| State: Odisha |
District: Cuttack |
Block: Tigiria |
Gram Panchayat: Sompada |
Work Code: OD/350/3345/275454/398997/00043280 (REPAIR & MAINTENANCE OF KUMBHIPUT UGME SCHOOL, KUMBHIPUT, SOMAPADA)
Project Category: Building
| Financial Year: 2022-23 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Tigiria |
Bill Status:
Final Bill
|
| Proposal Date: 22-11-2022 |
Date of Commencement: 01-08-2025 |
| Date of Completion: 20-08-2025 |
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: SWARUPA PANDA |
Administrative Approval Details
Approval No.: OD/350/3345/275454/398997/00043280/AS
Technical Sanction Details
Technical Sanction No.: OD/350/3345/275454/398997/00043280/TS
Fund Sanction No.: 22574
Fund Sanction Amount (in Rs.): 300000
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 |
211.9978 |
100.34838709677 |
21273.637298064 |
| 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 |
231.2281 |
1065.2574864866 |
246317.46461107 |
Total Amount (in Rs.): 267591.10190914
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
Highly-Skilled
|
| Rs. 462 |
Rs. 612 |
| 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.
|
211.9978 |
Square Meter |
0.21505376344086 |
45.590924731183 |
- |
- |
| 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.
|
231.2281 |
Square Meter |
0.216 |
49.9452696 |
0.216 |
49.9452696 |
| Total Qty |
95.536194331183 |
49.9452696 |
| Rate Per Man Day |
462 |
612 |
| Total Amount |
44137.721781006 |
30566.5049952 |
Total Labour Amount (in Rs.): 74704.226776206
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM132 |
BRM174 |
BRM340 |
BRM028 |
| 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. |
211.9978 |
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. |
231.2281 |
Sqm |
1 |
231.2281 |
0.0076 |
1.75733356 |
0.1074 |
24.83389794 |
0.021 |
4.8557901 |
| Total Qty |
231.2281 |
1.75733356 |
24.83389794 |
4.8557901 |
| Rate Per Unit |
705.3611111 |
2041.967 |
563.767 |
808.59 |
| Total Amount |
163099.30953354 |
3588.4171375125 |
14000.53213994 |
3926.343316959 |
Total Material Amount (in Rs.): 184614.60212795
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM132 |
BRM174 |
BRM340 |
BRM028 |
| 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. |
211.9978 |
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. |
231.2281 |
Sqm |
1 |
231.2281 |
0.0076 |
1.75733356 |
0.1074 |
24.83389794 |
0.021 |
4.8557901 |
| Total Qty |
231.2281 |
1.75733356 |
24.83389794 |
4.8557901 |
| Rate Per Unit |
0 |
0 |
0 |
386.15 |
| Total Amount |
0 |
0 |
0 |
1875.063347115 |
Total Royalty Amount (in Rs.): 1875.063347115
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 450
|
Rs. 450 |
| 2 |
Any Other Lumpsum @
Rs. 28958
|
Rs. 28958 |
| 3 |
Contingency @
Rs. 3000
|
Rs. 3000 |
Total Addition Component Amount (in Rs.): 32408
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
Rs. 3000
|
Rs. 3000 |
| 2 |
Royalty @
Rs. 169.9526535
|
Rs. 169.9526535 |
| 3 |
Additional Royalty @
Rs. 1679.61779559
|
Rs. 1679.61779559 |
| 4 |
EMF @
Rs. 8.497632675
|
Rs. 8.497632675 |
| 5 |
DMF @
Rs. 16.99526535
|
Rs. 16.99526535 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 50 x 3.945) @ 197.25
|
Rs. 197.25 |
| 7 |
Labour Cess @
Rs. 3000
|
Rs. 3000 |
Total Deduction Component Amount (in Rs.): 8072.313347115
Total Net Amount (in Rs.): 291926.78856202
