| State: Odisha |
District: Nabarangpur |
Block: Tentulikhunti |
Gram Panchayat: Tentulikhunti |
Work Code: OD/366/3521/120569/428000/00062804 (REPAIR AND MAINTENANCE OF CLASS ROOM AT GPS HATHIPAKHANA)
Project Category: Building
| Financial Year: 2025-26 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Tentulikhunti |
Bill Status:
Final Bill
|
| Proposal Date: 25-07-2025 |
Date of Commencement: 12-11-2025 |
| Date of Completion: 13-11-2025 |
Scheme Name: SFC Devolution of Fund |
| Scheme Component Name: 5TH SFC DEVOLUTION GRANT TO PANCHAYAT SAMITI |
Project Sub-Category: Elementary School |
| Project Type: New Work |
Name of Executant: BRAJABIHARI MAHAKUD |
Administrative Approval Details
Approval No.: OD/366/3521/120569/428000/00062804/AS
Technical Sanction Details
Technical Sanction No.: OD/366/3521/120569/428000/00062804/TS
Fund Sanction No.: 28365
Fund Sanction Amount (in Rs.): 100000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Plastering (AR1014k) : 16mm thick cement Plaster in CM (1:6) over brick work in inside (inside)(For repair and maintenance) . - 16mm thick cement Plaster in CM (1:6) over brick work in inside including racking out joints finishing smooth with proper plumb and line, curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T & P required for the work etc. comp. and as per direction of Engineer-in-charge(For repair and maintenance).
|
Sqm |
147.516 |
246.063852366 |
36298.355245623 |
| 2 |
Painting (AR0901d) : Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces (Inner surface) - Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge.
|
Sqm |
301.689 |
71.83753306751 |
21672.593513604 |
| 3 |
Painting (AR0922) : Finishing wall two coats with distemper of approved shades on new work (Inside) - Finishing wall two coats with distemper of approved shades on new work to give an even shade including all costs of labor, Paint and Brushes required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside)
|
Sqm |
74.489 |
78.8505283 |
5873.4970025387 |
| 4 |
Painting (AR0918Ai) : Finishing wall one coat with weather coat - Finishing wall one coat with weather coat including all costs of labour, Paint, Primer and Brushes required for the work etc. complete and as per direction of Engineer-in-charge.
|
Sqm |
138.738 |
57.09560199 |
7921.3296288886 |
| 5 |
Plastering (AR1004) : 12mm thick cement plster (1:6) over Brick work in inside - 12mm thick cement plster (1:6) over Brick work in inside including racking out joints finishing smooth with proper plumb and line curing for proper period with cost conveyance, royality, taxes of all materials, labour and T & P required for the work etc. comp.and as per direction of Engineer-in-charge.
|
Sqm |
138.738 |
166.9033635096 |
23155.838846595 |
Total Amount (in Rs.): 94921.614237249
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
Skilled
|
Highly-Skilled
|
| Rs. 462 |
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) |
| 1 |
Plastering (AR1014k) : 16mm thick cement Plaster in CM (1:6) over brick work in inside (inside)(For repair and maintenance) . - 16mm thick cement Plaster in CM (1:6) over brick work in inside including racking out joints finishing smooth with proper plumb and line, curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T & P required for the work etc. comp. and as per direction of Engineer-in-charge(For repair and maintenance).
|
147.516 |
Square Meter |
0.2448 |
36.1119168 |
0.1632 |
24.0746112 |
- |
- |
| 2 |
Painting (AR0901d) : Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces (Inner surface) - Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge.
|
301.689 |
Square Meter |
0.053763440860215 |
16.219838709677 |
- |
- |
0.053763440860215 |
16.219838709677 |
| 3 |
Painting (AR0922) : Finishing wall two coats with distemper of approved shades on new work (Inside) - Finishing wall two coats with distemper of approved shades on new work to give an even shade including all costs of labor, Paint and Brushes required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside)
|
74.489 |
Square Meter |
0.062 |
4.618318 |
- |
- |
0.052 |
3.873428 |
| 4 |
Painting (AR0918Ai) : Finishing wall one coat with weather coat - Finishing wall one coat with weather coat including all costs of labour, Paint, Primer and Brushes required for the work etc. complete and as per direction of Engineer-in-charge.
|
138.738 |
Square Meter |
0.043 |
5.965734 |
- |
- |
0.036 |
4.994568 |
| 5 |
Plastering (AR1004) : 12mm thick cement plster (1:6) over Brick work in inside - 12mm thick cement plster (1:6) over Brick work in inside including racking out joints finishing smooth with proper plumb and line curing for proper period with cost conveyance, royality, taxes of all materials, labour and T & P required for the work etc. comp.and as per direction of Engineer-in-charge.
