| State: Odisha |
District: Malkangiri |
Block: Mathili |
Gram Panchayat: Naikguda |
Work Code: OD/364/3485/120022/430187/00038179 (Completion of in complete Kalyan Mandap at Nayakguda)
Project Category: Building
| Financial Year: 2025-26 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Mathili |
Proposal Date: - |
| Date of Commencement: 09-03-2026 |
Date of Completion: 24-03-2026 |
| Scheme Name: 5th SFC Grant in Aid |
Scheme Component Name: Maintenance of Capital Assets |
| Project Sub-Category: Kalyan Mandap |
Project Type: Completion |
| Name of Executant: Divyasingh Brahma |
|
Administrative Approval Details
Approval No.: OD/364/3485/120022/430187/00038179/AS
Technical Sanction Details
Technical Sanction No.: OD/364/3485/120022/430187/00038179/TS
Fund Sanction No.: 26956
Fund Sanction Amount (in Rs.): 600000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
R.C.C. Work (AR0407Ac) : Column & Beam (including centring & shuttering) - Column & Beam (including centring & shuttering)
|
Cum |
14.728125 |
14634.499234866 |
215538.73404351 |
| 2 |
R.C.C. Work (AR0407Ag) : Roof (including centring & shuttering) - Roof (including centring & shuttering)
|
Cum |
26.88375 |
12880.630251937 |
346279.64353551 |
Total Amount (in Rs.): 561818.37757902
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
Skilled
|
Semi-Skilled
|
| 462 |
562 |
512 |
| Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
| 1 |
R.C.C. Work (AR0407Ac) : Column & Beam (including centring & shuttering) - Column & Beam (including centring & shuttering)
|
14.728125 |
Cubic Meter |
1.3333 |
19.6370090625 |
5.29605 |
78.00088640625 |
5.33875 |
78.62977734375 |
| 2 |
R.C.C. Work (AR0407Ag) : Roof (including centring & shuttering) - Roof (including centring & shuttering)
|
26.88375 |
Cubic Meter |
1.3333 |
35.844103875 |
3.11255 |
83.6770160625 |
3.15525 |
84.8249521875 |
| Total Qty |
55.4811129375 |
163.45472953125 |
161.67790246875 |
| Rate Per Man Day |
462 |
562 |
512 |
| Total Amount |
25632.274177125 |
91861.557996562 |
82779.086064 |
Total Labour Amount (in Rs.): 200272.91823769
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM060 |
BRM052 |
BRM084 |
BRM104 |
| 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 |
R.C.C. Work (AR0407Ac) :.Column & Beam (including centring & shuttering) - Column & Beam (including centring & shuttering) |
14.728125 |
Cum |
4.22 |
62.1526875 |
0.45 |
6.62765625 |
0.36 |
5.302125 |
0.54 |
7.9531875 |
4.4196 |
65.09242125 |
0.041529 |
0.611644303125 |
| 2 |
R.C.C. Work (AR0407Ag) :.Roof (including centring & shuttering) - Roof (including centring & shuttering) |
26.88375 |
Cum |
4.22 |
113.449425 |
0.45 |
12.0976875 |
0.36 |
9.67815 |
0.54 |
14.517225 |
6.2216 |
167.259939 |
0.0502172 |
1.3500266505 |
| Total Qty |
175.6021125 |
18.72534375 |
14.980275 |
22.4704125 |
232.35236025 |
1.961670953625 |
| Rate Per Unit |
585.867 |
417.99 |
1955.08 |
1918.7 |
250.166 |
58573.086 |
| Total Amount |
102879.48284404 |
7827.0064340625 |
29287.636047 |
43113.98046375 |
58126.660554301 |
114901.12147038 |
Total Material Amount (in Rs.): 356135.88781353
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM060 |
BRM052 |
BRM084 |
BRM104 |
| 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 |
R.C.C. Work (AR0407Ac) :.Column & Beam (including centring & shuttering) - Column & Beam (including centring & shuttering) |
14.728125 |
Cum |
4.22 |
62.1526875 |
0.45 |
6.62765625 |
0.36 |
5.302125 |
0.54 |
7.9531875 |
0.045339 |
0.667758459375 |
0.041529 |
0.611644303125 |
| 2 |
R.C.C. Work (AR0407Ag) :.Roof (including centring & shuttering) - Roof (including centring & shuttering) |
26.88375 |
Cum |
4.22 |
113.449425 |
0.45 |
12.0976875 |
0.36 |
9.67815 |
0.54 |
14.517225 |
0.076659 |
2.06088139125 |
0.0502172 |
1.3500266505 |
| Total Qty |
175.6021125 |
18.72534375 |
14.980275 |
22.4704125 |
2.728639850625 |
1.961670953625 |
| Rate Per Unit |
0 |
91.25 |
299.5 |
299.5 |
0 |
0 |
| Total Amount |
0 |
1708.6876171875 |
4486.5923625 |
6729.88854375 |
0 |
0 |
Total Royalty Amount (in Rs.): 12925.168523437
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Provision for EI Work @
Rs. 25000
|
Rs. 25000 |
| 2 |
Provision for Contingency @
1%
|
Rs. 5618.1837757902 |
| 3 |
Display Citizen Board @
Rs. 5000
|
Rs. 5000 |
| 4 |
Any Other Lumpsum @
Rs. 2563
|
Rs. 2563 |
Total Addition Component Amount (in Rs.): 38181.18377579
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.): 599999.56135481
