Print PDF
State: Odisha District: Balangir Block: Balangir Gram Panchayat: Chikalbahal
Work Code: OD/345/3285/115784/420279/00038855 (Improvement of Primary School Building at Bandhkeda)
Project Category: Building
Financial Year: 2025-26 Execution Level: ps
Executing Agency: Panchayat Samiti, Balangir Proposal Date: -
Date of Commencement: 10-04-2026 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: Upgradation or Improvement
Name of Executant: Jyotranjan Mohanty
Administrative Approval Details
Approval No.: OD/345/3285/115784/420279/00038855/AS
Technical Sanction Details
Technical Sanction No.: OD/345/3285/115784/420279/00038855/TS
Fund Sanction No.: 34989
Fund Sanction Amount (in Rs.): 200000
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 46.823112 1006.1222220186 47109.773487266
2 Painting (AR0918c) : Finishing wall with two coat water proofing cement paint including one coat cement wash on the outer surface of approved shade on new work (Outside) - Finishing wall with two coat water proofing cement paint including one coat cement wash on the outer surface of approved shade on new 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) Sqm 64.63726225 57.241077420366 3699.9065326928
3 Painting (AR0921a) : Finishing wall surface with One Coat with distemper of approved shades above one coat oilbound Primer on old work (Inside) - Finishing wall surface with One Coat with distemper of approved shades above one coat oilbound Primer on old 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) Sqm 115.91971825 119.89012138871 13897.629092338
4 Concrete (AR0317) : 2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips - 2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips including hoisting and laying in position compacting and curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T&P required for the work etc. complete as per specificaion and direction of Engineer-in charge. (new work) Sqm 114.456496 347.6881130852 39795.163124584
5 Concrete (AR0303a) : Cement concrete (1:3:6) with 4 cm. hard granite(Hand Broken) metal - Cement concrete (1:3:6) with 4 cm. hard granite(Hand Broken) metal including laying in layers not exceeding 300 mm in depth, ramming, compacting to proper thickness, watering 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. Cum 3.5679168 5280.09534776 18838.940896875
Total Amount (in Rs.): 123341.41313375
LABOUR STATEMENT
Sl.No. Activity Name Quantity (A) Unit Un-Skilled Highly-Skilled Skilled
462 612 562
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) 46.823112 Square Meter 0.216 10.113792192 - - 0.216 10.113792192
2 Painting (AR0918c) : Finishing wall with two coat water proofing cement paint including one coat cement wash on the outer surface of approved shade on new work (Outside) - Finishing wall with two coat water proofing cement paint including one coat cement wash on the outer surface of approved shade on new 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) 64.63726225 Square Meter 0.042752688172043 2.7634167172688 0.0080645161290323 0.52126824395161 0.022 1.4220197695
3 Painting (AR0921a) : Finishing wall surface with One Coat with distemper of approved shades above one coat oilbound Primer on old work (Inside) - Finishing wall surface with One Coat with distemper of approved shades above one coat oilbound Primer on old 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) 115.91971825 Square Meter 0.093763440860215 10.869031646667 - - 0.086763440860215 10.057593618917
4 Concrete (AR0317) : 2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips - 2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips including hoisting and laying in position compacting and curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T&P required for the work etc. complete as per specificaion and direction of Engineer-in charge. (new work) 114.456496 Square Meter 0.36 41.20433856 - - 0.1 11.4456496
5 Concrete (AR0303a) : Cement concrete (1:3:6) with 4 cm. hard granite(Hand Broken) metal - Cement concrete (1:3:6) with 4 cm. hard granite(Hand Broken) metal including laying in layers not exceeding 300 mm in depth, ramming, compacting to proper thickness, watering 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. 3.5679168 Cubic Meter 3.9 13.91487552 0.18 0.642225024 - -
Total Qty 78.865454635935 33.039055180417 1.1634932679516
Rate Per Man Day 462 612 562
Total Amount 36435.840041802 20219.901770415 653.88321658881
Total Labour Amount (in Rs.): 57309.625028806
MATERIAL STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM174 BRM340 BRM028 BRM131 BRM143 BRM142 BRM252 BRM064 BRM045
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 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) 46.823112 Sqm 0.0076 0.3558556512 0.1074 5.0288022288 0.021 0.983285352 1 46.823112 - - - - - - - - - -
