| State: Odisha |
District: Malkangiri |
Block: Khairaput |
Gram Panchayat: Madkapadar |
Work Code: OD/364/3481/119955/430487/00040628 (REPAIR AND MAINTENANCE OF MADKAPADAR PRIMARY SCHOOL)
Project Category: Building
| Financial Year: 2025-26 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Khairaput |
Proposal Date: - |
| Date of Commencement: 30-01-2026 |
Date of Completion: - |
| Scheme Name: 5th SFC Grant in Aid |
Scheme Component Name: Maintenance of Primary School Building |
| Project Sub-Category: Secondary School |
Project Type: Repair and Maintenance |
| Name of Executant: SUVENDU DASH |
|
Administrative Approval Details
Approval No.: OD/364/3481/119955/430487/00040628/AS
Technical Sanction Details
Technical Sanction No.: OD/364/3481/119955/430487/00040628/TS
Fund Sanction No.: 27871
Fund Sanction Amount (in Rs.): 200000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Dismantling (AR1618) : Dismantling and removing doors, windows and ventilators - Dismantling and removing doors, windows and ventilators including removal of frame, hinges, fastening and stacking the same for reuse and removing the debris within 50m and as per direction of Engineer-in-Charge.
|
Sqm |
16.56 |
396.30846153846 |
6562.8681230769 |
| 2 |
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 |
52.8 |
100.34838709677 |
5298.3948387095 |
| 3 |
Iron Work (AR1704) : Iron Doors and windows fixing - Supplying, fitting & fixing of Mild steel and put up for frames & shutters of Doors and windows fixing in position with cost, conveyance, taxes of all materials, labours and T & P required for the work etc. as per direction of Engineer-in-charge.
|
Qntl |
5.91 |
15772.852879087 |
93217.560515404 |
| 4 |
Flooring (AR0817aa) : Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm plain (Ivory) 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 plain (Ivory) 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 |
59.04 |
1530.971349271 |
90388.54846096 |
Total Amount (in Rs.): 195467.37193815
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
Skilled
|
Semi-Skilled
|
Highly-Skilled
|
| 462 |
562 |
512 |
612 |
| 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 |
Dismantling (AR1618) : Dismantling and removing doors, windows and ventilators - Dismantling and removing doors, windows and ventilators including removal of frame, hinges, fastening and stacking the same for reuse and removing the debris within 50m and as per direction of Engineer-in-Charge.
|
16.56 |
Square Meter |
0.61538461538462 |
10.190769230769 |
- |
- |
0.19230769230769 |
3.1846153846154 |
- |
- |
| 2 |
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.
|
52.8 |
Square Meter |
0.21505376344086 |
11.354838709677 |
- |
- |
- |
- |
- |
- |
| 3 |
Iron Work (AR1704) : Iron Doors and windows fixing - Supplying, fitting & fixing of Mild steel and put up for frames & shutters of Doors and windows fixing in position with cost, conveyance, taxes of all materials, labours and T & P required for the work etc. as per direction of Engineer-in-charge.
|
5.91 |
Quintal |
6.3976377952756 |
37.810039370079 |
1.9685039370079 |
11.633858267717 |
3.9370078740157 |
23.267716535433 |
3.4448818897638 |
20.359251968504 |
| 4 |
Flooring (AR0817aa) : Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm plain (Ivory) 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 plain (Ivory) 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.
|
59.04 |
Square Meter |
0.325 |
19.188 |
0.76 |
44.8704 |
- |
- |
0.325 |
19.188 |
| Total Qty |
78.543647310525 |
26.452331920048 |
56.504258267717 |
39.547251968504 |
| Rate Per Man Day |
462 |
562 |
512 |
612 |
| Total Amount |
36287.165057463 |
14866.210539067 |
28930.180233071 |
24202.918204724 |
Total Labour Amount (in Rs.): 104286.47403433
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM341 |
BRM131 |
BRMMR0027 |
BRM340 |
BRM028 |
| 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 |
Dismantling (AR1618) :.Dismantling and removing doors, windows and ventilators - Dismantling and removing doors, windows and ventilators including removal of frame, hinges, fastening and stacking the same for reuse and removing the debris within 50m and as per direction of Engineer-in-Charge. |
16.56 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
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. |
52.8 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
Iron Work(AR1704) :.Iron Doors and windows fixing - Supplying, fitting & fixing of Mild steel and put up for frames & shutters of Doors and windows fixing in position with cost, conveyance, taxes of all materials, labours and T & P required for the work etc. as per direction of Engineer-in-charge. |
5.91 |
Qntl |
1 |
5.91 |
- |
- |
- |
- |
- |
- |
- |
- |
| 4 |
Flooring (AR0817aa) :.Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm plain (Ivory) 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 plain (Ivory) 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. |
59.04 |
Sqm |
- |
- |
1 |
59.04 |
1 |
59.04 |
0.1375 |
8.118 |
0.015 |
0.8856 |
| Total Qty |
5.91 |
59.04 |
59.04 |
8.118 |
0.8856 |
| Rate Per Unit |
6220.262 |
667.2266671 |
8.5 |
579.922 |
548.19 |
| Total Amount |
36761.74842 |
39393.062425584 |
501.84 |
4707.806796 |
485.477064 |
Total Material Amount (in Rs.): 81849.934705584
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM341 |
BRM131 |
BRM340 |
BRM028 |
| 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 |
Dismantling (AR1618) :.Dismantling and removing doors, windows and ventilators - Dismantling and removing doors, windows and ventilators including removal of frame, hinges, fastening and stacking the same for reuse and removing the debris within 50m and as per direction of Engineer-in-Charge. |
16.56 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
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. |
52.8 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
Iron Work(AR1704) :.Iron Doors and windows fixing - Supplying, fitting & fixing of Mild steel and put up for frames & shutters of Doors and windows fixing in position with cost, conveyance, taxes of all materials, labours and T & P required for the work etc. as per direction of Engineer-in-charge. |
5.91 |
Qntl |
1 |
5.91 |
- |
- |
- |
- |
- |
- |
| 4 |
Flooring (AR0817aa) :.Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm plain (Ivory) 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 plain (Ivory) 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. |
59.04 |
Sqm |
- |
- |
1 |
59.04 |
0.1375 |
8.118 |
0.015 |
0.8856 |
| Total Qty |
5.91 |
59.04 |
8.118 |
0.8856 |
| Rate Per Unit |
0 |
0 |
0 |
43.75 |
| Total Amount |
0 |
0 |
0 |
38.745 |
Total Royalty Amount (in Rs.): 38.745
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Provision for Contingency @
1%
|
Rs. 1954.6737193815 |
| 2 |
Display Citizen Board @
Rs. 2577.5
|
Rs. 2577.5 |
Total Addition Component Amount (in Rs.): 4532.1737193815
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.): 199999.54565753
