| State: Odisha |
District: Mayurbhanj |
Block: Baripada |
Gram Panchayat: Budhikhamari |
Work Code: OD/365/3490/120101/390459/00013465 (CONSTRUCTION OF FACILITY CENTRE AT GP OFFICE BUDHIKHAMARI)
Project Category: Building
| Financial Year: 2020-21 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Baripada |
Bill Status:
2nd Bill
|
| Proposal Date: 04-02-2021 |
Date of Commencement: 08-02-2025 |
| Date of Completion: - |
Scheme Name: 5th SFC Grant in Aid |
| Scheme Component Name: Provision of Facilities at GP Head Quarter |
Project Sub-Category: GP Facility Centre |
| Project Type: New Work |
Name of Executant: CHAPALA CHANDA PRADHAN |
Administrative Approval Details
Approval No.: OD/365/3490/120101/390459/00013465/AS
Technical Sanction Details
Technical Sanction No.: OD/365/3490/120101/390459/00013465/TS
Fund Sanction No.: 2306/PR&DW
Fund Sanction Amount (in Rs.): 1000000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
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 |
80.22545662 |
245.926750724 |
19729.585871906 |
| 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 |
102.1933 |
172.1142408344 |
17588.922247862 |
| 3 |
Flooring (AR0817b) : Fixing ceramic tiles (20cmx30cm / 20cmx20cm special plain/printed series ceramic wall tiles of premium grade having thickness 6.5mm to 6.7mm confirming to IS 13753) - Fixing ceramic tiles (20cmx30cm / 20cmx20cm special plain/printed series ceramic wall tiles of premium grade having thickness 6.5mm to 6.7mm confirming to IS 13753) in wall cladding 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 |
27.8709 |
943.597411731 |
26298.909102614 |
| 4 |
Flooring (AR0816) : 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 floor - 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 floor , treads or steps and landing on a 25mm thick bed of cement mortar 1:1 (1cement: 1sand) jointed with neat cement slurry mixed with pigment to match the shades of the ceramic tiles including rubbing and polishing, cost of precast tiles complete as per direction of Enginer-in-charge.
|
Sqm |
16.4902825 |
1247.4969683926 |
20571.577426688 |
| 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 |
232.814918 |
71.127445298333 |
16559.530344681 |
| 6 |
Painting (AR0918ca) : Finishing wall two coats with weather coat with one coat oilbound Primer - Finishing wall surface two coats with weather coat with one coat oilbound Primer including all costs of labour, Paint, Primer, Brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge.(Outside)
|
Sqm |
102.1933 |
154.61332161313 |
15800.445559607 |
| 7 |
Painting (AR0920) : Finishing wall two coats with plastic emulsion paint of approved shades on new work (Inside) - Finishing wall two coats with plastic emulsion paint of approved shades on new 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 |
85.842372 |
99.249596775 |
8519.8208072095 |
| 8 |
Iron Work (AR1704) : Iron Doors and windows fixing - Supplying, fitting & fixing of Mild steel and put up for frames & shutters of Doors and windows fixing in position with cost, conveyance, taxes of all materials, labours and T & P required for the work etc. as per direction of Engineer-in-charge.
|
Qntl |
8 |
15134.956356976 |
121079.65085581 |
Total Amount (in Rs.): 246148.44221637
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
Skilled
|
Highly-Skilled
|
Semi-Skilled
|
| Rs. 452 |
Rs. 552 |
Rs. 602 |
Rs. 502 |
| 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 (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.
|
80.22545662 |
Square Meter |
0.24 |
19.2541095888 |
- |
- |
0.16 |
12.8360730592 |
- |
- |
| 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.
|
102.1933 |
Square Meter |
0.12 |
12.263196 |
- |
- |
0.14 |
14.307062 |
- |
- |
| 3 |
Flooring (AR0817b) : Fixing ceramic tiles (20cmx30cm / 20cmx20cm special plain/printed series ceramic wall tiles of premium grade having thickness 6.5mm to 6.7mm confirming to IS 13753) - Fixing ceramic tiles (20cmx30cm / 20cmx20cm special plain/printed series ceramic wall tiles of premium grade having thickness 6.5mm to 6.7mm confirming to IS 13753) in wall cladding 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.
|
27.8709 |
Square Meter |
0.325 |
9.0580425 |
- |
- |
- |
- |
0.325 |
9.0580425 |
| 4 |
Flooring (AR0816) : 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 floor - 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 floor , treads or steps and landing on a 25mm thick bed of cement mortar 1:1 (1cement: 1sand) jointed with neat cement slurry mixed with pigment to match the shades of the ceramic tiles including rubbing and polishing, cost of precast tiles complete as per direction of Enginer-in-charge.
