| State: Odisha |
District: Sambalpur |
Block: Dhankauda |
Gram Panchayat: Sason |
Work Code: OD/371/3559/121307/381717/00037548 (Repair & Maintenance Of Govt. Upper Primary School At Ranikhinda)
Project Category: Building
| Financial Year: 2023-24 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Dhankauda |
Bill Status:
Final Bill
|
| Proposal Date: - |
Date of Commencement: 31-07-2025 |
| Date of Completion: 16-08-2025 |
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: PRADEEP KUMAR BADHAI |
Administrative Approval Details
Approval No.: OD/371/3559/121307/381717/00037548/AS
Technical Sanction Details
Technical Sanction No.: OD/371/3559/121307/381717/00037548/TS
Fund Sanction No.: 12439
Fund Sanction Amount (in Rs.): 500000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
R.C.C. Work (AR0404A) : Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade 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. (excluding centring and shuttering)
|
Cum |
0.6825 |
6182.555185276 |
4219.5939139509 |
| 2 |
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 |
10.92 |
1047.9038224181 |
11443.109740806 |
| 3 |
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 |
10.92 |
251.84927316 |
2750.1940629072 |
| 4 |
Iron Work (AR1703) : Iron work wrought and put up in trusses and record racks - Iron work wrought and put up in trusses and record racks including all cost of labour, material, machinery and T & P required for the work etc. as per direction of Engineer-in-Charge.
|
Qntl |
19.6102 |
13842.377736252 |
271451.79588345 |
| 5 |
Roofing (AR1135i) : G.C.I. Sheet (0.40mm thick) in walling - Supplying, fitting & fixing of G.C.I. Sheet (0.40mm thick) in walling including cost of nuts and bolts, fitting, labour and material etc. complete as per direction of Engineer-in-Charge.
|
Sqm |
333.243061 |
540.97316583945 |
180275.5537032 |
| 6 |
Painting (AR0903i) : Painting two coats of enamel paint in outer surface paint (outer surface) - Painting two coats of enamel paint in outer surface paint including all costs of labour, Paint and brushes required for the work etc. complete and as per direction of Engineer-in-charge.(Outside)
|
Sqm |
86.48711882 |
164.23523221452 |
14204.232042967 |
Total Amount (in Rs.): 484344.47934728
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 (AR0404A) : Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade 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. (excluding centring and shuttering)
|
0.6825 |
Cubic Meter |
1.3333 |
0.90997725 |
0.0573 |
0.03910725 |
0.1 |
0.06825 |
- |
- |
| 2 |
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
|
10.92 |
Square Meter |
- |
- |
0.6547619047619 |
7.15 |
0.6547619047619 |
7.15 |
- |
- |
| 3 |
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.
|
10.92 |
Square Meter |
0.24 |
2.6208 |
- |
- |
0.16 |
1.7472 |
- |
- |
| 4 |
Iron Work (AR1703) : Iron work wrought and put up in trusses and record racks - Iron work wrought and put up in trusses and record racks including all cost of labour, material, machinery and T & P required for the work etc. as per direction of Engineer-in-Charge.
|
19.6102 |
Quintal |
4.9212598425197 |
96.50688976378 |
1.9685039370079 |
38.602755905512 |
4.4291338582677 |
86.856200787402 |
- |
- |
| 5 |
Roofing (AR1135i) : G.C.I. Sheet (0.40mm thick) in walling - Supplying, fitting & fixing of G.C.I. Sheet (0.40mm thick) in walling including cost of nuts and bolts, fitting, labour and material etc. complete as per direction of Engineer-in-Charge.
