| State: Odisha |
District: Balasore |
Block: Baliapal |
Gram Panchayat: Kumbhari |
Work Code: OD/346/3300/116110/391944/00066294 (REPAIR AND MAINTENANCE OF SN UP SCHOOL BUILDING AT KUMBHARI)
Project Category: Building
| Financial Year: 2022-23 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Baliapal |
Proposal Date: - |
| Date of Commencement: 16-01-2026 |
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: NIMAI CHARAN KAMILA |
|
Administrative Approval Details
Approval No.: OD/346/3300/116110/391944/00066294/AS
Technical Sanction Details
Technical Sanction No.: OD/346/3300/116110/391944/00066294/TS
Fund Sanction No.:
Fund Sanction Amount (in Rs.): 400000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Plastering (AR1027) : 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces including chipping (Inside) - 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces in inside including chipping with proper level and line, curing for the proper period with cost conveyance, royalty, taxes of all materials, labor, and T & P required for the work, etc comp. and as per the direction of the Engineer-in-charge.
|
Sqm |
74.8 |
195.202156216 |
14601.121284957 |
| 2 |
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 |
110.74 |
182.369925224 |
20195.645519306 |
| 3 |
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 |
109.32 |
259.12532124 |
28327.580117957 |
| 4 |
R.C.C. Work (AR0410d) : Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. beams, column, grider and bressmer, etc. Data for 4.2sqm
|
Sqm |
21.15 |
1047.3822930467 |
22152.135497938 |
| 5 |
R.C.C. Work (AR0410a) : Centring & Shuttering for R.C.C. floor and roof slabs, landings,balconies, projecting sun shades and chajjas - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. floor and roof slabs, landings, balconies, projecting sun shades and chajjas up to 4.3m height
|
Sqm |
82.5 |
662.689943368 |
54671.92032786 |
| 6 |
R.C.C. Work (AR0404A) : Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite 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 and as per direction of Engineer-in charge. (excluding centring and shuttering)
|
Cum |
12.705 |
7257.293826724 |
92203.918068528 |
| 7 |
Flooring (AR0802ii) : 2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG Hand broken chips - 2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG Hand broken chips including punning incl. cost, conveyance & royalty of materials as per direction of Engineer-in-charge.
|
Sqm |
74.8 |
396.815862324 |
29681.826501835 |
| 8 |
R.C.C. Work (AR0409) : First floor - Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position including cost of binding wire 18 to 20 gauge with cost of steel rod and as per drawing, design, and direction of Engineer-in-charge.
|
Qntl |
13.755 |
8507.4192639 |
117019.55197494 |
| 9 |
Iron Work (AR1702) : Iron work wrought and put up in window grating including drilling holes in choukathas - Iron work wrought and put up in window grating including drilling holes in choukathas including all cost of labour, material, machinery and T & P required for the work etc. as per direction of Engineer-in-Charge.
|
Qntl |
2.05 |
9063.2488584724 |
18579.660159868 |
Total Amount (in Rs.): 397433.35945319
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 |
Plastering (AR1027) : 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces including chipping (Inside) - 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces in inside including chipping with proper level and line, curing for the proper period with cost conveyance, royalty, taxes of all materials, labor, and T & P required for the work, etc comp. and as per the direction of the Engineer-in-charge.
|
74.8 |
Square Meter |
0.17 |
12.716 |
- |
- |
0.14 |
10.472 |
- |
- |
| 2 |
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.
|
110.74 |
Square Meter |
0.12 |
13.2888 |
- |
- |
0.14 |
15.5036 |
- |
- |
| 3 |
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.
|
109.32 |
Square Meter |
0.24 |
26.2368 |
- |
- |
0.16 |
17.4912 |
- |
- |
| 4 |
R.C.C. Work (AR0410d) : Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. beams, column, grider and bressmer, etc. Data for 4.2sqm
|
21.15 |
Square Meter |
- |
- |
0.6547619047619 |
13.848214285714 |
0.6547619047619 |
13.848214285714 |
- |
- |
| 5 |
R.C.C. Work (AR0410a) : Centring & Shuttering for R.C.C. floor and roof slabs, landings,balconies, projecting sun shades and chajjas - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. floor and roof slabs, landings, balconies, projecting sun shades and chajjas up to 4.3m height
|
82.5 |
Square Meter |
- |
- |
0.30555555555556 |
25.208333333333 |
0.30555555555556 |
25.208333333333 |
- |
- |
| 6 |
R.C.C. Work (AR0404A) : Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite 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 and as per direction of Engineer-in charge. (excluding centring and shuttering)
|
12.705 |
Cubic Meter |
1.3333 |
16.9395765 |
0.0573 |
0.7279965 |
0.1 |
1.2705 |
- |
- |
| 7 |
Flooring (AR0802ii) : 2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG Hand broken chips - 2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG Hand broken chips including punning incl. cost, conveyance & royalty of materials as per direction of Engineer-in-charge.