|
16.4902825 |
Square Meter |
0.216 |
3.56190102 |
0.55 |
9.069655375 |
- |
- |
0.216 |
3.56190102 |
| 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.
|
232.814918 |
Square Meter |
0.053763440860215 |
12.516931075269 |
- |
- |
- |
- |
0.053763440860215 |
12.516931075269 |
| 6 |
Painting (AR0918ca) : Finishing wall two coats with weather coat with one coat oilbound Primer - Finishing wall surface two coats with weather coat with one coat oilbound Primer including all costs of labour, Paint, Primer, Brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge.(Outside)
|
102.1933 |
Square Meter |
0.11776344086022 |
12.03463464086 |
- |
- |
- |
- |
0.10776344086022 |
11.01270164086 |
| 7 |
Painting (AR0920) : Finishing wall two coats with plastic emulsion paint of approved shades on new work (Inside) - Finishing wall two coats with plastic emulsion paint of approved shades on new 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)
|
85.842372 |
Square Meter |
0.064 |
5.493911808 |
- |
- |
- |
- |
0.054 |
4.635488088 |
| 8 |
Iron Work (AR1704) : Iron Doors and windows fixing - Supplying, fitting & fixing of Mild steel and put up for frames & shutters of Doors and windows fixing in position with cost, conveyance, taxes of all materials, labours and T & P required for the work etc. as per direction of Engineer-in-charge.
|
8 |
Quintal |
6.3976377952756 |
51.181102362205 |
1.9685039370079 |
15.748031496063 |
3.9370078740157 |
31.496062992126 |
3.4448818897638 |
27.55905511811 |
| Total Qty |
125.36382899513 |
58.639198051326 |
68.344119442239 |
24.817686871063 |
| Rate Per Man Day |
452 |
552 |
602 |
502 |
| Total Amount |
56664.4507058 |
32368.837324332 |
41143.159904228 |
12458.478809274 |
Total Labour Amount (in Rs.): 142634.92674363
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM129 |
BRM130 |
BRM138 |
BRM255 |
BRM252 |
BRM140 |
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 (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. |
80.22545662 |
Sqm |
0.043 |
3.44969463466 |
0.018 |
1.44405821916 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 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. |
102.1933 |
Sqm |
0.0358 |
3.65852014 |
0.015 |
1.5328995 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
Flooring (AR0817b) :.Fixing ceramic tiles (20cmx30cm / 20cmx20cm special plain/printed series ceramic wall tiles of premium grade having thickness 6.5mm to 6.7mm confirming to IS 13753) - Fixing ceramic tiles (20cmx30cm / 20cmx20cm special plain/printed series ceramic wall tiles of premium grade having thickness 6.5mm to 6.7mm confirming to IS 13753) in wall cladding 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. |
27.8709 |
Sqm |
0.1375 |
3.83224875 |
0.015 |
0.4180635 |
1 |
27.8709 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 4 |
Flooring (AR0816) :.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 floor - 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 floor , treads or steps and landing on a 25mm thick bed of cement mortar 1:1 (1cement: 1sand) jointed with neat cement slurry mixed with pigment to match the shades of the ceramic tiles including rubbing and polishing, cost of precast tiles complete as per direction of Enginer-in-charge. |
16.4902825 |
Sqm |
0.2737 |
4.51339032025 |
0.013 |
0.2143736725 |
- |
- |
1 |
16.4902825 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 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. |
232.814918 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
0.075 |
17.46111885 |
- |
- |
- |
- |
- |
- |
- |
- |
| 6 |
Painting(AR0918ca) :.Finishing wall two coats with weather coat with one coat oilbound Primer - Finishing wall surface two coats with weather coat with one coat oilbound Primer including all costs of labour, Paint, Primer, Brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge.(Outside) |
102.1933 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.125 |
12.7741625 |
0.084 |
8.5842372 |
- |
- |
- |
- |
| 7 |
Painting(AR0920) :.Finishing wall two coats with plastic emulsion paint of approved shades on new work (Inside) - Finishing wall two coats with plastic emulsion paint of approved shades on new 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) |
85.842372 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.125 |
10.7302965 |
- |
- |
| 8 |
Iron Work(AR1704) :.Iron Doors and windows fixing - Supplying, fitting & fixing of Mild steel and put up for frames & shutters of Doors and windows fixing in position with cost, conveyance, taxes of all materials, labours and T & P required for the work etc. as per direction of Engineer-in-charge. |
