| State: Odisha |
District: Sonepur |
Block: Sonepur |
Gram Panchayat: Hardokhol |
Work Code: OD/372/3570/121477/419558/00013492 (Repair & Maintenance of Pr. School Building at Majhimunda)
Project Category: Building
| Financial Year: 2020-21 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Sonepur |
Bill Status:
Final Bill
|
| Proposal Date: 27-10-2021 |
Date of Commencement: 19-12-2024 |
| Date of Completion: 20-01-2025 |
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: Smt Supriya Guru |
Administrative Approval Details
Approval No.: OD/372/3570/121477/419558/00013492/AS
Technical Sanction Details
Technical Sanction No.: OD/372/3570/121477/419558/00013492/TS
Fund Sanction No.: 19600
Fund Sanction Amount (in Rs.): 100000
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 |
52.35 |
97.204301075269 |
5088.6451612903 |
| 2 |
Other Building Items. (AR1901Ba) : Vitrified Tile 600mmx600mm Coloured /Printed - Supplying, fitting & fixing Vitrified Tile 600mmx600mm Coloured /Printed series(Homogeneous) 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 work all materials, taxes, labor, T&P , etc. complete as per direction of Engineer-in-charge.
|
Sqm |
57.015 |
1168.37099978 |
66614.672552457 |
| 3 |
Painting (AR0918f) : Finishing wall with two coat weather coat paint of approved shade in the outer surface of old work(Outside) - Finishing wall with two coat weather coat paint of approved shade 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)
|
Sqm |
83.16 |
86.6738910875 |
7207.8007828365 |
| 4 |
Concrete (AR0307) : Cement concrete (1:2:4)with 12mm size hard broken granite chips per 1cum - Cement concrete work with (1:2:4) using 12mm size hard granite(crusher broken) chips including hoisting and laying in position compacting to specified design section 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.
|
Cum |
2.51895 |
7321.01832394 |
18441.279107089 |
Total Amount (in Rs.): 97352.397603672
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
Highly-Skilled
|
Skilled
|
| Rs. 452 |
Rs. 602 |
Rs. 552 |
| 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.
|
52.35 |
Square Meter |
0.21505376344086 |
11.258064516129 |
- |
- |
- |
- |
| 2 |
Other Building Items. (AR1901Ba) : Vitrified Tile 600mmx600mm Coloured /Printed - Supplying, fitting & fixing Vitrified Tile 600mmx600mm Coloured /Printed series(Homogeneous) 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 work all materials, taxes, labor, T&P , etc. complete as per direction of Engineer-in-charge.
|
57.015 |
Square Meter |
0.216 |
12.31524 |
- |
- |
0.216 |
12.31524 |
| 3 |
Painting (AR0918f) : Finishing wall with two coat weather coat paint of approved shade in the outer surface of old work(Outside) - Finishing wall with two coat weather coat paint of approved shade 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)
|
83.16 |
Square Meter |
0.064 |
5.32224 |
- |
- |
0.054 |
4.49064 |
| 4 |
Concrete (AR0307) : Cement concrete (1:2:4)with 12mm size hard broken granite chips per 1cum - Cement concrete work with (1:2:4) using 12mm size hard granite(crusher broken) chips including hoisting and laying in position compacting to specified design section 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.
