| State: Odisha |
District: Kendujhar |
Block: Joda |
Gram Panchayat: Bhadrasahi |
Work Code: OD/361/3451/119438/385256/00047776 (MAINTENANCE OF BHADRASAHI PRIMARY SCHOOL)
Project Category: Building
| Financial Year: 2023-24 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Joda |
Bill Status:
Final Bill
|
| Proposal Date: 03-06-2023 |
Date of Commencement: 11-08-2025 |
| Date of Completion: 11-08-2025 |
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: ARCHANA JENA |
Administrative Approval Details
Approval No.: OD/361/3451/119438/385256/00047776/AS
Technical Sanction Details
Technical Sanction No.: OD/361/3451/119438/385256/00047776/TS
Fund Sanction No.: 11944
Fund Sanction Amount (in Rs.): 200000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Painting (AR0919b) : Finishing wall surface with One Coat with plastic emulsion paint of approved shades above one coat water bound Primer on old work (Inside) - Finishing wall surface with One Coat with plastic emulsion paint of approved shades above one coat waterbound Primer on old work to give an even shade including all costs of labor, Paint, Primer, Brushes and putty required for the work, etc. complete and as per direction of the Engineer-in-charge..(Inside)
|
Sqm |
151.06125 |
132.58504255751 |
20028.462260041 |
| 2 |
Painting (AR0918cb) : Finishing wall two coats with weather coat with one coat waterbound Primer - Finishing wall two coats with weather coat with one coat waterbound Primer including all costs of labour, Paint, Primer, Brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge.(Outside)
|
Sqm |
151.38625 |
160.72822700355 |
24332.043555216 |
| 3 |
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 |
32.72625 |
164.23523221452 |
5374.8032682604 |
| 4 |
Dismantling (AR1620) : Dismantling and removing 2.5 cm thick grading concrete from roof - Dismantling and removing 2.5 cm thick grading concrete from roof slab cleaning the surface lowering and removing the debris within 50m lead and as per direction of Engineer-in-Charge.
|
Sqm |
83.5 |
112.89193548387 |
9426.4766129031 |
| 5 |
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 |
60.325 |
100.34838709677 |
6053.5164516127 |
| 6 |
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 |
60.025 |
1035.7958454706 |
62173.645624373 |
| 7 |
Concrete (AR0318) : 4cm thick grading concrete (1:2:4) on roof slab with 12mm size hard granite chips (Crusher Broken) - 4cm thick grading concrete (1:2:4) on roof slab with 12mm size hard granite chips (Crusher Broken) including hoisting and laying in position compacting and curing for the proper period with cost conveyance, royalty, taxes of all materials, labor and T&P required for the work etc. complete as per specificaion and direction of Engineer-in charge. (Old Work)
|
Sqm |
83.5 |
800.0539713288 |
66804.506605955 |
Total Amount (in Rs.): 194193.45437836
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 |
Painting (AR0919b) : Finishing wall surface with One Coat with plastic emulsion paint of approved shades above one coat water bound Primer on old work (Inside) - Finishing wall surface with One Coat with plastic emulsion paint of approved shades above one coat waterbound Primer on old work to give an even shade including all costs of labor, Paint, Primer, Brushes and putty required for the work, etc. complete and as per direction of the Engineer-in-charge..(Inside)
|
151.06125 |
Square Meter |
0.096763440860215 |
14.617206330645 |
0.089763440860215 |
13.559777580645 |
| 2 |
Painting (AR0918cb) : Finishing wall two coats with weather coat with one coat waterbound Primer - Finishing wall two coats with weather coat with one coat waterbound Primer including all costs of labour, Paint, Primer, Brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge.(Outside)
|
151.38625 |
Square Meter |
0.11776344086022 |
17.827765698925 |
0.10776344086022 |
16.313903198925 |
| 3 |
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)
|
32.72625 |
Square Meter |
0.11827956989247 |
3.8708467741935 |
0.13440860215054 |
4.398689516129 |
| 4 |
Dismantling (AR1620) : Dismantling and removing 2.5 cm thick grading concrete from roof - Dismantling and removing 2.5 cm thick grading concrete from roof slab cleaning the surface lowering and removing the debris within 50m lead and as per direction of Engineer-in-Charge.
