| State: Odisha |
District: Mayurbhanj |
Block: Suliapada |
Gram Panchayat: Kanimohuli |
Work Code: OD/365/3509/120374/389909/00086624 (Repair of Market Complex at Kanimohuli Chhaka)
Project Category: Building
| Financial Year: 2020-21 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Suliapada |
Proposal Date: - |
| Date of Commencement: 17-02-2026 |
Date of Completion: - |
| Scheme Name: 5th SFC Grant in Aid |
Scheme Component Name: Maintenance of Capital Assets |
| Project Sub-Category: Market Complex |
Project Type: Renovation or Rejuvenation |
| Name of Executant: BAIDYANATH MURMU |
|
Administrative Approval Details
Approval No.: OD/365/3509/120374/389909/00086624/AS
Technical Sanction Details
Technical Sanction No.: OD/365/3509/120374/389909/00086624/TS
Fund Sanction No.: 752/ZP
Fund Sanction Amount (in Rs.): 150000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Concrete (AR0307) : Cement concrete (1:2:4)with 12mm size hard broken granite chips per 1cum - Cement concrete work with (1:2:4) using 12mm size hard granite(crusher broken) chips including hoisting and laying in position compacting to specified design section 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.
|
Cum |
3.758595 |
7841.4764406 |
29472.934142257 |
| 2 |
Painting (AR0903i) : Painting two coats of enamel paint in outer surface paint (outer surface) - Painting two coats of enamel paint in outer surface paint including all costs of labour, Paint and brushes required for the work etc. complete and as per direction of Engineer-in-charge.(Outside)
|
Sqm |
87.28335 |
164.22772665202 |
14334.346145073 |
| 3 |
Concrete (AR0318) : 4cm thick grading concrete (1:2:4) on roof slab with 12mm size hard granite chips (Crusher Broken) - 4cm thick grading concrete (1:2:4) on roof slab with 12mm size hard granite chips (Crusher Broken) including hoisting and laying in position compacting and curing for the proper period with cost conveyance, royalty, taxes of all materials, labor and T&P required for the work etc. complete as per specificaion and direction of Engineer-in charge. (Old Work)
|
Sqm |
126.201 |
776.465251164 |
97990.691162148 |
Total Amount (in Rs.): 141797.97144948
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 |
Concrete (AR0307) : Cement concrete (1:2:4)with 12mm size hard broken granite chips per 1cum - Cement concrete work with (1:2:4) using 12mm size hard granite(crusher broken) chips including hoisting and laying in position compacting to specified design section 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.
|
3.758595 |
Cubic Meter |
4.6 |
17.289537 |
0.68 |
2.5558446 |
- |
- |
| 2 |
Painting (AR0903i) : Painting two coats of enamel paint in outer surface paint (outer surface) - Painting two coats of enamel paint in outer surface paint including all costs of labour, Paint and brushes required for the work etc. complete and as per direction of Engineer-in-charge.(Outside)
|
87.28335 |
Square Meter |
0.11827956989247 |
10.323837096774 |
- |
- |
0.13440860215054 |
11.731633064516 |
| 3 |
Concrete (AR0318) : 4cm thick grading concrete (1:2:4) on roof slab with 12mm size hard granite chips (Crusher Broken) - 4cm thick grading concrete (1:2:4) on roof slab with 12mm size hard granite chips (Crusher Broken) including hoisting and laying in position compacting and curing for the proper period with cost conveyance, royalty, taxes of all materials, labor and T&P required for the work etc. complete as per specificaion and direction of Engineer-in charge. (Old Work)
|
126.201 |
Square Meter |
1.008 |
127.210608 |
- |
- |
0.165 |
20.823165 |
| Total Qty |
154.82398209677 |
2.5558446 |
32.554798064516 |
| Rate Per Man Day |
462 |
562 |
612 |
| Total Amount |
71528.67972871 |
1436.3846652 |
19923.536415484 |
Total Labour Amount (in Rs.): 92888.600809394
