| State: Odisha |
District: Angul |
Block: Talacher |
Gram Panchayat: Kandhal |
Work Code: OD/344/3283/115752/403961/00039155 (Maintenance of Kandhal Primary School )
Project Category: Building
| Financial Year: 2025-26 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Talacher |
Proposal Date: - |
| Date of Commencement: 04-04-2026 |
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: anayananda |
|
Administrative Approval Details
Approval No.: OD/344/3283/115752/403961/00039155/AS
Technical Sanction Details
Technical Sanction No.: OD/344/3283/115752/403961/00039155/TS
Fund Sanction No.: 34989
Fund Sanction Amount (in Rs.): 300000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
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 |
151.954 |
1006.5962682658 |
152956.32934806 |
| 2 |
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 |
12.006 |
1525.348298501 |
18313.331671803 |
| 3 |
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 |
589.89 |
163.15945730032 |
96246.132266886 |
| 4 |
Painting (AR0922bk) : Finishing wall two coats with distemper of approved shades with one coat waterbound Primer on new work (Inside)(For repair and maintenance) - Finishing wall two coats with distemper of approved shades with one coat water bound Primer on new work to give an even shade including all costs of labor, Paint, Primer, Brushes and putty required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside)(For repair and maintenance).
|
Sqm |
187.215 |
153.07590206428 |
28658.105004964 |
Total Amount (in Rs.): 296173.89829171
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
Highly-Skilled
|
Semi-Skilled
|
| 462 |
612 |
512 |
| 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. (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)
|
151.954 |
Square Meter |
0.216 |
32.822064 |
- |
- |
0.216 |
32.822064 |
| 2 |
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.
|
12.006 |
Square Meter |
0.325 |
3.90195 |
0.76 |
9.12456 |
0.325 |
3.90195 |
| 3 |
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).
|
589.89 |
Square Meter |
0.12011870967742 |
70.856825651613 |
- |
- |
0.10991870967742 |
64.839947651613 |
| 4 |
Painting (AR0922bk) : Finishing wall two coats with distemper of approved shades with one coat waterbound Primer on new work (Inside)(For repair and maintenance) - Finishing wall two coats with distemper of approved shades with one coat water bound Primer on new work to give an even shade including all costs of labor, Paint, Primer, Brushes and putty required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside)(For repair and maintenance).
|
187.215 |
Square Meter |
0.11807870967742 |
22.106105632258 |
- |
- |
0.10787870967742 |
20.196512632258 |
| Total Qty |
129.68694528387 |
121.76047428387 |
9.12456 |
| Rate Per Man Day |
462 |
612 |
512 |
| Total Amount |
59915.368721148 |
74517.410261729 |
4671.77472 |
Total Labour Amount (in Rs.): 139104.55370288
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM174 |
BRM340 |
BRM028 |
BRM131 |
BRMMR0027 |
BRM255 |
BRM253 |
BRM142 |
| 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. (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) |
151.954 |
Sqm |
0.0076 |
1.1548504 |
0.1074 |
16.3198596 |
0.021 |
3.191034 |
1 |
151.954 |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
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. |
12.006 |
Sqm |
- |
- |
0.1375 |
1.650825 |
0.015 |
0.18009 |
1 |
12.006 |
1 |
12.006 |
- |
- |
- |
- |
- |
- |
| 3 |
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). |
589.89 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.125 |
73.73625 |
0.090322580645161 |
53.280387096774 |
- |
- |
| 4 |
Painting(AR0922bk) :.Finishing wall two coats with distemper of approved shades with one coat waterbound Primer on new work (Inside)(For repair and maintenance) - Finishing wall two coats with distemper of approved shades with one coat water bound Primer on new work to give an even shade including all costs of labor, Paint, Primer, Brushes and putty required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside)(For repair and maintenance). |
187.215 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.084 |
15.72606 |
0.25 |
46.80375 |
| Total Qty |
1.1548504 |
17.9706846 |
3.371124 |
163.96 |
12.006 |
73.73625 |
69.006447096774 |
46.80375 |
| Rate Per Unit |
2047.912 |
552.372 |
548.19 |
662.3175001 |
8.5 |
195.09732 |
159.33732 |
70.40732 |
| Total Amount |
2365.0319923648 |
9926.5029938712 |
1848.01646556 |
108593.5773164 |
102.051 |
14385.74476185 |
10995.302343122 |
3295.32660345 |
Total Material Amount (in Rs.): 151511.55347661
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM174 |
BRM340 |
BRM028 |
BRM131 |
BRM255 |
BRM253 |
BRM142 |
| 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. (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) |
151.954 |
Sqm |
0.0076 |
1.1548504 |
0.1074 |
16.3198596 |
0.021 |
3.191034 |
1 |
151.954 |
- |
- |
- |
- |
- |
- |
| 2 |
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. |
12.006 |
Sqm |
- |
- |
0.1375 |
1.650825 |
0.015 |
0.18009 |
1 |
12.006 |
- |
- |
- |
- |
- |
- |
| 3 |
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). |
589.89 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
0.125 |
73.73625 |
0.090322580645161 |
53.280387096774 |
- |
- |
| 4 |
Painting(AR0922bk) :.Finishing wall two coats with distemper of approved shades with one coat waterbound Primer on new work (Inside)(For repair and maintenance) - Finishing wall two coats with distemper of approved shades with one coat water bound Primer on new work to give an even shade including all costs of labor, Paint, Primer, Brushes and putty required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside)(For repair and maintenance). |
187.215 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.084 |
15.72606 |
0.25 |
46.80375 |
| Total Qty |
1.1548504 |
17.9706846 |
3.371124 |
163.96 |
73.73625 |
69.006447096774 |
46.80375 |
| Rate Per Unit |
0 |
0 |
278.25 |
0 |
0 |
0 |
0 |
| Total Amount |
0 |
0 |
938.015253 |
0 |
0 |
0 |
0 |
Total Royalty Amount (in Rs.): 938.015253
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Provision for Contingency @
Rs. 1826
|
Rs. 1826 |
| 2 |
Display Citizen Board @
Rs. 2000
|
Rs. 2000 |
Total Addition Component Amount (in Rs.): 3826
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.): 299999.89829171