8 |
Qntl |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1 |
8 |
| Total Qty |
15.45385384491 |
3.60939489166 |
27.8709 |
16.4902825 |
17.46111885 |
12.7741625 |
8.5842372 |
10.7302965 |
8 |
| Rate Per Unit |
471.532 |
538.16 |
419.7102781 |
464.5902781 |
155.50622 |
195.21622 |
125.92622 |
249.76622 |
5818.482 |
| Total Amount |
7286.9866111981 |
1942.4319548957 |
11697.703189897 |
7661.2249326226 |
2715.3125893342 |
2493.7237169157 |
1080.9805421794 |
2680.0655962842 |
46547.856 |
Total Material Amount (in Rs.): 84106.285133327
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM129 |
BRM130 |
BRM138 |
BRM255 |
BRM252 |
BRM140 |
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 (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. |
80.22545662 |
Sqm |
0.043 |
3.44969463466 |
0.018 |
1.44405821916 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 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. |
102.1933 |
Sqm |
0.0358 |
3.65852014 |
0.015 |
1.5328995 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
Flooring (AR0817b) :.Fixing ceramic tiles (20cmx30cm / 20cmx20cm special plain/printed series ceramic wall tiles of premium grade having thickness 6.5mm to 6.7mm confirming to IS 13753) - Fixing ceramic tiles (20cmx30cm / 20cmx20cm special plain/printed series ceramic wall tiles of premium grade having thickness 6.5mm to 6.7mm confirming to IS 13753) in wall cladding 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. |
27.8709 |
Sqm |
0.1375 |
3.83224875 |
0.015 |
0.4180635 |
1 |
27.8709 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 4 |
Flooring (AR0816) :.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 floor - 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 floor , treads or steps and landing on a 25mm thick bed of cement mortar 1:1 (1cement: 1sand) jointed with neat cement slurry mixed with pigment to match the shades of the ceramic tiles including rubbing and polishing, cost of precast tiles complete as per direction of Enginer-in-charge. |
16.4902825 |
Sqm |
0.2737 |
4.51339032025 |
0.013 |
0.2143736725 |
- |
- |
1 |
16.4902825 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 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. |
232.814918 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
0.075 |
17.46111885 |
- |
- |
- |
- |
- |
- |
- |
- |
| 6 |
Painting(AR0918ca) :.Finishing wall two coats with weather coat with one coat oilbound Primer - Finishing wall surface two coats with weather coat with one coat oilbound Primer including all costs of labour, Paint, Primer, Brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge.(Outside) |
102.1933 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.125 |
12.7741625 |
0.084 |
8.5842372 |
- |
- |
- |
- |
| 7 |
Painting(AR0920) :.Finishing wall two coats with plastic emulsion paint of approved shades on new work (Inside) - Finishing wall two coats with plastic emulsion paint of approved shades on new 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) |
85.842372 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.125 |
10.7302965 |
- |
- |
| 8 |
Iron Work(AR1704) :.Iron Doors and windows fixing - Supplying, fitting & fixing of Mild steel and put up for frames & shutters of Doors and windows fixing in position with cost, conveyance, taxes of all materials, labours and T & P required for the work etc. as per direction of Engineer-in-charge. |
8 |
Qntl |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1 |
8 |
| Total Qty |
15.45385384491 |
3.60939489166 |
27.8709 |
16.4902825 |
17.46111885 |
12.7741625 |
8.5842372 |
10.7302965 |
8 |
| Rate Per Unit |
0 |
642.5 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
| Total Amount |
0 |
2319.0362178915 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
Total Royalty Amount (in Rs.): 2319.0362178915
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
Rs. 2886.86
|
Rs. 2887 |
Total Addition Component Amount (in Rs.): 2887
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
Rs. 2886.56
|
Rs. 2887 |
| 2 |
Royalty @
Rs. 126.3288212081
|
Rs. 126 |
| 3 |
Additional Royalty @
Rs. 2173.7580735022
|
Rs. 2174 |
| 4 |
EMF @
Rs. 6.316441060405
|
Rs. 6 |
| 5 |
DMF @
Rs. 12.63288212081
|
Rs. 13 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.945) @ 130.185
|
Rs. 130.185 |
| 7 |
Labour Cess @
1%
|
Rs. 2490 |
Total Deduction Component Amount (in Rs.): 7826.185
Total Net Amount (in Rs.): 241209.25721637
