| State: Odisha |
District: Balasore |
Block: Baleshwar |
Gram Panchayat: Gud |
Work Code: OD/346/3299/116070/392917/00060370 (Repair & Maintenance of Haraprasad Nodal UP School, Vill-Gudupahi, GP-Gudu)
Project Category: Building
| Financial Year: 2025-26 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Baleshwar |
Proposal Date: - |
| Date of Commencement: 11-03-2026 |
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: New Work |
| Name of Executant: K S ROSALIN |
|
Administrative Approval Details
Approval No.: OD/346/3299/116070/392917/00060370/AS
Technical Sanction Details
Technical Sanction No.: OD/346/3299/116070/392917/00060370/TS
Fund Sanction No.: 1198
Fund Sanction Amount (in Rs.): 166687
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
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 |
44.59344 |
100.34838709677 |
4474.8797790966 |
| 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 |
57.59986 |
1529.066778636 |
88074.032380085 |
| 3 |
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 |
156.07704 |
174.4175873252 |
27222.580753659 |
| 4 |
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 |
42.73538 |
249.582679842 |
10666.010664466 |
| 5 |
Painting (AR0901a) : Priming one coat in inner surface with primer of approved quality over woodwork - Priming one coat in inner surface with primer of approved quality over woodwork including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge.
|
Sqm |
222.9672 |
70.08544099121 |
15626.754538575 |
| 6 |
Painting (AR0919) : Finishing wall One Coat with plastic emulsion paint of approved shades on old work (Inside) - Finishing wall One Coat with plastic emulsion paint of approved shades on old work to give an even shade including all costs of labor, Paint and Brushes required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside)
|
Sqm |
222.9672 |
61.2232611525 |
13650.779114042 |
Total Amount (in Rs.): 159715.03722992
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
Highly-Skilled
|
Semi-Skilled
|
Skilled
|
| 462 |
612 |
512 |
562 |
| 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 (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.
|
44.59344 |
Square Meter |
0.21505376344086 |
9.5899870967742 |
- |
- |
- |
- |
- |
- |
| 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.
|
57.59986 |
Square Meter |
0.325 |
18.7199545 |
0.76 |
43.7758936 |
- |
- |
0.325 |
18.7199545 |
| 3 |
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.
|
156.07704 |
Square Meter |
0.12 |
18.7292448 |
- |
- |
0.14 |
21.8507856 |
- |
- |
| 4 |
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.
|
42.73538 |
Square Meter |
0.24 |
10.2564912 |
- |
- |
0.16 |
6.8376608 |
- |
- |
| 5 |
Painting (AR0901a) : Priming one coat in inner surface with primer of approved quality over woodwork - Priming one coat in inner surface with primer of approved quality over woodwork including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge.
|
222.9672 |
Square Meter |
0.053763440860215 |
11.987483870968 |
- |
- |
- |
- |
0.053763440860215 |
11.987483870968 |
| 6 |
Painting (AR0919) : Finishing wall One Coat with plastic emulsion paint of approved shades on old work (Inside) - Finishing wall One Coat with plastic emulsion paint of approved shades on old work to give an even shade including all costs of labor, Paint and Brushes required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside)
|
222.9672 |
Square Meter |
0.043 |
9.5875896 |
- |
- |
- |
- |
0.036 |
8.0268192 |
| Total Qty |
78.870751067742 |
38.734257570968 |
43.7758936 |
28.6884464 |
| Rate Per Man Day |
462 |
612 |
512 |
562 |
| Total Amount |
36438.286993297 |
23705.365633432 |
22413.2575232 |
16122.9068768 |
Total Labour Amount (in Rs.): 98679.817026729
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM131 |
BRMMR0027 |
BRM340 |
BRM028 |
BRM138 |
BRM140 |
| 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 |
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. |
44.59344 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 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. |
57.59986 |
Sqm |
1 |
57.59986 |
1 |
57.59986 |
0.1375 |
7.91998075 |
0.015 |
0.8639979 |
- |
- |
- |
- |
| 3 |
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. |
156.07704 |
Sqm |
- |
- |
- |
- |
0.0358 |
5.587558032 |
0.015 |
2.3411556 |
- |
- |
- |
- |
| 4 |
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. |
42.73538 |
Sqm |
- |
- |
- |
- |
0.043 |
1.83762134 |
0.018 |
0.76923684 |
- |
- |
- |
- |
| 5 |
Painting(AR0901a) :.Priming one coat in inner surface with primer of approved quality over woodwork - Priming one coat in inner surface with primer of approved quality over woodwork including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. |
222.9672 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
0.075 |
16.72254 |
- |
- |
| 6 |
Painting(AR0919) :.Finishing wall One Coat with plastic emulsion paint of approved shades on old work (Inside) - Finishing wall One Coat with plastic emulsion paint of approved shades on old work to give an even shade including all costs of labor, Paint and Brushes required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside) |
222.9672 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.075 |
16.72254 |
| Total Qty |
57.59986 |
57.59986 |
15.345160122 |
3.97439034 |
16.72254 |
16.72254 |
| Rate Per Unit |
660.6811111 |
8.5 |
570.467 |
548.19 |
155.32787 |
249.58787 |
| Total Amount |
38055.139504004 |
489.59881 |
8753.907459317 |
2178.7210404846 |
2597.4765191898 |
4173.7431395898 |
Total Material Amount (in Rs.): 56248.586472586
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM131 |
BRM340 |
BRM028 |
BRM138 |
BRM140 |
| 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 (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. |
44.59344 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 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. |
57.59986 |
Sqm |
1 |
57.59986 |
0.1375 |
7.91998075 |
0.015 |
0.8639979 |
- |
- |
- |
- |
| 3 |
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. |
156.07704 |
Sqm |
- |
- |
0.0358 |
5.587558032 |
0.015 |
2.3411556 |
- |
- |
- |
- |
| 4 |
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. |
42.73538 |
Sqm |
- |
- |
0.043 |
1.83762134 |
0.018 |
0.76923684 |
- |
- |
- |
- |
| 5 |
Painting(AR0901a) :.Priming one coat in inner surface with primer of approved quality over woodwork - Priming one coat in inner surface with primer of approved quality over woodwork including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. |
222.9672 |
Sqm |
- |
- |
- |
- |
- |
- |
0.075 |
16.72254 |
- |
- |
| 6 |
Painting(AR0919) :.Finishing wall One Coat with plastic emulsion paint of approved shades on old work (Inside) - Finishing wall One Coat with plastic emulsion paint of approved shades on old work to give an even shade including all costs of labor, Paint and Brushes required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside) |
222.9672 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
0.075 |
16.72254 |
| Total Qty |
57.59986 |
15.345160122 |
3.97439034 |
16.72254 |
16.72254 |
| Rate Per Unit |
0 |
0 |
427.25 |
0 |
0 |
| Total Amount |
0 |
0 |
1698.058272765 |
0 |
0 |
Total Royalty Amount (in Rs.): 1698.058272765
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Provision for EI Work @
Rs. 3270
|
Rs. 3270 |
| 2 |
Provision for Contingency @
Rs. 1700
|
Rs. 1700 |
| 3 |
Display Citizen Board @
Rs. 1000
|
Rs. 1000 |
| 4 |
Any Other Lumpsum @
Rs. 1000
|
Rs. 1000 |
Total Addition Component Amount (in Rs.): 6970
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.): 166685.03722992
