| State: Odisha |
District: Ganjam |
Block: Buguda |
Gram Panchayat: Kholakhali |
Work Code: OD/354/3368/117666/410430/00058814 (Repair and Maintenance of Primary School Bethia Borada)
Project Category: Building
| Financial Year: 2025-26 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Buguda |
Proposal Date: - |
| Date of Commencement: 31-03-2026 |
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: Harihara Behera |
|
Administrative Approval Details
Approval No.: OD/354/3368/117666/410430/00058814/AS
Technical Sanction Details
Technical Sanction No.: OD/354/3368/117666/410430/00058814/TS
Fund Sanction No.: 1198
Fund Sanction Amount (in Rs.): 200000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Flooring (AR0817a) : Fixing ceramic Tiles (30cmx30cm / 40cmx40cm special plain/printed series ceramic floor tiles of premium grade having thickness 7mm to 8mm confirming to IS 13755) - Fixing ceramic Tiles (30cmx30cm / 40cmx40cm special plain/printed series ceramic floor tiles of premium grade having thickness 7mm to 8mm confirming to IS 13755) 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 ceramic tiles including rubbing and polishing, cost of precast tiles complete as per direction of Engineer-in-charge
|
Sqm |
135.6 |
1331.428802491 |
180541.74561778 |
| 2 |
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 |
14.57 |
1014.260333015 |
14777.773052029 |
Total Amount (in Rs.): 195319.51866981
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Highly-Skilled
|
Un-Skilled
|
Semi-Skilled
|
| 612 |
462 |
512 |
| Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
| 1 |
Flooring (AR0817a) : Fixing ceramic Tiles (30cmx30cm / 40cmx40cm special plain/printed series ceramic floor tiles of premium grade having thickness 7mm to 8mm confirming to IS 13755) - Fixing ceramic Tiles (30cmx30cm / 40cmx40cm special plain/printed series ceramic floor tiles of premium grade having thickness 7mm to 8mm confirming to IS 13755) 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 ceramic tiles including rubbing and polishing, cost of precast tiles complete as per direction of Engineer-in-charge
|
135.6 |
Square Meter |
0.325 |
44.07 |
0.76 |
103.056 |
0.325 |
44.07 |
| 2 |
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)
|
14.57 |
Square Meter |
0.216 |
3.14712 |
- |
- |
0.216 |
3.14712 |
| Total Qty |
47.21712 |
47.21712 |
103.056 |
| Rate Per Man Day |
612 |
462 |
512 |
| Total Amount |
28896.87744 |
21814.30944 |
52764.672 |
Total Labour Amount (in Rs.): 103475.85888
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRMMR0027 |
BRM130 |
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) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
Flooring (AR0817a) :.Fixing ceramic Tiles (30cmx30cm / 40cmx40cm special plain/printed series ceramic floor tiles of premium grade having thickness 7mm to 8mm confirming to IS 13755) - Fixing ceramic Tiles (30cmx30cm / 40cmx40cm special plain/printed series ceramic floor tiles of premium grade having thickness 7mm to 8mm confirming to IS 13755) 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 ceramic tiles including rubbing and polishing, cost of precast tiles complete as per direction of Engineer-in-charge |
135.6 |
Sqm |
1 |
135.6 |
1 |
135.6 |
0.1375 |
18.645 |
0.015 |
2.034 |
- |
- |
- |
- |
| 2 |
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) |
14.57 |
Sqm |
- |
- |
- |
- |
0.1074 |
1.564818 |
0.021 |
0.30597 |
0.0076 |
0.110732 |
1 |
14.57 |
| Total Qty |
135.6 |
135.6 |
20.209818 |
2.33997 |
0.110732 |
14.57 |
| Rate Per Unit |
8.5 |
462.9538891 |
597.127 |
732.84 |
2053.857 |
663.9538891 |
| Total Amount |
1152.6 |
62776.54736196 |
12067.827992886 |
1714.8236148 |
227.427693324 |
9673.808164187 |
Total Material Amount (in Rs.): 87613.034827157
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM130 |
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) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
Flooring (AR0817a) :.Fixing ceramic Tiles (30cmx30cm / 40cmx40cm special plain/printed series ceramic floor tiles of premium grade having thickness 7mm to 8mm confirming to IS 13755) - Fixing ceramic Tiles (30cmx30cm / 40cmx40cm special plain/printed series ceramic floor tiles of premium grade having thickness 7mm to 8mm confirming to IS 13755) 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 ceramic tiles including rubbing and polishing, cost of precast tiles complete as per direction of Engineer-in-charge |
135.6 |
Sqm |
1 |
135.6 |
0.1375 |
18.645 |
0.015 |
2.034 |
- |
- |
- |
- |
| 2 |
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) |
14.57 |
Sqm |
- |
- |
0.1074 |
1.564818 |
0.021 |
0.30597 |
0.0076 |
0.110732 |
1 |
14.57 |
| Total Qty |
135.6 |
20.209818 |
2.33997 |
0.110732 |
14.57 |
| Rate Per Unit |
0 |
0 |
110.25 |
0 |
0 |
| Total Amount |
0 |
0 |
257.9816925 |
0 |
0 |
Total Royalty Amount (in Rs.): 257.9816925
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Provision for Contingency @
Rs. 2000
|
Rs. 2000 |
| 2 |
Display Citizen Board @
Rs. 2680
|
Rs. 2680 |
Total Addition Component Amount (in Rs.): 4680
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.): 199999.51866981
