| State: Odisha |
District: Sundargarh |
Block: Lathikata |
Gram Panchayat: Hatibandha |
Work Code: OD/373/3583/121681/384613/00040169 (REPAIRE AND MAINTENANCE OF GOVT HATIBANDHA COLONY HIGH SCHOOL)
Project Category: Building
| Financial Year: 2024-25 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Lathikata |
Bill Status:
Final Bill
|
| Proposal Date: - |
Date of Commencement: 10-10-2025 |
| Date of Completion: 12-11-2025 |
Scheme Name: Asset Management School and Mass Education Department |
| Scheme Component Name: Self/Personal Deposit |
Project Sub-Category: Secondary School |
| Project Type: Repair and Maintenance |
Name of Executant: MADHUSMITA SAHU |
Administrative Approval Details
Approval No.: OD/373/3583/121681/384613/00040169/AS
Technical Sanction Details
Technical Sanction No.: OD/373/3583/121681/384613/00040169/TS
Fund Sanction No.:
Fund Sanction Amount (in Rs.): 100000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
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 |
14.905 |
1198.6795717316 |
17866.319016659 |
| 2 |
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 |
36.711 |
878.933293436 |
32266.520135329 |
| 3 |
Dismantling (AR1628) : Dismantling and removing old tiled flooring - Dismantling and removing old tiled flooring including removing the base coarse and stacking the useful materials for reuse and removing the debris within 50m lead and as per direction of Engineer-in-Charge.
|
Sqm |
15.1316 |
125.43548387097 |
1898.039567742 |
| 4 |
Dismantling (AR1629) : Dismantling and removing old tiled cladding from walls - Dismantling and removing old tiled cladding from walls including racking out joints 12mm deep stacking the useful materials for
reuse and removing the debris within 50m lead and as per direction of Engineer-in-Charge.
|
Sqm |
36.7116 |
65.226451612903 |
2394.5674010323 |
| 5 |
Earth Work (AR0115) : Filling foundation and plinth with sand well watered and rammed - Filling foundation and plinth with sand well watered and rammed including cost, conveyance, royalty, taxes of all materials, labours and T & P required for the work etc. complete and as per direction of Engineer-in charge.
|
Cum |
1.6575 |
449.756232 |
745.47095454 |
| 6 |
Concrete (AR0303) : Cement concrete (1:3:6) with 4 cm. Crusher Broken hard granite metal - Cement concrete (1:3:6) with 4 cm. hard granite(Crusher Broken) metal including laying in layers not exceeding 300 mm in depth, ramming, compacting to proper thickness, watering 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.
|
Cum |
2.48625 |
5607.39445902 |
13941.384473738 |
| 7 |
miscellaneous (ARM286) : Supplying and fixing of 60mm thick cement concrete interlocking paver block of M-30 grade of approved make, design, colour and size made by Block making machine with proper compaction laid in required pattern etc. complete in all respect conforming to IRC - Supplying and fixing of 60mm thick cement concrete interlocking paver block of M-30 grade of approved make, design, colour and size made by Block making machine with proper compaction laid in required pattern etc. complete in all respect conforming to IRC SP-63:2018. (New miscellaneous items) and as directed by Engineer-in-Charge.
|
Sqm |
33.15 |
504.69 |
16730.4735 |
Total Amount (in Rs.): 85842.775049041
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
Highly-Skilled
|
Semi-Skilled
|
Skilled
|
| Rs. 462 |
Rs. 612 |
Rs. 512 |
Rs. 562 |
| 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 |
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.
|
14.905 |
Square Meter |
0.216 |
3.21948 |
0.55 |
8.19775 |
- |
- |
0.216 |
3.21948 |
| 2 |
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.
|
36.711 |
Square Meter |
0.325 |
11.931075 |
- |
- |
- |
- |
0.325 |
11.931075 |
| 3 |
Dismantling (AR1628) : Dismantling and removing old tiled flooring - Dismantling and removing old tiled flooring including removing the base coarse and stacking the useful materials for reuse and removing the debris within 50m lead and as per direction of Engineer-in-Charge.
|
15.1316 |
Square Meter |
0.26881720430108 |
4.0676344086022 |
- |
- |
- |
- |
- |
- |
| 4 |
Dismantling (AR1629) : Dismantling and removing old tiled cladding from walls - Dismantling and removing old tiled cladding from walls including racking out joints 12mm deep stacking the useful materials for
reuse and removing the debris within 50m lead and as per direction of Engineer-in-Charge.