|
74.8 |
Square Meter |
0.36 |
26.928 |
- |
- |
- |
- |
0.13 |
9.724 |
| 8 |
R.C.C. Work (AR0409) : First floor - Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position including cost of binding wire 18 to 20 gauge with cost of steel rod and as per drawing, design, and direction of Engineer-in-charge.
|
13.755 |
Quintal |
0.84 |
11.5542 |
0.0462 |
0.635481 |
- |
- |
0.315 |
4.332825 |
| 9 |
Iron Work (AR1702) : Iron work wrought and put up in window grating including drilling holes in choukathas - Iron work wrought and put up in window grating including drilling holes in choukathas including all cost of labour, material, machinery and T & P required for the work etc. as per direction of Engineer-in-Charge.
|
2.05 |
Quintal |
- |
- |
1.4763779527559 |
3.0265748031496 |
1.4763779527559 |
3.0265748031496 |
- |
- |
| Total Qty |
107.6633765 |
86.820422422197 |
43.446599922197 |
14.056825 |
| Rate Per Man Day |
462 |
562 |
512 |
612 |
| Total Amount |
49740.479943 |
48793.077401275 |
22244.659160165 |
8602.7769 |
Total Labour Amount (in Rs.): 129380.99340444
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM084 |
BRM104 |
BRM060 |
BRM052 |
BRM057 |
BRM162 |
BRM341 |
| 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 |
Plastering (AR1027) :.6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces including chipping (Inside) - 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces in inside including chipping with proper level and line, curing for the proper period with cost conveyance, royalty, taxes of all materials, labor, and T & P required for the work, etc comp. and as per the direction of the Engineer-in-charge. |
74.8 |
Sqm |
0.0372 |
2.78256 |
0.0075 |
0.561 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
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. |
110.74 |
Sqm |
0.0358 |
3.964492 |
0.015 |
1.6611 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
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. |
109.32 |
Sqm |
0.043 |
4.70076 |
0.018 |
1.96776 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 4 |
R.C.C. Work (AR0410d) :.Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. beams, column, grider and bressmer, etc. Data for 4.2sqm |
21.15 |
Sqm |
- |
- |
- |
- |
0.55238095238095 |
11.682857142857 |
0.0051904761904762 |
0.10977857142857 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 5 |
R.C.C. Work (AR0410a) :.Centring & Shuttering for R.C.C. floor and roof slabs, landings,balconies, projecting sun shades and chajjas - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. floor and roof slabs, landings, balconies, projecting sun shades and chajjas up to 4.3m height |
82.5 |
Sqm |
- |
- |
- |
- |
0.62222222222222 |
51.333333333333 |
0.0050222222222222 |
0.41433333333333 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 6 |
R.C.C. Work (AR0404A) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite 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 and as per direction of Engineer-in charge. (excluding centring and shuttering) |
12.705 |
Cum |
3.4733 |
44.1282765 |
0.45 |
5.71725 |
- |
- |
- |
- |
0.36 |
4.5738 |
0.54 |
6.8607 |
- |
- |
- |
- |
- |
- |
| 7 |
Flooring (AR0802ii) :.2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG Hand broken chips - 2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG Hand broken chips including punning incl. cost, conveyance & royalty of materials as per direction of Engineer-in-charge. |
74.8 |
Sqm |
0.0858 |
6.41784 |
0.012 |
0.8976 |
- |
- |
- |
- |
- |
- |
- |
- |
0.023 |
1.7204 |
- |
- |
- |
- |
| 8 |
R.C.C. Work (AR0409) :.First floor - Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position including cost of binding wire 18 to 20 gauge with cost of steel rod and as per drawing, design, and direction of Engineer-in-charge. |
13.755 |
Qntl |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.8 |
11.004 |
1.05 |
14.44275 |
| 9 |
Iron Work(AR1702) :.Iron work wrought and put up in window grating including drilling holes in choukathas - Iron work wrought and put up in window grating including drilling holes in choukathas including all cost of labour, material, machinery and T & P required for the work etc. as per direction of Engineer-in-Charge. |
2.05 |
