| State: Odisha |
District: Nayagarh |
Block: Bhapur |
Gram Panchayat: Bijipur |
Work Code: OD/367/3523/120594/406113/00055961 (Major Repairing of Door of Girls & Boys Toilet , Smart Class Roof grading, electrification of RCS High School, Bijipur)
Project Category: Building
| Financial Year: 2023-24 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Bhapur |
Bill Status:
Final Bill
|
| Proposal Date: - |
Date of Commencement: 27-10-2025 |
| Date of Completion: 11-01-2026 |
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: Gayatri Khatua |
Administrative Approval Details
Approval No.: OD/367/3523/120594/406113/00055961/AS
Technical Sanction Details
Technical Sanction No.: OD/367/3523/120594/406113/00055961/TS
Fund Sanction No.: 8559
Fund Sanction Amount (in Rs.): 150000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Dismantling (AR1621) : First floor - Removing old grading plaster from roof slab, cleaning the surface,lowering and removing the debris within 50m lead and as per direction of Engineer-in-Charge.
|
Sqm |
197.87 |
81.6585 |
16157.767395 |
| 2 |
Iron Work (AR1704) : Iron Doors and windows fixing - Supplying, fitting & fixing of Mild steel and put up for frames & shutters of Doors and windows fixing in position with cost, conveyance, taxes of all materials, labours and T & P required for the work etc. as per direction of Engineer-in-charge.
|
Qntl |
2.205 |
15756.901343087 |
34743.967461507 |
| 3 |
Concrete (AR0317) : First floor - 2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips including hoisting and laying in position compacting and curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T&P required for the work etc. complete as per specificaion and direction of Engineer-in charge. (new work)
|
Sqm |
197.87 |
385.7239222956 |
76323.19250463 |
Total Amount (in Rs.): 127224.92736114
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
Semi-Skilled
|
Skilled
|
Highly-Skilled
|
| Rs. 462 |
Rs. 512 |
Rs. 562 |
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 |
Dismantling (AR1621) : First floor - Removing old grading plaster from roof slab, cleaning the surface,lowering and removing the debris within 50m lead and as per direction of Engineer-in-Charge.
|
197.87 |
Square Meter |
0.175 |
34.62725 |
- |
- |
- |
- |
- |
- |
| 2 |
Iron Work (AR1704) : Iron Doors and windows fixing - Supplying, fitting & fixing of Mild steel and put up for frames & shutters of Doors and windows fixing in position with cost, conveyance, taxes of all materials, labours and T & P required for the work etc. as per direction of Engineer-in-charge.
|
2.205 |
Quintal |
6.3976377952756 |
14.106791338583 |
1.9685039370079 |
4.3405511811024 |
3.9370078740157 |
8.6811023622047 |
3.4448818897638 |
7.5959645669291 |
| 3 |
Concrete (AR0317) : First floor - 2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips including hoisting and laying in position compacting and curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T&P required for the work etc. complete as per specificaion and direction of Engineer-in charge. (new work)
|
197.87 |
Square Meter |
0.414 |
81.91818 |
- |
- |
- |
- |
0.115 |
22.75505 |
| Total Qty |
130.65222133858 |
4.3405511811024 |
8.6811023622047 |
30.351014566929 |
| Rate Per Man Day |
462 |
512 |
562 |
612 |
| Total Amount |
60361.326258425 |
2222.3622047244 |
4878.7795275591 |
18574.820914961 |
Total Labour Amount (in Rs.): 86037.288905669
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM341 |
BRM340 |
BRM028 |
BRM064 |
| 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 (AR1621) :.First floor - Removing old grading plaster from roof slab, cleaning the surface,lowering and removing the debris within 50m lead and as per direction of Engineer-in-Charge. |
197.87 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
Iron Work(AR1704) :.Iron Doors and windows fixing - Supplying, fitting & fixing of Mild steel and put up for frames & shutters of Doors and windows fixing in position with cost, conveyance, taxes of all materials, labours and T & P required for the work etc. as per direction of Engineer-in-charge. |
2.205 |
Qntl |
1 |
2.205 |
- |
- |
- |
- |
- |
- |
| 3 |
Concrete (AR0317) :.First floor - 2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips including hoisting and laying in position compacting and curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T&P required for the work etc. complete as per specificaion and direction of Engineer-in charge. (new work) |
197.87 |
Sqm |
- |
- |
0.1208 |
23.902696 |
0.0169 |
3.344003 |
0.0169 |
3.344003 |
| Total Qty |
2.205 |
23.902696 |
3.344003 |
3.344003 |
| Rate Per Unit |
6204.157 |
587.627 |
430.15 |
1256.41 |
| Total Amount |
13680.166185 |
14045.869542392 |
1438.42289045 |
4201.43880923 |
Total Material Amount (in Rs.): 33365.897427072
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM341 |
BRM340 |
BRM028 |
BRM064 |
| 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 (AR1621) :.First floor - Removing old grading plaster from roof slab, cleaning the surface,lowering and removing the debris within 50m lead and as per direction of Engineer-in-Charge. |
197.87 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
Iron Work(AR1704) :.Iron Doors and windows fixing - Supplying, fitting & fixing of Mild steel and put up for frames & shutters of Doors and windows fixing in position with cost, conveyance, taxes of all materials, labours and T & P required for the work etc. as per direction of Engineer-in-charge. |
2.205 |
Qntl |
1 |
2.205 |
- |
- |
- |
- |
- |
- |
| 3 |
Concrete (AR0317) :.First floor - 2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips including hoisting and laying in position compacting and curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T&P required for the work etc. complete as per specificaion and direction of Engineer-in charge. (new work) |
197.87 |
Sqm |
- |
- |
0.1208 |
23.902696 |
0.0169 |
3.344003 |
0.0169 |
3.344003 |
| Total Qty |
2.205 |
23.902696 |
3.344003 |
3.344003 |
| Rate Per Unit |
0 |
0 |
305.25 |
199.5 |
| Total Amount |
0 |
0 |
1020.75691575 |
667.1285985 |
Total Royalty Amount (in Rs.): 1687.88551425
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Provision for PH Work @
Rs. 10700
|
Rs. 10700 |
| 2 |
Display Citizen Board @
Rs. 100
|
Rs. 100 |
| 3 |
Contingency @
Rs. 1500
|
Rs. 1500 |
Total Addition Component Amount (in Rs.): 12300
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
Rs. 1500
|
Rs. 1500 |
| 2 |
Royalty @
Rs. 551.760495
|
Rs. 552 |
| 3 |
Additional Royalty @
Rs. 1053.360945
|
Rs. 1053 |
| 4 |
EMF @
Rs. 27.58802475
|
Rs. 28 |
| 5 |
DMF @
Rs. 55.1760495
|
Rs. 55 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 48 x 3.945) @ 189.36
|
Rs. 189.36 |
| 7 |
Labour Cess @
Rs. 1500
|
Rs. 1500 |
Total Deduction Component Amount (in Rs.): 4877.36
Total Net Amount (in Rs.): 134647.56736114
