| State: Odisha |
District: Bargarh |
Block: Bijepur |
Gram Panchayat: Saipali |
Work Code: OD/347/3316/116473/380414/00027125 (Repair & Maintenance Of Govt. Primary School, Putka)
Project Category: Building
| Financial Year: 2024-25 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Bijepur |
Bill Status:
1st Bill
|
| Proposal Date: - |
Date of Commencement: 16-11-2025 |
| 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: MAMATA RANI SAHOO |
Administrative Approval Details
Approval No.: OD/347/3316/116473/380414/00027125/AS
Technical Sanction Details
Technical Sanction No.: OD/347/3316/116473/380414/00027125/TS
Fund Sanction No.: 28923
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 |
173.5921 |
1005.5011812602 |
174547.06160744 |
| 2 |
Flooring (AR0816j) : Fixing Chequred Tiles in floor , treads or steps and landing on a 25mm thick bed of cement mortar 1:1 - Fixing Chequred Tiles 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 Chequred tiles including rubbing and polishing, cost of precast tiles complete as per direction of Enginer-in-charge.
|
Sqm |
20.083 |
937.4606908786 |
18827.023054915 |
Total Amount (in Rs.): 193374.08466235
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
Highly-Skilled
|
Semi-Skilled
|
| Rs. 462 |
Rs. 612 |
Rs. 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)
|
173.5921 |
Square Meter |
0.216 |
37.4958936 |
- |
- |
0.216 |
37.4958936 |
| 2 |
Flooring (AR0816j) : Fixing Chequred Tiles in floor , treads or steps and landing on a 25mm thick bed of cement mortar 1:1 - Fixing Chequred Tiles 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 Chequred tiles including rubbing and polishing, cost of precast tiles complete as per direction of Enginer-in-charge.
|
20.083 |
Square Meter |
0.216 |
4.337928 |
0.55 |
11.04565 |
0.216 |
4.337928 |
| Total Qty |
41.8338216 |
41.8338216 |
11.04565 |
| Rate Per Man Day |
462 |
612 |
512 |
| Total Amount |
19327.2255792 |
25602.2988192 |
5655.3728 |
Total Labour Amount (in Rs.): 50584.8971984
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM174 |
BRM340 |
BRM028 |
BRM131 |
BRM134 |
BRMMR0027 |
| 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) |
173.5921 |
Sqm |
0.0076 |
1.31929996 |
0.1074 |
18.64379154 |
0.021 |
3.6454341 |
1 |
173.5921 |
- |
- |
- |
- |
| 2 |
Flooring (AR0816j) :.Fixing Chequred Tiles in floor , treads or steps and landing on a 25mm thick bed of cement mortar 1:1 - Fixing Chequred Tiles 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 Chequred tiles including rubbing and polishing, cost of precast tiles complete as per direction of Enginer-in-charge. |
20.083 |
Sqm |
- |
- |
0.2737 |
5.4967171 |
0.013 |
0.261079 |
- |
- |
1 |
20.083 |
1 |
20.083 |
| Total Qty |
1.31929996 |
24.14050864 |
3.9065131 |
173.5921 |
20.083 |
20.083 |
| Rate Per Unit |
2053.857 |
573.237 |
409.04 |
663.9538891 |
215.3 |
8.5 |
| Total Amount |
2709.6534579457 |
13838.232751268 |
1597.920118424 |
115257.14991204 |
4323.8699 |
170.7055 |
Total Material Amount (in Rs.): 137897.53163967
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM174 |
BRM340 |
BRM028 |
BRM131 |
| 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) |
173.5921 |
Sqm |
0.0076 |
1.31929996 |
0.1074 |
18.64379154 |
0.021 |
3.6454341 |
1 |
173.5921 |
| 2 |
Flooring (AR0816j) :.Fixing Chequred Tiles in floor , treads or steps and landing on a 25mm thick bed of cement mortar 1:1 - Fixing Chequred Tiles 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 Chequred tiles including rubbing and polishing, cost of precast tiles complete as per direction of Enginer-in-charge. |
20.083 |
Sqm |
- |
- |
0.2737 |
5.4967171 |
0.013 |
0.261079 |
- |
- |
| Total Qty |
1.31929996 |
24.14050864 |
3.9065131 |
173.5921 |
| Rate Per Unit |
0 |
0 |
165.25 |
0 |
| Total Amount |
0 |
0 |
645.551289775 |
0 |
Total Royalty Amount (in Rs.): 645.551289775
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 1900
|
Rs. 1900 |
| 2 |
Contingency @
1%
|
Rs. 1933.7408466235 |
Total Addition Component Amount (in Rs.): 3833.7408466235
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
1%
|
Rs. 1972.0782550897 |
| 2 |
Royalty @
Rs. 136.7279585
|
Rs. 136.7279585 |
| 3 |
Additional Royalty @
Rs. 488.3141375
|
Rs. 488.3141375 |
| 4 |
EMF @
Rs. 6.836397925
|
Rs. 6.836397925 |
| 5 |
DMF @
Rs. 13.67279585
|
Rs. 13.67279585 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 11 x 3.945) @ 193.305
|
Rs. 193.305 |
| 7 |
Labour Cess @
1%
|
Rs. 1972.0782550897 |
Total Deduction Component Amount (in Rs.): 4783.0127999545
Total Net Amount (in Rs.): 192424.81270902