Qntl |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1 |
2.05 |
| Total Qty |
61.9939285 |
10.80471 |
63.01619047619 |
0.5241119047619 |
4.5738 |
6.8607 |
1.7204 |
11.004 |
16.49275 |
| Rate Per Unit |
567.932 |
1076.79 |
250.166 |
58573.086 |
2970.58 |
2934.2 |
2601.91 |
90 |
6264.302 |
| Total Amount |
35208.335800862 |
11634.4036809 |
15764.508306667 |
30698.851671243 |
13586.838804 |
20130.66594 |
4476.325964 |
990.36 |
103315.5668105 |
Total Material Amount (in Rs.): 235805.85697817
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM084 |
BRM104 |
BRM060 |
BRM052 |
BRM057 |
BRM341 |
| 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 |
Plastering (AR1027) :.6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces including chipping (Inside) - 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces in inside including chipping with proper level and line, curing for the proper period with cost conveyance, royalty, taxes of all materials, labor, and T & P required for the work, etc comp. and as per the direction of the Engineer-in-charge. |
74.8 |
Sqm |
0.0372 |
2.78256 |
0.0075 |
0.561 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
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. |
110.74 |
Sqm |
0.0358 |
3.964492 |
0.015 |
1.6611 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
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. |
109.32 |
Sqm |
0.043 |
4.70076 |
0.018 |
1.96776 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 4 |
R.C.C. Work (AR0410d) :.Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. beams, column, grider and bressmer, etc. Data for 4.2sqm |
21.15 |
Sqm |
- |
- |
- |
- |
0.0056666666666667 |
0.11985 |
0.0051904761904762 |
0.10977857142857 |
- |
- |
- |
- |
- |
- |
- |
- |
| 5 |
R.C.C. Work (AR0410a) :.Centring & Shuttering for R.C.C. floor and roof slabs, landings,balconies, projecting sun shades and chajjas - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. floor and roof slabs, landings, balconies, projecting sun shades and chajjas up to 4.3m height |
82.5 |
Sqm |
- |
- |
- |
- |
0.0076666666666667 |
0.6325 |
0.0050222222222222 |
0.41433333333333 |
- |
- |
- |
- |
- |
- |
- |
- |
| 6 |
R.C.C. Work (AR0404A) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite 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 and as per direction of Engineer-in charge. (excluding centring and shuttering) |
12.705 |
Cum |
3.4733 |
44.1282765 |
0.45 |
5.71725 |
- |
- |
- |
- |
0.36 |
4.5738 |
0.54 |
6.8607 |
- |
- |
- |
- |
| 7 |
Flooring (AR0802ii) :.2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG Hand broken chips - 2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG Hand broken chips including punning incl. cost, conveyance & royalty of materials as per direction of Engineer-in-charge. |
74.8 |
Sqm |
0.0858 |
6.41784 |
0.012 |
0.8976 |
- |
- |
- |
- |
- |
- |
- |
- |
0.023 |
1.7204 |
- |
- |
| 8 |
R.C.C. Work (AR0409) :.First floor - Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position including cost of binding wire 18 to 20 gauge with cost of steel rod and as per drawing, design, and direction of Engineer-in-charge. |
13.755 |
Qntl |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.05 |
14.44275 |
| 9 |
Iron Work(AR1702) :.Iron work wrought and put up in window grating including drilling holes in choukathas - Iron work wrought and put up in window grating including drilling holes in choukathas including all cost of labour, material, machinery and T & P required for the work etc. as per direction of Engineer-in-Charge. |
2.05 |
Qntl |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1 |
2.05 |
| Total Qty |
61.9939285 |
10.80471 |
0.75235 |
0.5241119047619 |
4.5738 |
6.8607 |
1.7204 |
16.49275 |
| Rate Per Unit |
0 |
433.25 |
0 |
0 |
522.5 |
522.5 |
522.5 |
0 |
| Total Amount |
0 |
4681.1406075 |
0 |
0 |
2389.8105 |
3584.71575 |
898.909 |
0 |
Total Royalty Amount (in Rs.): 11554.5758575
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Provision for Contingency @
0.5%
|
Rs. 1987.1667972659 |
| 2 |
Display Citizen Board @
Rs. 500
|
Rs. 500 |
Total Addition Component Amount (in Rs.): 2487.1667972659
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.): 399920.52625046
