| State: Odisha |
District: Kendrapara |
Block: Rajkanika |
Gram Panchayat: Baradia |
Work Code: OD/360/3441/119206/395617/00061773 (REPAIR AND RESTORATION OF DEULI PRIMARY SCHOOL)
Project Category: Building
| Financial Year: 2024-25 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Rajkanika |
Bill Status:
Final Bill
|
| Proposal Date: - |
Date of Commencement: 29-10-2025 |
| Date of Completion: 14-11-2025 |
Scheme Name: Severe Cyclonic Storm DANA 2024 |
| Scheme Component Name: Self/Personal Deposit |
Project Sub-Category: Elementary School |
| Project Type: Repair and Maintenance |
Name of Executant: Sujay Kumar Mandal |
Administrative Approval Details
Approval No.: OD/360/3441/119206/395617/00061773/AS
Technical Sanction Details
Technical Sanction No.: OD/360/3441/119206/395617/00061773/TS
Fund Sanction No.: 5574
Fund Sanction Amount (in Rs.): 200000
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 |
85.9594 |
100.34838709677 |
8625.8871458061 |
| 2 |
Flooring (AR0816) : 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 floor - 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 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 ceramic tiles including rubbing and polishing, cost of precast tiles complete as per direction of Enginer-in-charge.
|
Sqm |
85.9594 |
1207.1336252114 |
103764.482143 |
| 3 |
miscellaneous (ARM122) : Scraping old paint with scrapers, sand papering and washing with soap water or soda including scaffolding charges upto 5M height (Painting) and as directed by Engineer-in-Charge. - Scraping old paint with scrapers, sand papering and washing with soap water or soda including scaffolding charges upto 5M height (Painting) and as directed by Engineer-in-Charge.
|
Sqm |
259.41 |
5.12 |
1328.1792 |
| 4 |
Painting (AR0917hk) : Finishing wall with one coat weather coat paint of approved shade including one coat of water bound primer in the outer surface of old work (Outside)(For repair and maintenance). - Finishing wall with one coat weather coat paint of approved shade including one coat of water bound primer in the outer surface of old work to give an even shade including all costs of labour, Paint, Brushes, and putty required for the work, etc. complete and as per direction of Engineer-in-charge(Outside)(For repair and maintenance).
|
Sqm |
162.48 |
131.7325591754 |
21403.906214819 |
| 5 |
Painting (AR0918bk) : Finishing wall with two coat water proofing cement paint including one coat cement wash on the inner surface of approved shade on old work . (Inside)(For repair and maintenance). - Finishing wall with two coat water proofing cement paint including one coat cement wash on the inner surface of approved shade on old work to give an even shade including all costs of labour, Paint, Brushes, and putty required for the work, etc. complete and as per direction of Engineer-in-charge(Inside)(For repair and maintenance).
|
Sqm |
96.93 |
218.9204610322 |
21219.960287851 |
Total Amount (in Rs.): 156342.41499147
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
Highly-Skilled
|
Semi-Skilled
|
Skilled
|
| Rs. 462 |
Rs. 612 |
Rs. 512 |
Rs. 562 |
| 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.
|
85.9594 |
Square Meter |
0.21505376344086 |
18.485892473118 |
- |
- |
- |
- |
- |
- |
| 2 |
Flooring (AR0816) : 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 floor - 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 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 ceramic tiles including rubbing and polishing, cost of precast tiles complete as per direction of Enginer-in-charge.
|
85.9594 |
Square Meter |
0.216 |
18.5672304 |
0.55 |
47.27767 |
- |
- |
0.216 |
18.5672304 |
| 4 |
Painting (AR0917hk) : Finishing wall with one coat weather coat paint of approved shade including one coat of water bound primer in the outer surface of old work (Outside)(For repair and maintenance). - Finishing wall with one coat weather coat paint of approved shade including one coat of water bound primer in the outer surface of old work to give an even shade including all costs of labour, Paint, Brushes, and putty required for the work, etc. complete and as per direction of Engineer-in-charge(Outside)(For repair and maintenance).