|
36.7116 |
Square Meter |
0.13978494623656 |
5.1317290322581 |
- |
- |
- |
- |
- |
- |
| 5 |
Earth Work (AR0115) : Filling foundation and plinth with sand well watered and rammed - Filling foundation and plinth with sand well watered and rammed including cost, conveyance, royalty, taxes of all materials, labours and T & P required for the work etc. complete and as per direction of Engineer-in charge.
|
1.6575 |
Cubic Meter |
0.1236 |
0.204867 |
- |
- |
- |
- |
- |
- |
| 6 |
Concrete (AR0303) : Cement concrete (1:3:6) with 4 cm. Crusher Broken hard granite metal - Cement concrete (1:3:6) with 4 cm. hard granite(Crusher Broken) metal including laying in layers not exceeding 300 mm in depth, ramming, compacting to proper thickness, watering 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.
|
2.48625 |
Cubic Meter |
3.9 |
9.696375 |
- |
- |
0.18 |
0.447525 |
- |
- |
| Total Qty |
34.25116044086 |
15.150555 |
8.19775 |
0.447525 |
| Rate Per Man Day |
462 |
612 |
512 |
562 |
| Total Amount |
15824.036123677 |
9272.13966 |
4197.248 |
251.50905 |
Total Labour Amount (in Rs.): 29544.932833677
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRMMR0027 |
BRM130 |
BRM340 |
BRM028 |
BRM129 |
BRM029 |
BRM044 |
BRMM286 |
| 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 |
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. |
14.905 |
Sqm |
1 |
14.905 |
1 |
14.905 |
0.2737 |
4.0794985 |
0.013 |
0.193765 |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
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. |
36.711 |
Sqm |
- |
- |
- |
- |
0.1375 |
5.0477625 |
0.015 |
0.550665 |
1 |
36.711 |
- |
- |
- |
- |
- |
- |
| 3 |
Dismantling (AR1628) :.Dismantling and removing old tiled flooring - Dismantling and removing old tiled flooring including removing the base coarse and stacking the useful materials for reuse and removing the debris within 50m lead and as per direction of Engineer-in-Charge. |
15.1316 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 4 |
Dismantling (AR1629) :.Dismantling and removing old tiled cladding from walls - Dismantling and removing old tiled cladding from walls including racking out joints 12mm deep stacking the useful materials for
reuse and removing the debris within 50m lead and as per direction of Engineer-in-Charge. |
36.7116 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 5 |
Earth Work (AR0115) :.Filling foundation and plinth with sand well watered and rammed - Filling foundation and plinth with sand well watered and rammed including cost, conveyance, royalty, taxes of all materials, labours and T & P required for the work etc. complete and as per direction of Engineer-in charge. |
1.6575 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1 |
1.6575 |
- |
- |
- |
- |
| 6 |
Concrete (AR0303) :.Cement concrete (1:3:6) with 4 cm. Crusher Broken hard granite metal - Cement concrete (1:3:6) with 4 cm. hard granite(Crusher Broken) metal including laying in layers not exceeding 300 mm in depth, ramming, compacting to proper thickness, watering 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. |
2.48625 |
Cum |
- |
- |
- |
- |
2.29 |
5.6935125 |
0.48 |
1.1934 |
- |
- |
- |
- |
0.96 |
2.3868 |
- |
- |
| 7 |
miscellaneous(ARM286) :.Supplying and fixing of 60mm thick cement concrete interlocking paver block of M-30 grade of approved make, design, colour and size made by Block making machine with proper compaction laid in required pattern etc. complete in all respect conforming to IRC - Supplying and fixing of 60mm thick cement concrete interlocking paver block of M-30 grade of approved make, design, colour and size made by Block making machine with proper compaction laid in required pattern etc. complete in all respect conforming to IRC SP-63:2018. (New miscellaneous items) and as directed by Engineer-in-Charge. |
33.15 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.05 |
1.6575 |
- |
- |
1 |
33.15 |
| Total Qty |
14.905 |
14.905 |
14.8207735 |
1.93783 |
36.711 |
3.315 |
