| State: Odisha |
District: Mayurbhanj |
Block: Sukruli |
Gram Panchayat: Chaturanjali |
Work Code: OD/365/3508/120359/388734/00062334 (Repair & development of Chaturanjali Pry. school)
Project Category: Building
| Financial Year: 2024-25 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Sukruli |
Bill Status:
Final Bill
|
| Proposal Date: - |
Date of Commencement: 30-10-2025 |
| Date of Completion: 31-10-2025 |
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: PANKAJINI SINGH |
Administrative Approval Details
Approval No.: OD/365/3508/120359/388734/00062334/AS
Technical Sanction Details
Technical Sanction No.: OD/365/3508/120359/388734/00062334/TS
Fund Sanction No.:
Fund Sanction Amount (in Rs.): 230000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Dismantling (AR1624) : Dismantling and removing R.C.C. columns beams slab staircase landing lintels - Dismantling and removing R.C.C. columns beams slab staircase landing lintels including stacking the useful materials for reuse and
removing the debris within 50m lead and as per direction of Engineer-in-Charge.
|
Cum |
8.433735 |
1475.61 |
12444.90370335 |
| 2 |
R.C.C. Work (AR0404Ac) : Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge. (RCC Beams, Column, Girder & Bressmer etc)
|
Cum |
2.037 |
14571.808274198 |
29682.773454541 |
| 3 |
R.C.C. Work (AR0404Ag) : Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Roof slab, landing, balcony, sun shade)
|
Cum |
7.799832 |
12820.629836316 |
99998.758857452 |
| 4 |
R.C.C. Work (AR0409) : Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position - Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position including cost of binding wire 18 to 20 gauge with cost of steel rod and as per drawing, design, and direction of Engineer-in-charge.
|
Qntl |
8.31 |
9207.7554152 |
76516.447500312 |
Total Amount (in Rs.): 218642.88351566
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 (AR1624) : Dismantling and removing R.C.C. columns beams slab staircase landing lintels - Dismantling and removing R.C.C. columns beams slab staircase landing lintels including stacking the useful materials for reuse and
removing the debris within 50m lead and as per direction of Engineer-in-Charge.
|
8.433735 |
Cubic Meter |
1.5 |
12.6506025 |
1.5 |
12.6506025 |
- |
- |
- |
- |
| 2 |
R.C.C. Work (AR0404Ac) : Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge. (RCC Beams, Column, Girder & Bressmer etc)
|
2.037 |
Cubic Meter |
1.3333 |
2.7159321 |
5.29605 |
10.78805385 |
5.33875 |
10.87503375 |
- |
- |
| 3 |
R.C.C. Work (AR0404Ag) : Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Roof slab, landing, balcony, sun shade)
|
7.799832 |
Cubic Meter |
1.3333 |
10.3995160056 |
3.11255 |
24.2773670916 |
3.15525 |
24.610419918 |
- |
- |
| 4 |
R.C.C. Work (AR0409) : Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position - Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position including cost of binding wire 18 to 20 gauge with cost of steel rod and as per drawing, design, and direction of Engineer-in-charge.