|
138.738 |
Square Meter |
0.12 |
16.64856 |
0.14 |
19.42332 |
- |
- |
| Total Qty |
79.564367509677 |
43.4979312 |
25.087834709677 |
| Rate Per Man Day |
462 |
562 |
612 |
| Total Amount |
36758.737789471 |
24445.8373344 |
15353.754842323 |
Total Labour Amount (in Rs.): 76558.329966194
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM253 |
BRM142 |
BRM255 |
| 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 |
Plastering (AR1014k) :.16mm thick cement Plaster in CM (1:6) over brick work in inside (inside)(For repair and maintenance) . - 16mm thick cement Plaster in CM (1:6) over brick work in inside including racking out joints finishing smooth with proper plumb and line, curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T & P required for the work etc. comp. and as per direction of Engineer-in-charge(For repair and maintenance). |
147.516 |
Sqm |
0.043 |
6.343188 |
0.018 |
2.655288 |
- |
- |
- |
- |
- |
- |
| 2 |
Painting(AR0901d) :.Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces (Inner surface) - Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. |
301.689 |
Sqm |
- |
- |
- |
- |
0.084 |
25.341876 |
- |
- |
- |
- |
| 3 |
Painting(AR0922) :.Finishing wall two coats with distemper of approved shades on new work (Inside) - Finishing wall two coats with distemper of approved shades on new work to give an even shade including all costs of labor, Paint and Brushes required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside) |
74.489 |
Sqm |
- |
- |
- |
- |
- |
- |
0.25 |
18.62225 |
- |
- |
| 4 |
Painting(AR0918Ai) :.Finishing wall one coat with weather coat - Finishing wall one coat with weather coat including all costs of labour, Paint, Primer and Brushes required for the work etc. complete and as per direction of Engineer-in-charge. |
138.738 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
0.075 |
10.40535 |
| 5 |
Plastering (AR1004) :.12mm thick cement plster (1:6) over Brick work in inside - 12mm thick cement plster (1:6) over Brick work in inside including racking out joints finishing smooth with proper plumb and line curing for proper period with cost conveyance, royality, taxes of all materials, labour and T & P required for the work etc. comp.and as per direction of Engineer-in-charge. |
138.738 |
Sqm |
0.0358 |
4.9668204 |
0.015 |
2.08107 |
- |
- |
- |
- |
- |
- |
| Total Qty |
11.3100084 |
4.736358 |
25.341876 |
18.62225 |
10.40535 |
| Rate Per Unit |
585.117 |
482.34 |
159.33732 |
70.40732 |
195.09732 |
| Total Amount |
6617.6781849828 |
2284.53491772 |
4037.9066056123 |
1311.14271487 |
2030.055898662 |
Total Material Amount (in Rs.): 16281.318321847
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM253 |
BRM142 |
BRM255 |
| 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 |
Plastering (AR1014k) :.16mm thick cement Plaster in CM (1:6) over brick work in inside (inside)(For repair and maintenance) . - 16mm thick cement Plaster in CM (1:6) over brick work in inside including racking out joints finishing smooth with proper plumb and line, curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T & P required for the work etc. comp. and as per direction of Engineer-in-charge(For repair and maintenance). |
147.516 |
Sqm |
0.043 |
6.343188 |
0.018 |
2.655288 |
- |
- |
- |
- |
- |
- |
| 2 |
Painting(AR0901d) :.Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces (Inner surface) - Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. |
301.689 |
Sqm |
- |
- |
- |
- |
0.084 |
25.341876 |
- |
- |
- |
- |
| 3 |
Painting(AR0922) :.Finishing wall two coats with distemper of approved shades on new work (Inside) - Finishing wall two coats with distemper of approved shades on new work to give an even shade including all costs of labor, Paint and Brushes required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside) |
74.489 |
Sqm |
- |
- |
- |
- |
- |
- |
0.25 |
18.62225 |
- |
- |
| 4 |
Painting(AR0918Ai) :.Finishing wall one coat with weather coat - Finishing wall one coat with weather coat including all costs of labour, Paint, Primer and Brushes required for the work etc. complete and as per direction of Engineer-in-charge. |
138.738 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
0.075 |
10.40535 |
| 5 |
Plastering (AR1004) :.12mm thick cement plster (1:6) over Brick work in inside - 12mm thick cement plster (1:6) over Brick work in inside including racking out joints finishing smooth with proper plumb and line curing for proper period with cost conveyance, royality, taxes of all materials, labour and T & P required for the work etc. comp.and as per direction of Engineer-in-charge. |
138.738 |
Sqm |
0.0358 |
4.9668204 |
0.015 |
2.08107 |
- |
- |
- |
- |
- |
- |
| Total Qty |
11.3100084 |
4.736358 |
25.341876 |
18.62225 |
10.40535 |
| Rate Per Unit |
0 |
40.25 |
0 |
0 |
0 |
| Total Amount |
0 |
190.6384095 |
0 |
0 |
0 |
Total Royalty Amount (in Rs.): 190.6384095
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 3500
|
Rs. 3500 |
| 2 |
Contingency @
Rs. 1000
|
Rs. 1000 |
Total Addition Component Amount (in Rs.): 4500
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
Rs. 1000
|
Rs. 1000 |
| 2 |
Royalty @
Rs. 165.77253
|
Rs. 165.77253 |
| 3 |
EMF @
Rs. 8.2886265
|
Rs. 8.2886265 |
| 4 |
DMF @
Rs. 16.577253
|
Rs. 16.577253 |
| 5 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 10 x 3.945) @ 90.735
|
Rs. 90.735 |
| 6 |
Labour Cess @
Rs. 1000
|
Rs. 1000 |
Total Deduction Component Amount (in Rs.): 2281.3734095
Total Net Amount (in Rs.): 97140.240827749