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM056 |
BRM141 |
BRM064 |
| 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 (AR0307) :.Cement concrete (1:2:4)with 12mm size hard broken granite chips per 1cum - Cement concrete work with (1:2:4) using 12mm size hard granite(crusher broken) chips including hoisting and laying in position compacting to specified design section 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. |
3.758595 |
Cum |
3.23 |
12.14026185 |
0.45 |
1.69136775 |
0.9 |
3.3827355 |
- |
- |
- |
- |
| 2 |
Painting(AR0903i) :.Painting two coats of enamel paint in outer surface paint (outer surface) - Painting two coats of enamel paint in outer surface paint including all costs of labour, Paint and brushes required for the work etc. complete and as per direction of Engineer-in-charge.(Outside) |
87.28335 |
Sqm |
- |
- |
- |
- |
- |
- |
0.125 |
10.91041875 |
- |
- |
| 3 |
Concrete (AR0318) :.4cm thick grading concrete (1:2:4) on roof slab with 12mm size hard granite chips (Crusher Broken) - 4cm thick grading concrete (1:2:4) on roof slab with 12mm size hard granite chips (Crusher Broken) including hoisting and laying in position compacting and curing for the proper period with cost conveyance, royalty, taxes of all materials, labor and T&P required for the work etc. complete as per specificaion and direction of Engineer-in charge. (Old Work) |
126.201 |
Sqm |
0.1287 |
16.2420687 |
0.018 |
2.271618 |
0.018 |
2.271618 |
- |
- |
0.018 |
2.271618 |
| Total Qty |
28.38233055 |
3.96298575 |
5.6543535 |
10.91041875 |
2.271618 |
| Rate Per Unit |
638.732 |
420.98 |
2115.31 |
205.58787 |
1568.89 |
| Total Amount |
18128.702756863 |
1668.337741035 |
11960.710502085 |
2243.0497516206 |
3563.91876402 |
Total Material Amount (in Rs.): 37564.719515623
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM056 |
BRM141 |
BRM064 |
| 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 (AR0307) :.Cement concrete (1:2:4)with 12mm size hard broken granite chips per 1cum - Cement concrete work with (1:2:4) using 12mm size hard granite(crusher broken) chips including hoisting and laying in position compacting to specified design section 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. |
3.758595 |
Cum |
3.23 |
12.14026185 |
0.45 |
1.69136775 |
0.9 |
3.3827355 |
- |
- |
- |
- |
| 2 |
Painting(AR0903i) :.Painting two coats of enamel paint in outer surface paint (outer surface) - Painting two coats of enamel paint in outer surface paint including all costs of labour, Paint and brushes required for the work etc. complete and as per direction of Engineer-in-charge.(Outside) |
87.28335 |
Sqm |
- |
- |
- |
- |
- |
- |
0.125 |
10.91041875 |
- |
- |
| 3 |
Concrete (AR0318) :.4cm thick grading concrete (1:2:4) on roof slab with 12mm size hard granite chips (Crusher Broken) - 4cm thick grading concrete (1:2:4) on roof slab with 12mm size hard granite chips (Crusher Broken) including hoisting and laying in position compacting and curing for the proper period with cost conveyance, royalty, taxes of all materials, labor and T&P required for the work etc. complete as per specificaion and direction of Engineer-in charge. (Old Work) |
126.201 |
Sqm |
0.1287 |
16.2420687 |
0.018 |
2.271618 |
0.018 |
2.271618 |
- |
- |
0.018 |
2.271618 |
| Total Qty |
28.38233055 |
3.96298575 |
5.6543535 |
10.91041875 |
2.271618 |
| Rate Per Unit |
0 |
556.25 |
551.5 |
0 |
665.5 |
| Total Amount |
0 |
2204.4108234375 |
3118.37595525 |
0 |
1511.761779 |
Total Royalty Amount (in Rs.): 6834.5485576875
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Provision for Contingency @
Rs. 1500
|
Rs. 1500 |
| 2 |
Display Citizen Board @
Rs. 3000
|
Rs. 3000 |
| 3 |
Any Other Lumpsum @
Rs. 3702
|
Rs. 3702 |
Total Addition Component Amount (in Rs.): 8202
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.): 149999.97144948