|
8.31 |
Quintal |
0.8 |
6.648 |
0.044 |
0.36564 |
- |
- |
0.3 |
2.493 |
| Total Qty |
32.4140506056 |
48.0816634416 |
35.485453668 |
2.493 |
| Rate Per Man Day |
462 |
512 |
562 |
612 |
| Total Amount |
14975.291379787 |
24617.811682099 |
19942.824961416 |
1525.716 |
Total Labour Amount (in Rs.): 61061.644023302
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM060 |
BRM052 |
BRM084 |
BRM104 |
BRM162 |
BRM341 |
| 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 (AR1624) :.Dismantling and removing R.C.C. columns beams slab staircase landing lintels - Dismantling and removing R.C.C. columns beams slab staircase landing lintels including stacking the useful materials for reuse and
removing the debris within 50m lead and as per direction of Engineer-in-Charge. |
8.433735 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
R.C.C. Work (AR0404Ac) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge. (RCC Beams, Column, Girder & Bressmer etc) |
2.037 |
Cum |
3.4733 |
7.0751121 |
0.45 |
0.91665 |
0.36 |
0.73332 |
0.54 |
1.09998 |
4.4196 |
9.0027252 |
0.041529 |
0.084594573 |
- |
- |
- |
- |
| 3 |
R.C.C. Work (AR0404Ag) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Roof slab, landing, balcony, sun shade) |
7.799832 |
Cum |
3.4733 |
27.0911564856 |
0.45 |
3.5099244 |
0.36 |
2.80793952 |
0.54 |
4.21190928 |
6.2216 |
48.5274347712 |
0.0502172 |
0.3916857235104 |
- |
- |
- |
- |
| 4 |
R.C.C. Work (AR0409) :.Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position - Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position including cost of binding wire 18 to 20 gauge with cost of steel rod and as per drawing, design, and direction of Engineer-in-charge. |
8.31 |
Qntl |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.8 |
6.648 |
1.05 |
8.7255 |
| Total Qty |
34.1662685856 |
4.4265744 |
3.54125952 |
5.31188928 |
57.5301599712 |
0.4762802965104 |
6.648 |
8.7255 |
| Rate Per Unit |
653.11 |
603.26 |
1786.21 |
1788.5 |
316.75 |
58639.67 |
90 |
6840.29 |
| Total Amount |
22314.331675941 |
2670.375272544 |
6325.4331672192 |
9500.31397728 |
18222.678170878 |
27928.919414872 |
598.32 |
59684.950395 |
Total Material Amount (in Rs.): 147245.32207373
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM060 |
BRM052 |
BRM084 |
BRM104 |
BRM341 |
| 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 (AR1624) :.Dismantling and removing R.C.C. columns beams slab staircase landing lintels - Dismantling and removing R.C.C. columns beams slab staircase landing lintels including stacking the useful materials for reuse and
removing the debris within 50m lead and as per direction of Engineer-in-Charge. |
8.433735 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
R.C.C. Work (AR0404Ac) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge. (RCC Beams, Column, Girder & Bressmer etc) |
2.037 |
Cum |
3.4733 |
7.0751121 |
0.45 |
0.91665 |
0.36 |
0.73332 |
0.54 |
1.09998 |
0.045339 |
0.092355543 |
0.041529 |
0.084594573 |
- |
- |
| 3 |
R.C.C. Work (AR0404Ag) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Roof slab, landing, balcony, sun shade) |
7.799832 |
Cum |
3.4733 |
27.0911564856 |
0.45 |
3.5099244 |
0.36 |
2.80793952 |
0.54 |
4.21190928 |
0.076659 |
0.597927321288 |
0.0502172 |
0.3916857235104 |
- |
- |
| 4 |
R.C.C. Work (AR0409) :.Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position - Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position including cost of binding wire 18 to 20 gauge with cost of steel rod and as per drawing, design, and direction of Engineer-in-charge. |
8.31 |
Qntl |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.05 |
8.7255 |
| Total Qty |
34.1662685856 |
4.4265744 |
3.54125952 |
5.31188928 |
0.690282864288 |
0.4762802965104 |
8.7255 |
| Rate Per Unit |
0 |
457.25 |
343.5 |
343.5 |
0 |
0 |
0 |
| Total Amount |
0 |
2024.0511444 |
1216.42264512 |
1824.63396768 |
0 |
0 |
0 |
Total Royalty Amount (in Rs.): 5065.1077572
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 3000
|
Rs. 3000 |
| 2 |
Any Other Lumpsum @
Rs. 6856.99
|
Rs. 6856.99 |
Total Addition Component Amount (in Rs.): 9856.99
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Royalty @
Rs. 1305.839448
|
Rs. 1305.839448 |
| 2 |
Additional Royalty @
Rs. 3563.392392
|
Rs. 3563.392392 |
| 3 |
EMF @
Rs. 65.2919724
|
Rs. 65.2919724 |
| 4 |
DMF @
Rs. 130.5839448
|
Rs. 130.5839448 |
| 5 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.945) @ 276.15
|
Rs. 276.15 |
| 6 |
Labour Cess @
Rs. 2300
|
Rs. 2300 |
Total Deduction Component Amount (in Rs.): 7641.2577572
Total Net Amount (in Rs.): 220858.61575846
