Print PDF
State: Odisha District: Jagatsinghpur Block: Jagatsinghpur Gram Panchayat: Balarampur
Work Code: OD/355/3389/118120/397957/00013701 (Repair & Maintenance of Balarampur Pry. School)
Project Category: Building
Financial Year: 2021-22 Execution Level: ps
Executing Agency: Panchayat Samiti, Jagatsinghpur Proposal Date: 11-02-2024
Date of Commencement: 12-09-2025 Date of Completion: 28-01-2026
Scheme Name: 5th SFC Grant in Aid Scheme Component Name: Maintenance of Primary School Building
Project Sub-Category: Elementary School Project Type: New Work
Name of Executant: Bijaya Kumar Patra
Administrative Approval Details
Approval No.: OD/355/3389/118120/397957/00013701/AS
Technical Sanction Details
Technical Sanction No.: OD/355/3389/118120/397957/00013701/TS
Fund Sanction No.: 19582
Fund Sanction Amount (in Rs.): 175000
ACTIVITY STATEMENT
Sl.No. Activity taken Unit Quantity Unit Price (in Rs.) Total (in Rs.)
1 Other Building Items. (AR1901Ba) : Vitrified Tile 600mmx600mm Coloured /Printed - Supplying, fitting & fixing Vitrified Tile 600mmx600mm Coloured /Printed series(Homogeneous) in floors of size 600mm x 600 mm of approved make conforming IS:13755 laid on 20 mm thick cement mortar(1:4)and filling joints with white cement of approved quality including cost of all work all materials, taxes, labor, T&P , etc. complete as per direction of Engineer-in-charge. Sqm 84.320042724631 1049.5989568598 88502.228886146
2 Flooring (AR0817ab) : Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm Coloured /Printed series(Homogeneous) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) - Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm Coloured /Printed series(Homogeneous) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) jointed with neat cement slurry mixed with pigments to match the shade of the Vitrified tiles including rubbing and polishing complete including cost of precast tiles. Sqm 9.125831217816 1572.315203361 14348.683167079
3 Painting (AR0922k) : Finishing wall two coats with distemper of approved shades on new work (Inside)(For repair and maintenance). - Finishing wall two coats with distemper 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)(For Repair and maintenance) Sqm 168.00323557007 80.056970775 13449.830120139
4 Painting (AR0903b) : Painting two coats of enamel paint with a coat of red oxide primer over iron surface - Painting two coats of enamel paint with a coat of red oxide primer over iron surface including all costs of labour, Paint, Primer, brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge. Sqm 31.28508525 230.34345832053 7206.3147303376
5 Dismantling (AR1612) : Dismantling and removing 2.5 cm. thick artificial stone flooring - Dismantling and removing 2.5 cm. thick artificial stone flooring including stacking the useful materials for reuse and removing the debris within 50m lead and as per direction of Engineer-in-Charge. Sqm 82.836820502597 100.34838709677 8312.5413296603
6 Dismantling (AR1613) : Removing old lime or cement plaster - Removing old lime or cement plaster from walls including raking out joints 12 mm deep and removing the debris within 50m lead and as per direction of Engineer-in-Charge. Sqm 10.487355340806 50.174193548387 526.19459668031
7 Painting (AR0918hk) : Finishing wall with two coats weather coat paint of approved shade including one coat of water bound primer in the outer surface of old work(Outside)(For repair and maintenance). - Finishing wall with two coats weather coat paint of approved shade including one coat of water bound primer in the outer surface of old work to give an even shade including all costs of labour, Paint, Brushes, and putty required for the work, etc. complete and as per direction of Engineer-in-charge(Outside)(For repair and maintenance). Sqm 127.2359231272 163.14652836363 20758.099141344
8 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 194.26208271407 71.83248932951 13954.328983687
9 Plastering (AR1014k) : 16mm thick cement Plaster in CM (1:6) over brick work in inside (inside)(For repair and maintenance) . - 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(For repair and maintenance). Sqm 16.766947634 246.526988876 4133.5051128516
Total Amount (in Rs.): 171191.72606792
LABOUR STATEMENT