2 Painting(AR0918c) :.Finishing wall with two coat water proofing cement paint including one coat cement wash on the outer surface of approved shade on new work (Outside) - Finishing wall with two coat water proofing cement paint including one coat cement wash on the outer surface of approved shade on new 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) 64.63726225 Sqm - - 0.010763440860215 0.69571934959409 - - - - 0.25 16.1593155625 - - - - - - - -
3 Painting(AR0921a) :.Finishing wall surface with One Coat with distemper of approved shades above one coat oilbound Primer on old work (Inside) - Finishing wall surface with One Coat with distemper of approved shades above one coat oilbound Primer on old 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) 115.91971825 Sqm - - - - - - - - - - 0.166 19.2426732295 0.084 9.737256333 - - - -
4 Concrete (AR0317) :.2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips - 2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips including hoisting and laying in position compacting and curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T&P required for the work etc. complete as per specificaion and direction of Engineer-in charge. (new work) 114.456496 Sqm - - 0.1208 13.8263447168 0.0169 1.9343147824 - - - - - - - - 0.0169 1.9343147824 - -
5 Concrete (AR0303a) :.Cement concrete (1:3:6) with 4 cm. hard granite(Hand Broken) metal - Cement concrete (1:3:6) with 4 cm. hard granite(Hand Broken) metal including laying in layers not exceeding 300 mm in depth, ramming, compacting to proper thickness, watering 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. 3.5679168 Cum - - 2.29 8.170529472 0.48 1.712600064 - - - - - - - - - - 0.96 3.425200128
Total Qty 0.3558556512 27.721395767194 4.6302001984 46.823112 16.1593155625 19.2426732295 9.737256333 1.9343147824 3.425200128
Rate Per Unit 2059.802 546.802 587.25 665.5902781 48.25622 70.52622 125.92622 1412.65 1349.81
Total Amount 732.99218205306 15158.114648293 2719.0850665104 31165.008137587 779.78748683342 1357.1130055718 1226.1758831858 2732.5097773574 4623.3693847757
Total Material Amount (in Rs.): 60494.155572168
ROYALTY STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM174 BRM340 BRM028 BRM131 BRM143 BRM142 BRM252 BRM064 BRM045
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 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) 46.823112 Sqm 0.0076 0.3558556512 0.1074 5.0288022288 0.021 0.983285352 1 46.823112 - - - - - - - - - -
2 Painting(AR0918c) :.Finishing wall with two coat water proofing cement paint including one coat cement wash on the outer surface of approved shade on new work (Outside) - Finishing wall with two coat water proofing cement paint including one coat cement wash on the outer surface of approved shade on new 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) 64.63726225 Sqm - - 0.010763440860215 0.69571934959409 - - - - 0.25 16.1593155625 - - - - - - - -
3 Painting(AR0921a) :.Finishing wall surface with One Coat with distemper of approved shades above one coat oilbound Primer on old work (Inside) - Finishing wall surface with One Coat with distemper of approved shades above one coat oilbound Primer on old 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) 115.91971825 Sqm - - - - - - - - - - 0.166 19.2426732295 0.084 9.737256333 - - - -
4 Concrete (AR0317) :.2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips - 2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips including hoisting and laying in position compacting and curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T&P required for the work etc. complete as per specificaion and direction of Engineer-in charge. (new work) 114.456496 Sqm - - 0.1208 13.8263447168 0.0169 1.9343147824 - - - - - - - - 0.0169 1.9343147824 - -
5 Concrete (AR0303a) :.Cement concrete (1:3:6) with 4 cm. hard granite(Hand Broken) metal - Cement concrete (1:3:6) with 4 cm. hard granite(Hand Broken) metal including laying in layers not exceeding 300 mm in depth, ramming, compacting to proper thickness, watering 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. 3.5679168 Cum - - 2.29 8.170529472 0.48 1.712600064 - - - - - - - - - - 0.96 3.425200128
Total Qty 0.3558556512 27.721395767194 4.6302001984 46.823112 16.1593155625 19.2426732295 9.737256333 1.9343147824 3.425200128
Rate Per Unit 0 0 101.25 0 0 0 0 248.5 248.5
Total Amount 0 0 468.807770088 0 0 0 0 480.6772234264 851.162231808
Total Royalty Amount (in Rs.): 1800.6472253224
ADDITION COMPONENT
S/N Item Name Amount (in Rs.)
1 Provision for Contingency @ Rs. 2000 Rs. 2000
2 Display Citizen Board @ Rs. 3000 Rs. 3000
3 Any Other Lumpsum @ Rs. 71650 Rs. 71650
Total Addition Component Amount (in Rs.): 76650
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.): 199991.41313375
© 2023 Panchayati Raj Project Management System, All Rights Reserved.
Privacy Policy | User Manual | FAQ | SOP | Download Mobile App