|
83.5 |
Square Meter |
0.24193548387097 |
20.201612903226 |
- |
- |
| 5 |
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.
|
60.325 |
Square Meter |
0.21505376344086 |
12.97311827957 |
- |
- |
| 6 |
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)
|
60.025 |
Square Meter |
0.216 |
12.9654 |
0.216 |
12.9654 |
| 7 |
Concrete (AR0318) : 4cm thick grading concrete (1:2:4) on roof slab with 12mm size hard granite chips (Crusher Broken) - 4cm thick grading concrete (1:2:4) on roof slab with 12mm size hard granite chips (Crusher Broken) including hoisting and laying in position compacting and curing for the proper period with cost conveyance, royalty, taxes of all materials, labor and T&P required for the work etc. complete as per specificaion and direction of Engineer-in charge. (Old Work)
|
83.5 |
Square Meter |
1.008 |
84.168 |
0.165 |
13.7775 |
| Total Qty |
166.62394998656 |
61.015270295699 |
| Rate Per Man Day |
462 |
612 |
| Total Amount |
76980.26489379 |
37341.345420968 |
Total Labour Amount (in Rs.): 114321.61031476
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM140 |
BRM253 |
BRM255 |
BRM141 |
BRM174 |
BRM340 |
BRM028 |
BRM131 |
BRM064 |
BRM056 |
| 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 |
Painting(AR0919b) :.Finishing wall surface with One Coat with plastic emulsion paint of approved shades above one coat water bound Primer on old work (Inside) - Finishing wall surface with One Coat with plastic emulsion paint of approved shades above one coat waterbound Primer on old work to give an even shade including all costs of labor, Paint, Primer, Brushes and putty required for the work, etc. complete and as per direction of the Engineer-in-charge..(Inside) |
151.06125 |
Sqm |
0.075 |
11.32959375 |
0.084 |
12.689145 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
Painting(AR0918cb) :.Finishing wall two coats with weather coat with one coat waterbound Primer - Finishing wall two coats with weather coat with one coat waterbound Primer including all costs of labour, Paint, Primer, Brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge.(Outside) |
151.38625 |
Sqm |
- |
- |
0.090322580645161 |
13.673596774194 |
0.125 |
18.92328125 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
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) |
32.72625 |
Sqm |
- |
- |
- |
- |
- |
- |
0.125 |
4.09078125 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 4 |
Dismantling (AR1620) :.Dismantling and removing 2.5 cm thick grading concrete from roof - Dismantling and removing 2.5 cm thick grading concrete from roof slab cleaning the surface lowering and removing the debris within 50m lead and as per direction of Engineer-in-Charge. |
83.5 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 5 |
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. |
60.325 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 6 |
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) |
60.025 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
0.0076 |
0.45619 |
0.1074 |
6.446685 |
0.021 |
1.260525 |
1 |
60.025 |
- |
- |
- |
- |
| 7 |
Concrete (AR0318) :.4cm thick grading concrete (1:2:4) on roof slab with 12mm size hard granite chips (Crusher Broken) - 4cm thick grading concrete (1:2:4) on roof slab with 12mm size hard granite chips (Crusher Broken) including hoisting and laying in position compacting and curing for the proper period with cost conveyance, royalty, taxes of all materials, labor and T&P required for the work etc. complete as per specificaion and direction of Engineer-in charge. (Old Work) |
83.5 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.1287 |
10.74645 |
0.018 |
1.503 |
- |
- |
0.018 |
1.503 |
0.018 |
1.503 |
| Total Qty |
11.32959375 |
26.362741774194 |
18.92328125 |
4.09078125 |
0.45619 |
17.193135 |
2.763525 |
60.025 |
1.503 |
1.503 |
| Rate Per Unit |
243.30732 |
159.33732 |
195.09732 |
205.64732 |
2047.912 |
572.412 |
1754.91 |
662.3175001 |
2218.11 |
2737.91 |
| Total Amount |
