| State: Odisha |
District: Balasore |
Block: Bhograi |
Gram Panchayat: Kumbhirgadi |
Work Code: OD/346/3302/275558/391750/00034053 (Maintenance Of Adangapantai Pry School At Village Adangapantei.)
Project Category: Building
| Financial Year: 2023-24 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Bhograi |
Bill Status:
Final Bill
|
| Proposal Date: - |
Date of Commencement: 06-12-2025 |
| Date of Completion: 09-12-2025 |
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: SOMANATH MALIK |
Administrative Approval Details
Approval No.: OD/346/3302/275558/391750/00034053/AS
Technical Sanction Details
Technical Sanction No.: OD/346/3302/275558/391750/00034053/TS
Fund Sanction No.: 13739
Fund Sanction Amount (in Rs.): 200000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
R.C.C. Work (AR0404B) : Reinforced cement concrete work of M-20 grade with 20mm & downgrade size black hard crusher broken granite chips.(Nominal mix as per IS-456, Table-9). - R.C.C. work of M-20 grade with 20mm & downgrade size black hard crusher broken granite 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 and as per direction of Engineer-in charge(Nominal mix as per IS-456, Table-9).
|
Cum |
9.7315481198592 |
7390.007826724 |
71916.216771901 |
| 2 |
R.C.C. Work (AR0409) : Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position - Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position including cost of binding wire 18 to 20 gauge with cost of steel rod and as per drawing, design, and direction of Engineer-in-charge.
|
Qntl |
9.94 |
8434.2122924 |
83836.070186456 |
| 3 |
R.C.C. Work (AR0410a) : Centring & Shuttering for R.C.C. floor and roof slabs, landings,balconies, projecting sun shades and chajjas - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. floor and roof slabs, landings, balconies, projecting sun shades and chajjas up to 4.3m height
|
Sqm |
48.9982313584 |
663.90898015022 |
32530.36581032 |
| 4 |
R.C.C. Work (AR0410d) : Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. beams, column, grider and bressmer, etc. Data for 4.2sqm
|
Sqm |
9.112297852 |
1048.4253517895 |
9553.5640810938 |
Total Amount (in Rs.): 197836.21684977
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
Skilled
|
Semi-Skilled
|
Highly-Skilled
|
| Rs. 462 |
Rs. 562 |
Rs. 512 |
Rs. 612 |
| 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 |
R.C.C. Work (AR0404B) : Reinforced cement concrete work of M-20 grade with 20mm & downgrade size black hard crusher broken granite chips.(Nominal mix as per IS-456, Table-9). - R.C.C. work of M-20 grade with 20mm & downgrade size black hard crusher broken granite 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 and as per direction of Engineer-in charge(Nominal mix as per IS-456, Table-9).
|
9.7315481198592 |
Cubic Meter |
1.3333 |
12.975073108208 |
0.0573 |
0.55761770726793 |
0.1 |
0.97315481198592 |
- |
- |
| 2 |
R.C.C. Work (AR0409) : Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position - Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position including cost of binding wire 18 to 20 gauge with cost of steel rod and as per drawing, design, and direction of Engineer-in-charge.
|
9.94 |
Quintal |
0.8 |
7.952 |
0.044 |
0.43736 |
- |
- |
0.3 |
2.982 |
| 3 |
R.C.C. Work (AR0410a) : Centring & Shuttering for R.C.C. floor and roof slabs, landings,balconies, projecting sun shades and chajjas - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. floor and roof slabs, landings, balconies, projecting sun shades and chajjas up to 4.3m height
|
48.9982313584 |
Square Meter |
- |
- |
0.30555555555556 |
14.971681803956 |
0.30555555555556 |
14.971681803956 |
- |
- |
| 4 |
R.C.C. Work (AR0410d) : Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. beams, column, grider and bressmer, etc. Data for 4.2sqm
|
9.112297852 |
Square Meter |
- |
- |
0.6547619047619 |
5.9663854983333 |
0.6547619047619 |
5.9663854983333 |
- |
- |
| Total Qty |
20.927073108208 |
21.911222114275 |
21.933045009557 |
2.982 |
| Rate Per Man Day |
462 |
562 |
512 |
612 |
| Total Amount |
9668.3077759922 |
12314.106828222 |
11229.719044893 |
1824.984 |
Total Labour Amount (in Rs.): 35037.117649108
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM060 |
BRM052 |
BRM340 |
BRM028 |
BRM162 |
BRM341 |
BRM084 |
BRM104 |
| 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 |
R.C.C. Work (AR0404B) :.Reinforced cement concrete work of M-20 grade with 20mm & downgrade size black hard crusher broken granite chips.(Nominal mix as per IS-456, Table-9). - R.C.C. work of M-20 grade with 20mm & downgrade size black hard crusher broken granite 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 and as per direction of Engineer-in charge(Nominal mix as per IS-456, Table-9). |
