| State: Odisha |
District: Ganjam |
Block: Surada |
Gram Panchayat: Lathipada |
Work Code: OD/354/3385/118033/410878/00065059 (Improve of P.S at Tinikhandia)
Project Category: Building
| Financial Year: 2021-22 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Surada |
Bill Status:
1st Bill
|
| Proposal Date: - |
Date of Commencement: 22-12-2025 |
| Date of Completion: - |
Scheme Name: 5th SFC Grant in Aid |
| Scheme Component Name: Maintenance of Primary School Building |
Project Sub-Category: Elementary School |
| Project Type: Upgradation or Improvement |
Name of Executant: Monalisha Panda |
Administrative Approval Details
Approval No.: OD/354/3385/118033/410878/00065059/AS
Technical Sanction Details
Technical Sanction No.: OD/354/3385/118033/410878/00065059/TS
Fund Sanction No.:
Fund Sanction Amount (in Rs.): 100000
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 |
55.055 |
100.34838709677 |
5524.6804516127 |
| 2 |
Concrete (AR0307) : Cement concrete (1:2:4)with 12mm size hard broken granite chips per 1cum - Cement concrete work with (1:2:4) using 12mm size hard granite(crusher broken) 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. complete as per specificaion and direction of Engineer-in charge.
|
Cum |
3.4409375 |
6959.57579504 |
23947.465337245 |
| 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 |
55.055 |
1010.3007030782 |
55622.10520797 |
| 4 |
Flooring (AR0817aa) : Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm plain (Ivory) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) - Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm plain (Ivory) 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 Vitrified tiles including rubbing and polishing complete including cost of precast tiles.
|
Sqm |
6.504 |
1532.136441841 |
9965.0154177339 |
Total Amount (in Rs.): 95059.266414562
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
Skilled
|
Highly-Skilled
|
Semi-Skilled
|
| Rs. 462 |
Rs. 562 |
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) |
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.
|
55.055 |
Square Meter |
0.21505376344086 |
11.839784946237 |
- |
- |
- |
- |
- |
- |
| 2 |
Concrete (AR0307) : Cement concrete (1:2:4)with 12mm size hard broken granite chips per 1cum - Cement concrete work with (1:2:4) using 12mm size hard granite(crusher broken) 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. complete as per specificaion and direction of Engineer-in charge.
|
3.4409375 |
Cubic Meter |
4.6 |
15.8283125 |
- |
- |
0.68 |
2.3398375 |
- |
- |
| 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)
|
55.055 |
Square Meter |
0.216 |
11.89188 |
- |
- |
- |
- |
0.216 |
11.89188 |
| 4 |
Flooring (AR0817aa) : Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm plain (Ivory) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) - Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm plain (Ivory) 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 Vitrified tiles including rubbing and polishing complete including cost of precast tiles.
|
6.504 |
Square Meter |
0.325 |
2.1138 |
0.76 |
4.94304 |
- |
- |
0.325 |
2.1138 |
| Total Qty |
41.673777446237 |
2.3398375 |
14.00568 |
4.94304 |
| Rate Per Man Day |
462 |
562 |
612 |
512 |
| Total Amount |
19253.285180161 |
1314.988675 |
8571.47616 |
2530.83648 |
Total Labour Amount (in Rs.): 31670.586495161
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM056 |
BRM174 |
BRM131 |
BRMMR0027 |
| 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. |
55.055 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
Concrete (AR0307) :.Cement concrete (1:2:4)with 12mm size hard broken granite chips per 1cum - Cement concrete work with (1:2:4) using 12mm size hard granite(crusher broken) 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. complete as per specificaion and direction of Engineer-in charge. |
3.4409375 |
Cum |
3.23 |
11.114228125 |
0.45 |
1.548421875 |
0.9 |
3.09684375 |
- |
- |
- |
- |
- |
- |
| 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) |
55.055 |
Sqm |
0.1074 |
5.912907 |
0.021 |
1.156155 |
- |
- |
0.0076 |
0.418418 |
1 |
55.055 |
- |
- |
| 4 |
Flooring (AR0817aa) :.Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm plain (Ivory) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) - Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm plain (Ivory) 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 Vitrified tiles including rubbing and polishing complete including cost of precast tiles. |
6.504 |
Sqm |
0.1375 |
0.8943 |
0.015 |
0.09756 |
- |
- |
- |
- |
1 |
6.504 |
1 |
6.504 |
| Total Qty |
17.921435125 |
2.802136875 |
3.09684375 |
0.418418 |
61.559 |
6.504 |
| Rate Per Unit |
604.387 |
407.34 |
1737.73 |
2053.857 |
663.9538891 |
8.5 |
| Total Amount |
10831.482410893 |
1141.4224346625 |
5381.4782896875 |
859.370738226 |
40872.337459107 |
55.284 |
Total Material Amount (in Rs.): 59141.375332576
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM056 |
BRM174 |
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) |
| 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. |
55.055 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
Concrete (AR0307) :.Cement concrete (1:2:4)with 12mm size hard broken granite chips per 1cum - Cement concrete work with (1:2:4) using 12mm size hard granite(crusher broken) 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. complete as per specificaion and direction of Engineer-in charge. |
3.4409375 |
Cum |
3.23 |
11.114228125 |
0.45 |
1.548421875 |
0.9 |
3.09684375 |
- |
- |
- |
- |
| 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) |
55.055 |
Sqm |
0.1074 |
5.912907 |
0.021 |
1.156155 |
- |
- |
0.0076 |
0.418418 |
1 |
55.055 |
| 4 |
Flooring (AR0817aa) :.Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm plain (Ivory) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) - Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm plain (Ivory) 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 Vitrified tiles including rubbing and polishing complete including cost of precast tiles. |
6.504 |
Sqm |
0.1375 |
0.8943 |
0.015 |
0.09756 |
- |
- |
- |
- |
1 |
6.504 |
| Total Qty |
17.921435125 |
2.802136875 |
3.09684375 |
0.418418 |
61.559 |
| Rate Per Unit |
0 |
205.25 |
290.5 |
0 |
0 |
| Total Amount |
0 |
575.13859359375 |
899.633109375 |
0 |
0 |
Total Royalty Amount (in Rs.): 1474.7717029688
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 1500
|
Rs. 1500 |
| 2 |
Any Other Lumpsum @
Rs. 400
|
Rs. 400 |
| 3 |
Contingency @
Rs. 1000
|
Rs. 1000 |
Total Addition Component Amount (in Rs.): 2900
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
Rs. 1000
|
Rs. 1000 |
| 2 |
Royalty @
Rs. 500.664478125
|
Rs. 501 |
| 3 |
Additional Royalty @
Rs. 899.007553125
|
Rs. 899 |
| 4 |
EMF @
Rs. 25.03322390625
|
Rs. 25 |
| 5 |
DMF @
Rs. 50.0664478125
|
Rs. 50 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 2 x 3.945) @ 145.965
|
Rs. 145.965 |
| 7 |
Labour Cess @
1%
|
Rs. 998 |
Total Deduction Component Amount (in Rs.): 3618.965
Total Net Amount (in Rs.): 94340.301414562