2756.5730920012 |
4200.568622152 |
3691.8814574812 |
841.25820076875 |
934.23697528 |
9841.55679162 |
4849.73765775 |
39755.607943503 |
3333.81933 |
4115.07873 |
Total Material Amount (in Rs.): 74320.318800556
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM140 |
BRM253 |
BRM255 |
BRM141 |
BRM174 |
BRM340 |
BRM028 |
BRM131 |
BRM064 |
BRM056 |
| 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 |
Painting(AR0919b) :.Finishing wall surface with One Coat with plastic emulsion paint of approved shades above one coat water bound Primer on old work (Inside) - Finishing wall surface with One Coat with plastic emulsion paint of approved shades above one coat waterbound Primer on old work to give an even shade including all costs of labor, Paint, Primer, Brushes and putty required for the work, etc. complete and as per direction of the Engineer-in-charge..(Inside) |
151.06125 |
Sqm |
0.075 |
11.32959375 |
0.084 |
12.689145 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
Painting(AR0918cb) :.Finishing wall two coats with weather coat with one coat waterbound Primer - Finishing wall two coats with weather coat with one coat waterbound Primer including all costs of labour, Paint, Primer, Brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge.(Outside) |
151.38625 |
Sqm |
- |
- |
0.090322580645161 |
13.673596774194 |
0.125 |
18.92328125 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
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) |
32.72625 |
Sqm |
- |
- |
- |
- |
- |
- |
0.125 |
4.09078125 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 4 |
Dismantling (AR1620) :.Dismantling and removing 2.5 cm thick grading concrete from roof - Dismantling and removing 2.5 cm thick grading concrete from roof slab cleaning the surface lowering and removing the debris within 50m lead and as per direction of Engineer-in-Charge. |
83.5 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 5 |
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. |
60.325 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 6 |
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) |
60.025 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
0.0076 |
0.45619 |
0.1074 |
6.446685 |
0.021 |
1.260525 |
1 |
60.025 |
- |
- |
- |
- |
| 7 |
Concrete (AR0318) :.4cm thick grading concrete (1:2:4) on roof slab with 12mm size hard granite chips (Crusher Broken) - 4cm thick grading concrete (1:2:4) on roof slab with 12mm size hard granite chips (Crusher Broken) including hoisting and laying in position compacting and curing for the proper period with cost conveyance, royalty, taxes of all materials, labor and T&P required for the work etc. complete as per specificaion and direction of Engineer-in charge. (Old Work) |
83.5 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.1287 |
10.74645 |
0.018 |
1.503 |
- |
- |
0.018 |
1.503 |
0.018 |
1.503 |
| Total Qty |
11.32959375 |
26.362741774194 |
18.92328125 |
4.09078125 |
0.45619 |
17.193135 |
2.763525 |
60.025 |
1.503 |
1.503 |
| Rate Per Unit |
0 |
0 |
0 |
0 |
0 |
0 |
50.25 |
0 |
293.5 |
293.5 |
| Total Amount |
0 |
0 |
0 |
0 |
0 |
0 |
138.86713125 |
0 |
441.1305 |
441.1305 |
Total Royalty Amount (in Rs.): 1021.12813125
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 1500
|
Rs. 1500 |
| 2 |
Any Other Lumpsum @
Rs. 1000
|
Rs. 1000 |
| 3 |
Contingency @
Rs. 2000
|
Rs. 2000 |
Total Addition Component Amount (in Rs.): 4500
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
Rs. 2000
|
Rs. 2000 |
| 2 |
Royalty @
Rs. 487.503375
|
Rs. 487.503375 |
| 3 |
Additional Royalty @
Rs. 460.49925
|
Rs. 460.49925 |
| 4 |
EMF @
Rs. 24.37516875
|
Rs. 24.37516875 |
| 5 |
DMF @
Rs. 48.7503375
|
Rs. 48.7503375 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 22 x 3.945) @ 138.075
|
Rs. 138.075 |
| 7 |
Labour Cess @
Rs. 2000
|
Rs. 2000 |
| 8 |
Any Other Lumpsum Bill @
Rs. 4000
|
Rs. 4000 |
Total Deduction Component Amount (in Rs.): 9159.20313125
Total Net Amount (in Rs.): 189534.25124711
