| State: Odisha |
District: Khordha |
Block: Balianta |
Gram Panchayat: Pratap Sasan |
Work Code: OD/362/3456/119544/907610/00061608 (MAINTENANCE OF BIJUPATTNAIK UP SCHOOL PRATAPSASAN GP)
Project Category: Building
| Financial Year: 2024-25 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Balianta |
Bill Status:
Final Bill
|
| Proposal Date: 07-12-2024 |
Date of Commencement: 21-11-2025 |
| Date of Completion: 09-12-2025 |
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: RANJIT BALABANTARAY |
Administrative Approval Details
Approval No.: OD/362/3456/119544/907610/00061608/AS
Technical Sanction Details
Technical Sanction No.: OD/362/3456/119544/907610/00061608/TS
Fund Sanction No.:
Fund Sanction Amount (in Rs.): 240000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
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 |
747.05 |
160.03361322815 |
119553.11076209 |
| 2 |
Painting (AR0922b) : Finishing wall surface with two coats with distemper of approved shades above one coat waterbound Primer on new work (Inside) - Finishing wall surface with two coats with distemper of approved shades above one coat waterbound Primer for new 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 |
268.4725 |
150.26416810451 |
40341.796871438 |
| 3 |
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 |
77.4375 |
1000.735968213 |
77494.491538494 |
Total Amount (in Rs.): 237389.39917202
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 (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)
|
747.05 |
Square Meter |
0.11776344086022 |
87.975178494624 |
0.10776344086022 |
80.504678494624 |
| 2 |
Painting (AR0922b) : Finishing wall surface with two coats with distemper of approved shades above one coat waterbound Primer on new work (Inside) - Finishing wall surface with two coats with distemper of approved shades above one coat waterbound Primer for new 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)
|
268.4725 |
Square Meter |
0.11576344086022 |
31.079300376344 |
0.10576344086022 |
28.394575376344 |
| 3 |
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)
|
77.4375 |
Square Meter |
0.216 |
16.7265 |
0.216 |
16.7265 |
| Total Qty |
135.78097887097 |
125.62575387097 |
| Rate Per Man Day |
462 |
612 |
| Total Amount |
62730.812238387 |
76882.961369032 |
Total Labour Amount (in Rs.): 139613.77360742
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM255 |
BRM253 |
BRM142 |
BRM174 |
BRM340 |
BRM028 |
BRM131 |
| 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(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) |
747.05 |
Sqm |
0.125 |
93.38125 |
0.090322580645161 |
67.475483870968 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
Painting(AR0922b) :.Finishing wall surface with two coats with distemper of approved shades above one coat waterbound Primer on new work (Inside) - Finishing wall surface with two coats with distemper of approved shades above one coat waterbound Primer for new 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) |
268.4725 |
Sqm |
- |
- |
0.084 |
22.55169 |
0.25 |
67.118125 |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
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) |
77.4375 |
Sqm |
- |
- |
- |
- |
- |
- |
0.0076 |
0.588525 |
0.1074 |
8.3167875 |
0.021 |
1.6261875 |
1 |
77.4375 |
| Total Qty |
93.38125 |
90.027173870968 |
67.118125 |
0.588525 |
8.3167875 |
1.6261875 |
77.4375 |
| Rate Per Unit |
193.07787 |
154.51787 |
70.34787 |
2041.967 |
569.387 |
481.81 |
660.6811111 |
| Total Amount |
18029.852847938 |
13910.807148662 |
4721.6171321438 |
1201.748628675 |
4735.4706842625 |
783.513399375 |
51161.493540806 |
Total Material Amount (in Rs.): 94544.503381862
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM255 |
BRM253 |
BRM142 |
BRM174 |
BRM340 |
BRM028 |
BRM131 |
| 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(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) |
747.05 |
Sqm |
0.125 |
93.38125 |
0.090322580645161 |
67.475483870968 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
Painting(AR0922b) :.Finishing wall surface with two coats with distemper of approved shades above one coat waterbound Primer on new work (Inside) - Finishing wall surface with two coats with distemper of approved shades above one coat waterbound Primer for new 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) |
268.4725 |
Sqm |
- |
- |
0.084 |
22.55169 |
0.25 |
67.118125 |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
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) |
77.4375 |
Sqm |
- |
- |
- |
- |
- |
- |
0.0076 |
0.588525 |
0.1074 |
8.3167875 |
0.021 |
1.6261875 |
1 |
77.4375 |
| Total Qty |
93.38125 |
90.027173870968 |
67.118125 |
0.588525 |
8.3167875 |
1.6261875 |
77.4375 |
| Rate Per Unit |
0 |
0 |
0 |
0 |
0 |
40.25 |
0 |
| Total Amount |
0 |
0 |
0 |
0 |
0 |
65.454046875 |
0 |
Total Royalty Amount (in Rs.): 65.454046875
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 236.5
|
Rs. 236.5 |
| 2 |
Contingency @
Rs. 2373.89
|
Rs. 2373.89 |
Total Addition Component Amount (in Rs.): 2610.39
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
Rs. 2373.89
|
Rs. 2373.89 |
| 2 |
Royalty @
Rs. 56.9165625
|
Rs. 56.9165625 |
| 3 |
EMF @
Rs. 2.845828125
|
Rs. 2.845828125 |
| 4 |
DMF @
Rs. 5.69165625
|
Rs. 5.69165625 |
| 5 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 17 x 3.945) @ 67.065
|
Rs. 67.065 |
| 6 |
Labour Cess @
Rs. 2373.89
|
Rs. 2373.89 |
| 7 |
Any Other Lumpsum Bill @
Rs. 4748
|
Rs. 4748 |
Total Deduction Component Amount (in Rs.): 9628.299046875
Total Net Amount (in Rs.): 230371.49012515