Sl.No. Activity Name Quantity (A) Unit Un-Skilled Highly-Skilled Semi-Skilled Skilled
462 612 512 562
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 Other Building Items. (AR1901Ba) : Vitrified Tile 600mmx600mm Coloured /Printed - Supplying, fitting & fixing Vitrified Tile 600mmx600mm Coloured /Printed series(Homogeneous) in floors of size 600mm x 600 mm of approved make conforming IS:13755 laid on 20 mm thick cement mortar(1:4)and filling joints with white cement of approved quality including cost of all work all materials, taxes, labor, T&P , etc. complete as per direction of Engineer-in-charge. 84.320042724631 Square Meter 0.216 18.21312922852 - - - - 0.216 18.21312922852
2 Flooring (AR0817ab) : Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm Coloured /Printed series(Homogeneous) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) - Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm Coloured /Printed series(Homogeneous) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) jointed with neat cement slurry mixed with pigments to match the shade of the Vitrified tiles including rubbing and polishing complete including cost of precast tiles. 9.125831217816 Square Meter 0.325 2.9658951457902 0.76 6.9356317255402 - - 0.325 2.9658951457902
3 Painting (AR0922k) : Finishing wall two coats with distemper of approved shades on new work (Inside)(For repair and maintenance). - Finishing wall two coats with distemper 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)(For Repair and maintenance) 168.00323557007 Square Meter 0.06324 10.624524617451 - - - - 0.05304 8.9108916146365
4 Painting (AR0903b) : Painting two coats of enamel paint with a coat of red oxide primer over iron surface - Painting two coats of enamel paint with a coat of red oxide primer over iron surface including all costs of labour, Paint, Primer, brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge. 31.28508525 Square Meter 0.17204301075269 5.3823802580645 - - - - 0.18817204301075 5.8869784072581
5 Dismantling (AR1612) : Dismantling and removing 2.5 cm. thick artificial stone flooring - Dismantling and removing 2.5 cm. thick artificial stone flooring including stacking the useful materials for reuse and removing the debris within 50m lead and as per direction of Engineer-in-Charge. 82.836820502597 Square Meter 0.21505376344086 17.814370000558 - - - - - -
6 Dismantling (AR1613) : Removing old lime or cement plaster - Removing old lime or cement plaster from walls including raking out joints 12 mm deep and removing the debris within 50m lead and as per direction of Engineer-in-Charge. 10.487355340806 Square Meter 0.10752688172043 1.127672617291 - - - - - -
7 Painting (AR0918hk) : Finishing wall with two coats weather coat paint of approved shade including one coat of water bound primer in the outer surface of old work(Outside)(For repair and maintenance). - Finishing wall with two coats weather coat paint of approved shade including one coat of water bound primer in the outer surface of old work to give an even shade including all costs of labour, Paint, Brushes, and putty required for the work, etc. complete and as per direction of Engineer-in-charge(Outside)(For repair and maintenance). 127.2359231272 Square Meter 0.12011870967742 15.283414910655 - - - - 0.10991870967742 13.985608494757
8 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. 194.26208271407 Square Meter 0.053763440860215 10.44419799538 - - - - 0.053763440860215 10.44419799538
9 Plastering (AR1014k) : 16mm thick cement Plaster in CM (1:6) over brick work in inside (inside)(For repair and maintenance) . - 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(For repair and maintenance). 16.766947634 Square Meter 0.2448 4.1045487808032 - - 0.1632 2.7363658538688 - -
Total Qty 85.960133554514 60.406700886342 6.9356317255402 2.7363658538688
Rate Per Man Day 462 612 512 562
Total Amount 39713.581702185 36968.900942442 3551.0434434766 1537.8376098743
Total Labour Amount (in Rs.): 81771.363697978
MATERIAL STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM132 BRM174 BRM340 BRM028 BRMMR0027 CON026 BRM142 BRM137 BRM141 BRM255 BRM253