2.3868 |
33.15 |
| Rate Per Unit |
8.5 |
459.6011111 |
576.347 |
352.89 |
414.8011111 |
347.95 |
1531.66 |
485.28 |
| Total Amount |
126.6925 |
6850.3545609455 |
8541.9083444045 |
683.8408287 |
15227.763589592 |
1153.45425 |
3655.766088 |
16087.032 |
Total Material Amount (in Rs.): 52326.812161642
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM130 |
BRM340 |
BRM028 |
BRM129 |
BRM029 |
BRM044 |
| 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 |
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. |
14.905 |
Sqm |
1 |
14.905 |
0.2737 |
4.0794985 |
0.013 |
0.193765 |
- |
- |
- |
- |
- |
- |
| 2 |
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. |
36.711 |
Sqm |
- |
- |
0.1375 |
5.0477625 |
0.015 |
0.550665 |
1 |
36.711 |
- |
- |
- |
- |
| 3 |
Dismantling (AR1628) :.Dismantling and removing old tiled flooring - Dismantling and removing old tiled flooring including removing the base coarse and stacking the useful materials for reuse and removing the debris within 50m lead and as per direction of Engineer-in-Charge. |
15.1316 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 4 |
Dismantling (AR1629) :.Dismantling and removing old tiled cladding from walls - Dismantling and removing old tiled cladding from walls including racking out joints 12mm deep stacking the useful materials for
reuse and removing the debris within 50m lead and as per direction of Engineer-in-Charge. |
36.7116 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 5 |
Earth Work (AR0115) :.Filling foundation and plinth with sand well watered and rammed - Filling foundation and plinth with sand well watered and rammed including cost, conveyance, royalty, taxes of all materials, labours and T & P required for the work etc. complete and as per direction of Engineer-in charge. |
1.6575 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
1 |
1.6575 |
- |
- |
| 6 |
Concrete (AR0303) :.Cement concrete (1:3:6) with 4 cm. Crusher Broken hard granite metal - Cement concrete (1:3:6) with 4 cm. hard granite(Crusher Broken) metal including laying in layers not exceeding 300 mm in depth, ramming, compacting to proper thickness, watering 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. |
2.48625 |
Cum |
- |
- |
2.29 |
5.6935125 |
0.48 |
1.1934 |
- |
- |
- |
- |
0.96 |
2.3868 |
| 7 |
miscellaneous(ARM286) :.Supplying and fixing of 60mm thick cement concrete interlocking paver block of M-30 grade of approved make, design, colour and size made by Block making machine with proper compaction laid in required pattern etc. complete in all respect conforming to IRC - Supplying and fixing of 60mm thick cement concrete interlocking paver block of M-30 grade of approved make, design, colour and size made by Block making machine with proper compaction laid in required pattern etc. complete in all respect conforming to IRC SP-63:2018. (New miscellaneous items) and as directed by Engineer-in-Charge. |
33.15 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
0.05 |
1.6575 |
- |
- |
| Total Qty |
14.905 |
14.8207735 |
1.93783 |
36.711 |
3.315 |
2.3868 |
| Rate Per Unit |
0 |
0 |
40.25 |
0 |
40.25 |
329.5 |
| Total Amount |
0 |
0 |
77.9976575 |
0 |
133.42875 |
786.4506 |
Total Royalty Amount (in Rs.): 997.8770075
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 1000
|
Rs. 1000 |
| 2 |
Any Other Lumpsum @
Rs. 13007
|
Rs. 13007 |
| 3 |
Contingency @
Rs. 150
|
Rs. 150 |
Total Addition Component Amount (in Rs.): 14157
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
Rs. 150
|
Rs. 150 |
| 2 |
Royalty @
Rs. 494.13305
|
Rs. 494.13305 |
| 3 |
Additional Royalty @
Rs. 429.624
|
Rs. 429.624 |
| 4 |
EMF @
Rs. 24.7066525
|
Rs. 24.7066525 |
| 5 |
DMF @
Rs. 49.413305
|
Rs. 49.413305 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.945) @ 47.34
|
Rs. 47.34 |
| 7 |
Labour Cess @
Rs. 1000
|
Rs. 1000 |
| 8 |
Any Other Lumpsum Bill @
Rs. 2000
|
Rs. 2000 |
Total Deduction Component Amount (in Rs.): 4195.2170075
Total Net Amount (in Rs.): 95804.558041541
