| State: Odisha |
District: Sonepur |
Block: Binka |
Gram Panchayat: Sankara |
Work Code: OD/372/3567/121435/419085/00028219 (Maintenance and Renovation of Kaudiamunda Primary School)
Project Category: Building
| Financial Year: 2024-25 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Binka |
Proposal Date: - |
| Date of Commencement: 09-01-2026 |
Date of Completion: - |
| Scheme Name: 5th SFC Grant in Aid |
Scheme Component Name: Maintenance of Primary School Building |
| Project Sub-Category: Elementary School |
Project Type: Repair and Maintenance |
| Name of Executant: SAROJ KUMAR SAHU |
|
Administrative Approval Details
Approval No.: OD/372/3567/121435/419085/00028219/AS
Technical Sanction Details
Technical Sanction No.: OD/372/3567/121435/419085/00028219/TS
Fund Sanction No.: 28923
Fund Sanction Amount (in Rs.): 200000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
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 |
179.505 |
167.6911927996 |
30101.407563492 |
| 2 |
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 |
148.53 |
241.510045166 |
35871.487008506 |
| 3 |
miscellaneous (ARM106) : Labour for fitting and fixing of M.S. Gates as per approved design including cost of all materials complete (Iron works) and as directed by Engineer-in-Charge. - Labour for fitting and fixing of M.S. Gates as per approved design including cost of all materials complete (Iron works) and as directed by Engineer-in-Charge.
|
Sqm |
544.8 |
93.32 |
50840.736 |
| 4 |
Other Building Items. (AR1901B) : Vitrified Tile 600mmx600mm Plain Ivory - Supplying, fitting & fixing Vitrified Tile 600mmx600mm Plain Ivory 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 materials, taxes, labour, T&P , etc. required for the work all complete as per direction of Engineer-in-charge(for new work only)
|
Sqm |
79.884 |
1003.0937151218 |
80131.13833879 |
Total Amount (in Rs.): 196944.76891079
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 (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.
|
179.505 |
Square Meter |
0.12 |
21.5406 |
0.14 |
25.1307 |
- |
- |
| 2 |
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.
|
148.53 |
Square Meter |
0.24 |
35.6472 |
0.16 |
23.7648 |
- |
- |
| 4 |
Other Building Items. (AR1901B) : Vitrified Tile 600mmx600mm Plain Ivory - Supplying, fitting & fixing Vitrified Tile 600mmx600mm Plain Ivory 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 materials, taxes, labour, T&P , etc. required for the work all complete as per direction of Engineer-in-charge(for new work only)
|
79.884 |
Square Meter |
0.216 |
17.254944 |
- |
- |
0.216 |
17.254944 |
| Total Qty |
74.442744 |
48.8955 |
17.254944 |
| Rate Per Man Day |
462 |
562 |
612 |
| Total Amount |
34392.547728 |
27479.271 |
10560.025728 |
Total Labour Amount (in Rs.): 72431.844456
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRMM106 |
BRM174 |
BRM131 |
| 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 |
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. |
179.505 |
Sqm |
0.0358 |
6.426279 |
0.015 |
2.692575 |
- |
- |
- |
- |
- |
- |
| 2 |
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. |
148.53 |
Sqm |
0.043 |
6.38679 |
0.018 |
2.67354 |
- |
- |
- |
- |
- |
- |
| 3 |
miscellaneous(ARM106) :.Labour for fitting and fixing of M.S. Gates as per approved design including cost of all materials complete (Iron works) and as directed by Engineer-in-Charge. - Labour for fitting and fixing of M.S. Gates as per approved design including cost of all materials complete (Iron works) and as directed by Engineer-in-Charge. |
544.8 |
Sqm |
- |
- |
- |
- |
1 |
544.8 |
- |
- |
- |
- |
| 4 |
Other Building Items. (AR1901B) :.Vitrified Tile 600mmx600mm Plain Ivory - Supplying, fitting & fixing Vitrified Tile 600mmx600mm Plain Ivory 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 materials, taxes, labour, T&P , etc. required for the work all complete as per direction of Engineer-in-charge(for new work only) |
79.884 |
Sqm |
0.1074 |
8.5795416 |
0.021 |
1.677564 |
- |
- |
0.0076 |
0.6071184 |
1 |
79.884 |
| Total Qty |
21.3926106 |
7.043679 |
544.8 |
0.6071184 |
79.884 |
| Rate Per Unit |
552.117 |
417.99 |
93.32 |
2053.857 |
663.9538891 |
| Total Amount |
11811.22398664 |
2944.18738521 |
50840.736 |
1246.9343756688 |
53039.292476864 |
Total Material Amount (in Rs.): 119882.37422438
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM174 |
BRM131 |
| 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 |
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. |
179.505 |
Sqm |
0.0358 |
6.426279 |
0.015 |
2.692575 |
- |
- |
- |
- |
| 2 |
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. |
148.53 |
Sqm |
0.043 |
6.38679 |
0.018 |
2.67354 |
- |
- |
- |
- |
| 3 |
miscellaneous(ARM106) :.Labour for fitting and fixing of M.S. Gates as per approved design including cost of all materials complete (Iron works) and as directed by Engineer-in-Charge. - Labour for fitting and fixing of M.S. Gates as per approved design including cost of all materials complete (Iron works) and as directed by Engineer-in-Charge. |
544.8 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
| 4 |
Other Building Items. (AR1901B) :.Vitrified Tile 600mmx600mm Plain Ivory - Supplying, fitting & fixing Vitrified Tile 600mmx600mm Plain Ivory 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 materials, taxes, labour, T&P , etc. required for the work all complete as per direction of Engineer-in-charge(for new work only) |
79.884 |
Sqm |
0.1074 |
8.5795416 |
0.021 |
1.677564 |
0.0076 |
0.6071184 |
1 |
79.884 |
| Total Qty |
21.3926106 |
7.043679 |
0.6071184 |
79.884 |
| Rate Per Unit |
0 |
170.25 |
0 |
0 |
| Total Amount |
0 |
1199.18634975 |
0 |
0 |
Total Royalty Amount (in Rs.): 1199.18634975
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Provision for Contingency @
Rs. 2000
|
Rs. 2000 |
| 2 |
Display Citizen Board @
Rs. 1055
|
Rs. 1055 |
Total Addition Component Amount (in Rs.): 3055
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.): 199999.76891079