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) 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 Other Building Items. (AR1901Ba) :.Vitrified Tile 600mmx600mm Coloured /Printed - Supplying, fitting & fixing Vitrified Tile 600mmx600mm Coloured /Printed series(Homogeneous) in floors of size 600mm x 600 mm of approved make conforming IS:13755 laid on 20 mm thick cement mortar(1:4)and filling joints with white cement of approved quality including cost of all work all materials, taxes, labor, T&P , etc. complete as per direction of Engineer-in-charge. 84.320042724631 Sqm 1 84.320042724631 0.0076 0.6408323247072 0.1074 9.0559725886254 0.021 1.7707208972173 - - - - - - - - - - - - - -
2 Flooring (AR0817ab) :.Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm Coloured /Printed series(Homogeneous) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) - Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm Coloured /Printed series(Homogeneous) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) jointed with neat cement slurry mixed with pigments to match the shade of the Vitrified tiles including rubbing and polishing complete including cost of precast tiles. 9.125831217816 Sqm 1 9.125831217816 - - 0.1375 1.2548017924497 0.015 0.13688746826724 1 9.125831217816 0.1375 1.2548017924497 - - - - - - - - - -
3 Painting(AR0922k) :.Finishing wall two coats with distemper of approved shades on new work (Inside)(For repair and maintenance). - Finishing wall two coats with distemper 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)(For Repair and maintenance) 168.00323557007 Sqm - - - - - - - - - - - - 0.25 42.000808892517 - - - - - - - -
4 Painting(AR0903b) :.Painting two coats of enamel paint with a coat of red oxide primer over iron surface - Painting two coats of enamel paint with a coat of red oxide primer over iron surface including all costs of labour, Paint, Primer, brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge. 31.28508525 Sqm - - - - - - - - - - - - - - 0.054 1.6893946035 0.125 3.91063565625 - - - -
5 Dismantling (AR1612) :.Dismantling and removing 2.5 cm. thick artificial stone flooring - Dismantling and removing 2.5 cm. thick artificial stone flooring including stacking the useful materials for reuse and removing the debris within 50m lead and as per direction of Engineer-in-Charge. 82.836820502597 Sqm - - - - - - - - - - - - - - - - - - - - - -
6 Dismantling (AR1613) :.Removing old lime or cement plaster - Removing old lime or cement plaster from walls including raking out joints 12 mm deep and removing the debris within 50m lead and as per direction of Engineer-in-Charge. 10.487355340806 Sqm - - - - - - - - - - - - - - - - - - - - - -
7 Painting(AR0918hk) :.Finishing wall with two coats weather coat paint of approved shade including one coat of water bound primer in the outer surface of old work(Outside)(For repair and maintenance). - Finishing wall with two coats weather coat paint of approved shade including one coat of water bound primer in the outer surface of old work to give an even shade including all costs of labour, Paint, Brushes, and putty required for the work, etc. complete and as per direction of Engineer-in-charge(Outside)(For repair and maintenance). 127.2359231272 Sqm - - - - - - - - - - - - - - - - - - 0.125 15.9044903909 0.090322580645161 11.492276927618
8 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. 194.26208271407 Sqm - - - - - - - - - - - - - - - - - - - - 0.084 16.318014947982
9 Plastering (AR1014k) :.16mm thick cement Plaster in CM (1:6) over brick work in inside (inside)(For repair and maintenance) . - 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(For repair and maintenance). 16.766947634 Sqm - - - - 0.043 0.720978748262 0.018 0.301805057412 - - - - - - - - - - - - - -
Total Qty 93.445873942447 0.6408323247072 11.031753129337 2.2094134228965 9.125831217816 1.2548017924497 42.000808892517 1.6893946035 3.91063565625 15.9044903909 27.8102918756
Rate Per Unit 705.3611111 2041.967 603.877 412.82 8.5 0 70.34787 142.94787 205.58787 195.03787 159.27787
Total Amount 65913.085471755 1308.5584595854 6661.8219844847 912.09004924013 77.569565351436 0 2954.6674438657 241.49536015982 803.97925491449 3101.9779292766 4429.5640540239
Total Material Amount (in Rs.): 86404.809572657
ROYALTY STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM132 BRM174 BRM340 BRM028 BRM142 BRM137 BRM141 BRM255 BRM253
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) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B)