|
333.243061 |
Square Meter |
0.21505376344086 |
71.665174408602 |
- |
- |
- |
- |
0.16129032258065 |
53.748880806452 |
| 6 |
Painting (AR0903i) : Painting two coats of enamel paint in outer surface paint (outer surface) - Painting two coats of enamel paint in outer surface paint including all costs of labour, Paint and brushes required for the work etc. complete and as per direction of Engineer-in-charge.(Outside)
|
86.48711882 |
Square Meter |
0.11827956989247 |
10.229659215269 |
- |
- |
- |
- |
0.13440860215054 |
11.624612744624 |
| Total Qty |
181.93250063765 |
95.821650787402 |
45.791863155512 |
65.373493551075 |
| Rate Per Man Day |
462 |
562 |
512 |
612 |
| Total Amount |
84052.815294595 |
53851.76774252 |
23445.433935622 |
40008.578053258 |
Total Labour Amount (in Rs.): 201358.59502599
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM060 |
BRM052 |
BRM084 |
BRM104 |
BRM341 |
BRMMR0036 |
BRM150 |
BRM141 |
| 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) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
R.C.C. Work (AR0404A) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade 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. (excluding centring and shuttering) |
0.6825 |
Cum |
3.4733 |
2.37052725 |
0.45 |
0.307125 |
0.36 |
0.2457 |
0.54 |
0.36855 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
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 |
10.92 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
0.55238095238095 |
6.032 |
0.0051904761904762 |
0.05668 |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
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. |
10.92 |
Sqm |
0.043 |
0.46956 |
0.018 |
0.19656 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 4 |
Iron Work(AR1703) :.Iron work wrought and put up in trusses and record racks - Iron work wrought and put up in trusses and record racks including all cost of labour, material, machinery and T & P required for the work etc. as per direction of Engineer-in-Charge. |
19.6102 |
Qntl |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1 |
19.6102 |
- |
- |
- |
- |
- |
- |
| 5 |
Roofing (AR1135i) :.G.C.I. Sheet (0.40mm thick) in walling - Supplying, fitting & fixing of G.C.I. Sheet (0.40mm thick) in walling including cost of nuts and bolts, fitting, labour and material etc. complete as per direction of Engineer-in-Charge. |
333.243061 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.10752688172043 |
35.832587204301 |
1 |
333.243061 |
- |
- |
| 6 |
Painting(AR0903i) :.Painting two coats of enamel paint in outer surface paint (outer surface) - Painting two coats of enamel paint in outer surface paint including all costs of labour, Paint and brushes required for the work etc. complete and as per direction of Engineer-in-charge.(Outside) |
86.48711882 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.125 |
10.8108898525 |
| Total Qty |
2.84008725 |
0.503685 |
0.2457 |
0.36855 |
6.032 |
0.05668 |
19.6102 |
35.832587204301 |
333.243061 |
10.8108898525 |
| Rate Per Unit |
568.732 |
938.79 |
2215.48 |
2179.1 |
297.726 |
58620.646 |
6728.972 |
30 |
334.3266733 |
205.64732 |
| Total Amount |
1615.248501867 |
472.85444115 |
544.343436 |
803.107305 |
1795.883232 |
3322.61821528 |
131956.4867144 |
1074.977616129 |
111412.04398444 |
2223.2305249818 |
Total Material Amount (in Rs.): 255220.79397125
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM060 |
BRM052 |
BRM084 |
BRM104 |
BRM341 |
BRM150 |
BRM141 |
| 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 |
R.C.C. Work (AR0404A) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade 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. (excluding centring and shuttering) |
0.6825 |
Cum |
3.4733 |
2.37052725 |
0.45 |
0.307125 |
0.36 |
0.2457 |
0.54 |
0.36855 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
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 |
10.92 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
0.0056666666666667 |
0.06188 |
0.0051904761904762 |
0.05668 |
- |
- |
- |
- |
- |
- |
| 3 |
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. |
10.92 |
Sqm |
0.043 |
0.46956 |
0.018 |
0.19656 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 4 |
Iron Work(AR1703) :.Iron work wrought and put up in trusses and record racks - Iron work wrought and put up in trusses and record racks including all cost of labour, material, machinery and T & P required for the work etc. as per direction of Engineer-in-Charge. |
19.6102 |
Qntl |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1 |
19.6102 |
- |
- |
- |
- |
| 5 |
Roofing (AR1135i) :.G.C.I. Sheet (0.40mm thick) in walling - Supplying, fitting & fixing of G.C.I. Sheet (0.40mm thick) in walling including cost of nuts and bolts, fitting, labour and material etc. complete as per direction of Engineer-in-Charge. |
333.243061 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1 |
333.243061 |
- |
- |
| 6 |
Painting(AR0903i) :.Painting two coats of enamel paint in outer surface paint (outer surface) - Painting two coats of enamel paint in outer surface paint including all costs of labour, Paint and brushes required for the work etc. complete and as per direction of Engineer-in-charge.(Outside) |
86.48711882 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.125 |
10.8108898525 |
| Total Qty |
2.84008725 |
0.503685 |
0.2457 |
0.36855 |
0.06188 |
0.05668 |
19.6102 |
333.243061 |
10.8108898525 |
| Rate Per Unit |
0 |
40.25 |
149.5 |
149.5 |
0 |
0 |
0 |
0 |
0 |
| Total Amount |
0 |
20.27332125 |
36.73215 |
55.098225 |
0 |
0 |
0 |
0 |
0 |
Total Royalty Amount (in Rs.): 112.10369625
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 1125
|
Rs. 1125 |
| 2 |
Any Other Lumpsum @
Rs. 4843.44
|
Rs. 4843.44 |
| 3 |
Contingency @
2%
|
Rs. 9686.8895869456 |
Total Addition Component Amount (in Rs.): 15655.329586946
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
1%
|
Rs. 4999.9980893423 |
| 2 |
Royalty @
Rs. 97.481475
|
Rs. 97.481475 |
| 3 |
EMF @
Rs. 4.87407375
|
Rs. 4.87407375 |
| 4 |
DMF @
Rs. 9.7481475
|
Rs. 9.7481475 |
| 5 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.945) @ 23.67
|
Rs. 23.67 |
| 6 |
Labour Cess @
1%
|
Rs. 4999.9980893423 |
| 7 |
Any Other Lumpsum Bill @
2%
|
Rs. 9999.9961786845 |
Total Deduction Component Amount (in Rs.): 20135.766053619
Total Net Amount (in Rs.): 479864.04288061