9.7315481198592 |
Cum |
0.36 |
3.5033573231493 |
0.54 |
5.255035984724 |
3.4733 |
33.800586084707 |
0.45 |
4.3791966539366 |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
R.C.C. Work (AR0409) :.Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position - Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position including cost of binding wire 18 to 20 gauge with cost of steel rod and as per drawing, design, and direction of Engineer-in-charge. |
9.94 |
Qntl |
- |
- |
- |
- |
- |
- |
- |
- |
0.8 |
7.952 |
1.05 |
10.437 |
- |
- |
- |
- |
| 3 |
R.C.C. Work (AR0410a) :.Centring & Shuttering for R.C.C. floor and roof slabs, landings,balconies, projecting sun shades and chajjas - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. floor and roof slabs, landings, balconies, projecting sun shades and chajjas up to 4.3m height |
48.9982313584 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.62222222222222 |
30.487788400782 |
0.0050222222222222 |
0.24608000637774 |
| 4 |
R.C.C. Work (AR0410d) :.Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. beams, column, grider and bressmer, etc. Data for 4.2sqm |
9.112297852 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.55238095238095 |
5.0334597658667 |
0.0051904761904762 |
0.047297165041333 |
| Total Qty |
3.5033573231493 |
5.255035984724 |
33.800586084707 |
4.3791966539366 |
7.952 |
10.437 |
35.521248166649 |
0.29337717141908 |
| Rate Per Unit |
3246.58 |
3210.2 |
567.932 |
984.79 |
90 |
6222.687 |
345.286 |
58668.206 |
| Total Amount |
11373.92981819 |
16869.716518161 |
19196.43445626 |
4312.5890728303 |
715.68 |
64946.184219 |
12264.98969447 |
17211.912328512 |
Total Material Amount (in Rs.): 146891.43610742
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM060 |
BRM052 |
BRM340 |
BRM028 |
BRM341 |
BRM084 |
BRM104 |
| 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 |
R.C.C. Work (AR0404B) :.Reinforced cement concrete work of M-20 grade with 20mm & downgrade size black hard crusher broken granite chips.(Nominal mix as per IS-456, Table-9). - R.C.C. work of M-20 grade with 20mm & downgrade size black hard crusher broken granite 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 and as per direction of Engineer-in charge(Nominal mix as per IS-456, Table-9). |
9.7315481198592 |
Cum |
0.36 |
3.5033573231493 |
0.54 |
5.255035984724 |
3.4733 |
33.800586084707 |
0.45 |
4.3791966539366 |
- |
- |
- |
- |
- |
- |
| 2 |
R.C.C. Work (AR0409) :.Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position - Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position including cost of binding wire 18 to 20 gauge with cost of steel rod and as per drawing, design, and direction of Engineer-in-charge. |
9.94 |
Qntl |
- |
- |
- |
- |
- |
- |
- |
- |
1.05 |
10.437 |
- |
- |
- |
- |
| 3 |
R.C.C. Work (AR0410a) :.Centring & Shuttering for R.C.C. floor and roof slabs, landings,balconies, projecting sun shades and chajjas - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. floor and roof slabs, landings, balconies, projecting sun shades and chajjas up to 4.3m height |
48.9982313584 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.0076666666666667 |
0.37565310708107 |
0.0050222222222222 |
0.24608000637774 |
| 4 |
R.C.C. Work (AR0410d) :.Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. beams, column, grider and bressmer, etc. Data for 4.2sqm |
9.112297852 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.0056666666666667 |
0.051636354494667 |
0.0051904761904762 |
0.047297165041333 |
| Total Qty |
3.5033573231493 |
5.255035984724 |
33.800586084707 |
4.3791966539366 |
10.437 |
0.42728946157573 |
0.29337717141908 |
| Rate Per Unit |
522.5 |
522.5 |
0 |
265.25 |
0 |
0 |
0 |
| Total Amount |
1830.5042013455 |
2745.7563020183 |
0 |
1161.5819124567 |
0 |
0 |
0 |
Total Royalty Amount (in Rs.): 5737.8424158205
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 1163
|
Rs. 1163 |
| 2 |
Contingency @
Rs. 1000
|
Rs. 1000 |
Total Addition Component Amount (in Rs.): 2163
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
Rs. 1000
|
Rs. 1000 |
| 2 |
Royalty @
Rs. 1291.8630129113
|
Rs. 1291.8630129113 |
| 3 |
Additional Royalty @
Rs. 4252.1999509725
|
Rs. 4252.1999509725 |
| 4 |
EMF @
Rs. 64.593150645565
|
Rs. 64.593150645565 |
| 5 |
DMF @
Rs. 129.18630129113
|
Rs. 129.18630129113 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.945) @ 268.26
|
Rs. 268.26 |
| 7 |
Labour Cess @
Rs. 2000
|
Rs. 2000 |
Total Deduction Component Amount (in Rs.): 9006.1024158205
Total Net Amount (in Rs.): 190993.11443395