|
162.48 |
Square Meter |
0.098698709677419 |
16.036566348387 |
- |
- |
- |
- |
0.091558709677419 |
14.876459148387 |
| 5 |
Painting (AR0918bk) : Finishing wall with two coat water proofing cement paint including one coat cement wash on the inner surface of approved shade on old work . (Inside)(For repair and maintenance). - Finishing wall with two coat water proofing cement paint including one coat cement wash on the inner surface of approved shade on old work to give an even shade including all costs of labour, Paint, Brushes, and putty required for the work, etc. complete and as per direction of Engineer-in-charge(Inside)(For repair and maintenance).
|
96.93 |
Square Meter |
0.14231741935484 |
13.794827458065 |
- |
- |
0.082258064516129 |
7.9732741935484 |
0.02244 |
2.1751092 |
| Total Qty |
66.88451667957 |
35.618798748387 |
47.27767 |
7.9732741935484 |
| Rate Per Man Day |
462 |
612 |
512 |
562 |
| Total Amount |
30900.646705961 |
21798.704834013 |
24206.16704 |
4480.9800967742 |
Total Labour Amount (in Rs.): 81386.498676748
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRMMR0027 |
BRM130 |
BRM340 |
BRM028 |
BRMM122 |
BRM255 |
BRM253 |
BRM143 |
| 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 |
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. |
85.9594 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
Flooring (AR0816) :.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 floor - 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 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 ceramic tiles including rubbing and polishing, cost of precast tiles complete as per direction of Enginer-in-charge. |
85.9594 |
Sqm |
1 |
85.9594 |
1 |
85.9594 |
0.2737 |
23.52708778 |
0.013 |
1.1174722 |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
miscellaneous(ARM122) :.Scraping old paint with scrapers, sand papering and washing with soap water or soda including scaffolding charges upto 5M height (Painting) and as directed by Engineer-in-Charge. - Scraping old paint with scrapers, sand papering and washing with soap water or soda including scaffolding charges upto 5M height (Painting) and as directed by Engineer-in-Charge. |
259.41 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
1 |
259.41 |
- |
- |
- |
- |
- |
- |
| 4 |
Painting(AR0917hk) :.Finishing wall with one coat weather coat paint of approved shade including one coat of water bound primer in the outer surface of old work (Outside)(For repair and maintenance). - Finishing wall with one coat weather coat paint of approved shade including one coat of water bound primer in the outer surface of old work to give an even shade including all costs of labour, Paint, Brushes, and putty required for the work, etc. complete and as per direction of Engineer-in-charge(Outside)(For repair and maintenance). |
162.48 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.075 |
12.186 |
0.090322580645161 |
14.675612903226 |
- |
- |
| 5 |
Painting(AR0918bk) :.Finishing wall with two coat water proofing cement paint including one coat cement wash on the inner surface of approved shade on old work . (Inside)(For repair and maintenance). - Finishing wall with two coat water proofing cement paint including one coat cement wash on the inner surface of approved shade on old work to give an even shade including all costs of labour, Paint, Brushes, and putty required for the work, etc. complete and as per direction of Engineer-in-charge(Inside)(For repair and maintenance). |
96.93 |
Sqm |
- |
- |
- |
- |
0.10763440860215 |
10.433003225806 |
- |
- |
- |
- |
- |
- |
- |
- |
0.25 |
24.2325 |
| Total Qty |
85.9594 |
85.9594 |
33.960091005806 |
1.1174722 |
259.41 |
12.186 |
14.675612903226 |
24.2325 |
| Rate Per Unit |
8.5 |
