| State: Odisha |
District: Kalahandi |
Block: Dharamagarh |
Gram Panchayat: Behera |
Work Code: OD/358/3410/118627/424003/00060849 (REPAIR & MAINTENANCE OF NUNPANI UP SCHOOL,BEHERA GP)
Project Category: Building
| Financial Year: 2022-23 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Dharamagarh |
Bill Status:
Final Bill
|
| Proposal Date: 22-11-2022 |
Date of Commencement: 10-11-2025 |
| Date of Completion: 30-01-2026 |
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: Romanchal Bhoi |
Administrative Approval Details
Approval No.: OD/358/3410/118627/424003/00060849/AS
Technical Sanction Details
Technical Sanction No.: OD/358/3410/118627/424003/00060849/TS
Fund Sanction No.: 22574
Fund Sanction Amount (in Rs.): 151000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
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 |
103.7975 |
1010.4408159746 |
104881.23059612 |
| 2 |
Flooring (AR0817a) : Fixing ceramic Tiles (30cmx30cm / 40cmx40cm special plain/printed series ceramic floor tiles of premium grade having thickness 7mm to 8mm confirming to IS 13755) - 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 dados skirting and risers of steps 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 |
3.34 |
1329.716971166 |
4441.2546836944 |
| 3 |
Flooring (AR0816j) : Fixing Chequred Tiles in floor , treads or steps and landing on a 25mm thick bed of cement mortar 1:1 - Fixing Chequred Tiles 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 Chequred tiles including rubbing and polishing, cost of precast tiles complete as per direction of Enginer-in-charge.
|
Sqm |
7.99 |
989.7277068058 |
7907.9243773783 |
Total Amount (in Rs.): 117230.4096572
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
Highly-Skilled
|
Semi-Skilled
|
| Rs. 462 |
Rs. 612 |
Rs. 512 |
| Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
| 1 |
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)
|
103.7975 |
Square Meter |
0.216 |
22.42026 |
- |
- |
0.216 |
22.42026 |
| 2 |
Flooring (AR0817a) : Fixing ceramic Tiles (30cmx30cm / 40cmx40cm special plain/printed series ceramic floor tiles of premium grade having thickness 7mm to 8mm confirming to IS 13755) - 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 dados skirting and risers of steps 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
|
3.34 |
Square Meter |
0.325 |
1.0855 |
0.76 |
2.5384 |
0.325 |
1.0855 |
| 3 |
Flooring (AR0816j) : Fixing Chequred Tiles in floor , treads or steps and landing on a 25mm thick bed of cement mortar 1:1 - Fixing Chequred Tiles 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 Chequred tiles including rubbing and polishing, cost of precast tiles complete as per direction of Enginer-in-charge.
|
7.99 |
Square Meter |
0.216 |
1.72584 |
0.55 |
4.3945 |
0.216 |
1.72584 |
| Total Qty |
25.2316 |
25.2316 |
6.9329 |
| Rate Per Man Day |
462 |
612 |
512 |
| Total Amount |
11656.9992 |
15441.7392 |
3549.6448 |
Total Labour Amount (in Rs.): 30648.3832
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM174 |
BRM340 |
BRM028 |
BRM131 |
BRMMR0027 |
BRM130 |
BRM134 |
| 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 |
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) |
103.7975 |
Sqm |
0.0076 |
0.788861 |
0.1074 |
11.1478515 |
0.021 |
2.1797475 |
1 |
103.7975 |
- |
- |
- |
- |
- |
- |
| 2 |
Flooring (AR0817a) :.Fixing ceramic Tiles (30cmx30cm / 40cmx40cm special plain/printed series ceramic floor tiles of premium grade having thickness 7mm to 8mm confirming to IS 13755) - 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 dados skirting and risers of steps 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 |
3.34 |
Sqm |
- |
- |
0.1375 |
0.45925 |
0.015 |
0.0501 |
- |
- |
1 |
3.34 |
1 |
3.34 |
- |
- |
| 3 |
Flooring (AR0816j) :.Fixing Chequred Tiles in floor , treads or steps and landing on a 25mm thick bed of cement mortar 1:1 - Fixing Chequred Tiles 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 Chequred tiles including rubbing and polishing, cost of precast tiles complete as per direction of Enginer-in-charge. |
7.99 |
Sqm |
- |
- |
0.2737 |
2.186863 |
0.013 |
0.10387 |
- |
- |
1 |
7.99 |
- |
- |
1 |
7.99 |
| Total Qty |
0.788861 |
13.7939645 |
2.3337175 |
103.7975 |
11.33 |
3.34 |
7.99 |
| Rate Per Unit |
2053.857 |
611.157 |
483.09 |
663.9538891 |
8.5 |
462.9538891 |
254.75 |
| Total Amount |
1620.207686877 |
8430.2779619265 |
1127.395587075 |
68916.753803857 |
96.305 |
1546.265989594 |
2035.4525 |
Total Material Amount (in Rs.): 83772.65852933
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM174 |
BRM340 |
BRM028 |
BRM131 |
BRM130 |
| 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 |
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) |
103.7975 |
Sqm |
0.0076 |
0.788861 |
0.1074 |
11.1478515 |
0.021 |
2.1797475 |
1 |
103.7975 |
- |
- |
| 2 |
Flooring (AR0817a) :.Fixing ceramic Tiles (30cmx30cm / 40cmx40cm special plain/printed series ceramic floor tiles of premium grade having thickness 7mm to 8mm confirming to IS 13755) - 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 dados skirting and risers of steps 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 |
3.34 |
Sqm |
- |
- |
0.1375 |
0.45925 |
0.015 |
0.0501 |
- |
- |
1 |
3.34 |
| 3 |
Flooring (AR0816j) :.Fixing Chequred Tiles in floor , treads or steps and landing on a 25mm thick bed of cement mortar 1:1 - Fixing Chequred Tiles 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 Chequred tiles including rubbing and polishing, cost of precast tiles complete as per direction of Enginer-in-charge. |
7.99 |
Sqm |
- |
- |
0.2737 |
2.186863 |
0.013 |
0.10387 |
- |
- |
- |
- |
| Total Qty |
0.788861 |
13.7939645 |
2.3337175 |
103.7975 |
3.34 |
| Rate Per Unit |
0 |
0 |
95.25 |
0 |
0 |
| Total Amount |
0 |
0 |
222.286591875 |
0 |
0 |
Total Royalty Amount (in Rs.): 222.286591875
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Provision for PH Work @
Rs. 30597
|
Rs. 30597 |
| 2 |
Display Citizen Board @
Rs. 2000
|
Rs. 2000 |
| 3 |
Contingency @
1%
|
Rs. 1172 |
Total Addition Component Amount (in Rs.): 33769
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
1%
|
Rs. 1510 |
| 2 |
Royalty @
Rs. 81.6801125
|
Rs. 82 |
| 3 |
Additional Royalty @
Rs. 128.3544625
|
Rs. 128 |
| 4 |
EMF @
Rs. 4.084005625
|
Rs. 4 |
| 5 |
DMF @
Rs. 8.16801125
|
Rs. 8 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 5 x 3.945) @ 114.405
|
Rs. 114.405 |
| 7 |
Labour Cess @
1%
|
Rs. 1510 |
Total Deduction Component Amount (in Rs.): 3356.405
Total Net Amount (in Rs.): 147643.0046572