1 Other Building Items. (AR1901Ba) :.Vitrified Tile 600mmx600mm Coloured /Printed - Supplying, fitting & fixing Vitrified Tile 600mmx600mm Coloured /Printed series(Homogeneous) in floors of size 600mm x 600 mm of approved make conforming IS:13755 laid on 20 mm thick cement mortar(1:4)and filling joints with white cement of approved quality including cost of all work all materials, taxes, labor, T&P , etc. complete as per direction of Engineer-in-charge. 84.320042724631 Sqm 1 84.320042724631 0.0076 0.6408323247072 0.1074 9.0559725886254 0.021 1.7707208972173 - - - - - - - - - -
2 Flooring (AR0817ab) :.Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm Coloured /Printed series(Homogeneous) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) - Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm Coloured /Printed series(Homogeneous) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) jointed with neat cement slurry mixed with pigments to match the shade of the Vitrified tiles including rubbing and polishing complete including cost of precast tiles. 9.125831217816 Sqm 1 9.125831217816 - - 0.1375 1.2548017924497 0.015 0.13688746826724 - - - - - - - - - -
3 Painting(AR0922k) :.Finishing wall two coats with distemper of approved shades on new work (Inside)(For repair and maintenance). - Finishing wall two coats with distemper 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)(For Repair and maintenance) 168.00323557007 Sqm - - - - - - - - 0.25 42.000808892517 - - - - - - - -
4 Painting(AR0903b) :.Painting two coats of enamel paint with a coat of red oxide primer over iron surface - Painting two coats of enamel paint with a coat of red oxide primer over iron surface including all costs of labour, Paint, Primer, brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge. 31.28508525 Sqm - - - - - - - - - - 0.054 1.6893946035 0.125 3.91063565625 - - - -
5 Dismantling (AR1612) :.Dismantling and removing 2.5 cm. thick artificial stone flooring - Dismantling and removing 2.5 cm. thick artificial stone flooring including stacking the useful materials for reuse and removing the debris within 50m lead and as per direction of Engineer-in-Charge. 82.836820502597 Sqm - - - - - - - - - - - - - - - - - -
6 Dismantling (AR1613) :.Removing old lime or cement plaster - Removing old lime or cement plaster from walls including raking out joints 12 mm deep and removing the debris within 50m lead and as per direction of Engineer-in-Charge. 10.487355340806 Sqm - - - - - - - - - - - - - - - - - -
7 Painting(AR0918hk) :.Finishing wall with two coats weather coat paint of approved shade including one coat of water bound primer in the outer surface of old work(Outside)(For repair and maintenance). - Finishing wall with two coats weather coat paint of approved shade including one coat of water bound primer in the outer surface of old work to give an even shade including all costs of labour, Paint, Brushes, and putty required for the work, etc. complete and as per direction of Engineer-in-charge(Outside)(For repair and maintenance). 127.2359231272 Sqm - - - - - - - - - - - - - - 0.125 15.9044903909 0.090322580645161 11.492276927618
8 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. 194.26208271407 Sqm - - - - - - - - - - - - - - - - 0.084 16.318014947982
9 Plastering (AR1014k) :.16mm thick cement Plaster in CM (1:6) over brick work in inside (inside)(For repair and maintenance) . - 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(For repair and maintenance). 16.766947634 Sqm - - - - 0.043 0.720978748262 0.018 0.301805057412 - - - - - - - - - -
Total Qty 93.445873942447 0.6408323247072 11.031753129337 2.2094134228965 42.000808892517 1.6893946035 3.91063565625 15.9044903909 27.8102918756
Rate Per Unit 0 0 0 77.25 0 0 0 0 0
Total Amount 0 0 0 170.67718691875 0 0 0 0 0
Total Royalty Amount (in Rs.): 170.67718691875
ADDITION COMPONENT
S/N Item Name Amount (in Rs.)
1 Provision for Contingency @ Rs. 1800 Rs. 1800
2 Display Citizen Board @ Rs. 2000 Rs. 2000
Total Addition Component Amount (in Rs.): 3800
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.): 174991.72606792
© 2023 Panchayati Raj Project Management System, All Rights Reserved.
Privacy Policy | User Manual | FAQ | SOP | Download Mobile App