466.2266671 |
611.272 |
608.22 |
5.12 |
191.83567 |
159.51567 |
48.31567 |
| Total Amount |
730.6549 |
40076.564567916 |
20758.852749301 |
679.668941484 |
1328.1792 |
2337.70947462 |
2340.9902249187 |
1170.809473275 |
Total Material Amount (in Rs.): 69423.429531515
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM130 |
BRM340 |
BRM028 |
BRM255 |
BRM253 |
BRM143 |
| 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 |
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. |
85.9594 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
Flooring (AR0816) :.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 floor - 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 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 ceramic tiles including rubbing and polishing, cost of precast tiles complete as per direction of Enginer-in-charge. |
85.9594 |
Sqm |
1 |
85.9594 |
0.2737 |
23.52708778 |
0.013 |
1.1174722 |
- |
- |
- |
- |
- |
- |
| 3 |
miscellaneous(ARM122) :.Scraping old paint with scrapers, sand papering and washing with soap water or soda including scaffolding charges upto 5M height (Painting) and as directed by Engineer-in-Charge. - Scraping old paint with scrapers, sand papering and washing with soap water or soda including scaffolding charges upto 5M height (Painting) and as directed by Engineer-in-Charge. |
259.41 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 4 |
Painting(AR0917hk) :.Finishing wall with one coat weather coat paint of approved shade including one coat of water bound primer in the outer surface of old work (Outside)(For repair and maintenance). - Finishing wall with one coat weather coat paint of approved shade including one coat of water bound primer in the outer surface of old work to give an even shade including all costs of labour, Paint, Brushes, and putty required for the work, etc. complete and as per direction of Engineer-in-charge(Outside)(For repair and maintenance). |
162.48 |
Sqm |
- |
- |
- |
- |
- |
- |
0.075 |
12.186 |
0.090322580645161 |
14.675612903226 |
- |
- |
| 5 |
Painting(AR0918bk) :.Finishing wall with two coat water proofing cement paint including one coat cement wash on the inner surface of approved shade on old work . (Inside)(For repair and maintenance). - Finishing wall with two coat water proofing cement paint including one coat cement wash on the inner surface of approved shade on old work to give an even shade including all costs of labour, Paint, Brushes, and putty required for the work, etc. complete and as per direction of Engineer-in-charge(Inside)(For repair and maintenance). |
96.93 |
Sqm |
- |
- |
0.10763440860215 |
10.433003225806 |
- |
- |
- |
- |
- |
- |
0.25 |
24.2325 |
| Total Qty |
85.9594 |
33.960091005806 |
1.1174722 |
12.186 |
14.675612903226 |
24.2325 |
| Rate Per Unit |
0 |
0 |
235.25 |
0 |
0 |
0 |
| Total Amount |
0 |
0 |
262.88533505 |
0 |
0 |
0 |
Total Royalty Amount (in Rs.): 262.88533505
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Provision for PH Work @
Rs. 10000
|
Rs. 10000 |
| 2 |
Display Citizen Board @
Rs. 1000
|
Rs. 1000 |
| 3 |
Any Other Lumpsum @
Rs. 25900
|
Rs. 25900 |
| 4 |
Contingency @
1%
|
Rs. 1563.4241499147 |
Total Addition Component Amount (in Rs.): 38463.424149915
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
1%
|
Rs. 1998.0583914138 |
| 2 |
Royalty @
Rs. 39.111527
|
Rs. 39.111527 |
| 3 |
Additional Royalty @
Rs. 217.907079
|
Rs. 217.907079 |
| 4 |
EMF @
Rs. 1.95557635
|
Rs. 1.95557635 |
| 5 |
DMF @
Rs. 3.9111527
|
Rs. 3.9111527 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 21 x 3.945) @ 272.205
|
Rs. 272.205 |
| 7 |
Labour Cess @
1%
|
Rs. 1998.0583914138 |
Total Deduction Component Amount (in Rs.): 4531.2071178777
Total Net Amount (in Rs.): 190274.63202351