|
2.51895 |
Cubic Meter |
4.6 |
11.58717 |
0.68 |
1.712886 |
- |
- |
| Total Qty |
40.482714516129 |
16.80588 |
1.712886 |
| Rate Per Man Day |
452 |
602 |
552 |
| Total Amount |
18298.18696129 |
10117.13976 |
945.513072 |
Total Labour Amount (in Rs.): 29360.83979329
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM132 |
BRM174 |
BRM340 |
BRM028 |
BRM255 |
BRM056 |
| 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. |
52.35 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
Other Building Items. (AR1901Ba) :.Vitrified Tile 600mmx600mm Coloured /Printed - Supplying, fitting & fixing Vitrified Tile 600mmx600mm Coloured /Printed series(Homogeneous) 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 work all materials, taxes, labor, T&P , etc. complete as per direction of Engineer-in-charge. |
57.015 |
Sqm |
1 |
57.015 |
0.0076 |
0.433314 |
0.1074 |
6.123411 |
0.021 |
1.197315 |
- |
- |
- |
- |
| 3 |
Painting(AR0918f) :.Finishing wall with two coat weather coat paint of approved shade in the outer surface of old work(Outside) - Finishing wall with two coat weather coat paint of approved shade 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) |
83.16 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
0.125 |
10.395 |
- |
- |
| 4 |
Concrete (AR0307) :.Cement concrete (1:2:4)with 12mm size hard broken granite chips per 1cum - Cement concrete work with (1:2:4) using 12mm size hard granite(crusher broken) chips including hoisting and laying in position compacting to specified design section 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. |
2.51895 |
Cum |
- |
- |
- |
- |
3.23 |
8.1362085 |
0.45 |
1.1335275 |
- |
- |
0.9 |
2.267055 |
| Total Qty |
57.015 |
0.433314 |
14.2596195 |
2.3308425 |
10.395 |
2.267055 |
| Rate Per Unit |
705.3611111 |
2041.967 |
572.407 |
417.99 |
195.03787 |
2111.71 |
| Total Amount |
40216.163749367 |
884.812888638 |
8162.3060191365 |
974.268856575 |
2027.41865865 |
4787.36271405 |
Total Material Amount (in Rs.): 57052.332886416
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM132 |
BRM174 |
BRM340 |
BRM028 |
BRM255 |
BRM056 |
| 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. |
52.35 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
Other Building Items. (AR1901Ba) :.Vitrified Tile 600mmx600mm Coloured /Printed - Supplying, fitting & fixing Vitrified Tile 600mmx600mm Coloured /Printed series(Homogeneous) 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 work all materials, taxes, labor, T&P , etc. complete as per direction of Engineer-in-charge. |
57.015 |
Sqm |
1 |
57.015 |
0.0076 |
0.433314 |
0.1074 |
6.123411 |
0.021 |
1.197315 |
- |
- |
- |
- |
| 3 |
Painting(AR0918f) :.Finishing wall with two coat weather coat paint of approved shade in the outer surface of old work(Outside) - Finishing wall with two coat weather coat paint of approved shade 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) |
83.16 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
0.125 |
10.395 |
- |
- |
| 4 |
Concrete (AR0307) :.Cement concrete (1:2:4)with 12mm size hard broken granite chips per 1cum - Cement concrete work with (1:2:4) using 12mm size hard granite(crusher broken) chips including hoisting and laying in position compacting to specified design section 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. |
2.51895 |
Cum |
- |
- |
- |
- |
3.23 |
8.1362085 |
0.45 |
1.1335275 |
- |
- |
0.9 |
2.267055 |
| Total Qty |
57.015 |
0.433314 |
14.2596195 |
2.3308425 |
10.395 |
2.267055 |
| Rate Per Unit |
0 |
0 |
0 |
170.25 |
0 |
279.5 |
| Total Amount |
0 |
0 |
0 |
396.825935625 |
0 |
633.6418725 |
Total Royalty Amount (in Rs.): 1030.467808125
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 1674
|
Rs. 1674 |
| 2 |
Contingency @
1%
|
Rs. 973.52397603672 |
Total Addition Component Amount (in Rs.): 2647.5239760367
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
Rs. 973
|
Rs. 973 |
| 2 |
Royalty @
Rs. 376.2966375
|
Rs. 376.2966375 |
| 3 |
Additional Royalty @
Rs. 597.726675
|
Rs. 597.726675 |
| 4 |
EMF @
Rs. 18.814831875
|
Rs. 18.814831875 |
| 5 |
DMF @
Rs. 37.62966375
|
Rs. 37.62966375 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 12 x 3.945) @ 98.625
|
Rs. 98.625 |
| 7 |
Labour Cess @
Rs. 973
|
Rs. 973 |
Total Deduction Component Amount (in Rs.): 3075.092808125
Total Net Amount (in Rs.): 96924.828771584
