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, royalty, taxes of all materials, labour and T & P required for the work etc comp.and as per direction of Engineer-in-charge. |
129.3373176377 |
Sqm |
0.043 |
5.5615046584211 |
0.018 |
2.3280717174786 |
- |
- |
| 4 |
Concrete (AR0317) :.2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips - 2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips including hoisting and laying in position compacting 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. (new work) |
88.443656 |
Sqm |
0.1208 |
10.6839936448 |
0.0169 |
1.4946977864 |
0.0169 |
1.4946977864 |
| 5 |
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. |
25.71090525 |
Sqm |
0.057 |
1.46552159925 |
0.021 |
0.53992901025 |
- |
- |
| Total Qty |
25.088011725839 |
6.6304285764649 |
1.4946977864 |
| Rate Per Unit |
598.442 |
992.54 |
1767.82 |
| Total Amount |
15013.719913235 |
6580.9655792844 |
2642.3566407536 |
Total Material Amount (in Rs.): 24237.042133273
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM064 |
| Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
Plastering (AR1027) :.6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces including chipping (Inside) - 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces in inside including chipping with proper level and line, curing for the proper period with cost conveyance, royalty, taxes of all materials, labor, and T & P required for the work, etc comp. and as per the direction of the Engineer-in-charge. |
101.7966878027 |
Sqm |
0.0372 |
3.7868367862604 |
0.0075 |
0.76347515852025 |
- |
- |
| 2 |
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. |
100.2836602544 |
Sqm |
0.0358 |
3.5901550371075 |
0.015 |
1.504254903816 |
- |
- |
| 3 |
Plastering (AR1014) :.16mm thick cement Plaster in CM (1:6) over brick work in inside. - 16mm thick cement Plaster in CM (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, royalty, taxes of all materials, labour and T & P required for the work etc comp.and as per direction of Engineer-in-charge. |
129.3373176377 |
Sqm |
0.043 |
5.5615046584211 |
0.018 |
2.3280717174786 |
- |
- |
| 4 |
Concrete (AR0317) :.2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips - 2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips including hoisting and laying in position compacting 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. (new work) |
88.443656 |
Sqm |
0.1208 |
10.6839936448 |
0.0169 |
1.4946977864 |
0.0169 |
1.4946977864 |
| 5 |
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. |
25.71090525 |
Sqm |
0.057 |
1.46552159925 |
0.021 |
0.53992901025 |
- |
- |
| Total Qty |
25.088011725839 |
6.6304285764649 |
1.4946977864 |
| Rate Per Unit |
0 |
774.25 |
273.5 |
| Total Amount |
0 |
5133.6093253279 |
408.7998445804 |
Total Royalty Amount (in Rs.): 5542.4091699083
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Provision for Contingency @
Rs. 1801
|
Rs. 1801 |
| 2 |
Display Citizen Board @
Rs. 1500
|
Rs. 1500 |
| 3 |
Any Other Lumpsum @
Rs. 62677
|
Rs. 62677 |
Total Addition Component Amount (in Rs.): 65978
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.): 180162.58400211
