| State: Odisha |
District: Ganjam |
Block: Surada |
Gram Panchayat: Bhagabanpur |
Work Code: OD/354/3385/275061/410907/00065262 (Repair and maintenance of UPS Gunduribadi)
Project Category: Building
| Financial Year: 2023-24 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Surada |
Bill Status:
1st Bill
|
| Proposal Date: - |
Date of Commencement: 25-11-2025 |
| Date of Completion: - |
Scheme Name: Asset Management School and Mass Education Department |
| Scheme Component Name: Self/Personal Deposit |
Project Sub-Category: Elementary School |
| Project Type: Repair and Maintenance |
Name of Executant: Kanheaya kar |
Administrative Approval Details
Approval No.: OD/354/3385/275061/410907/00065262/AS
Technical Sanction Details
Technical Sanction No.: OD/354/3385/275061/410907/00065262/TS
Fund Sanction No.:
Fund Sanction Amount (in Rs.): 150000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
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 |
3.8875125 |
6981.96469532 |
27142.475027615 |
| 2 |
Other Building Items. (AR1901B) : Fifth Floor - 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 |
55.8985 |
1070.4145644596 |
59834.568531445 |
| 3 |
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 |
8.0035 |
1527.264926011 |
12223.464835329 |
| 4 |
Painting (AR0903b) : Painting two coats of enamel paint with a coat of red oxide primer over iron surface - Painting two coats of enamel paint with a coat of red oxide primer over iron surface including all costs of labour, Paint, Primer, brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge.
|
Sqm |
24.075 |
230.34345832053 |
5545.5187590668 |
| 5 |
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 |
244.0435 |
160.71529806685 |
39221.523843777 |
Total Amount (in Rs.): 143967.55099723
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 |
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.
|
3.8875125 |
Cubic Meter |
4.6 |
17.8825575 |
- |
- |
0.68 |
2.6435085 |
- |
- |
| 2 |
Other Building Items. (AR1901B) : Fifth Floor - 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)
|
55.8985 |
Square Meter |
0.2756768175 |
15.409920583024 |
- |
- |
- |
- |
0.2756768175 |
15.409920583024 |
| 3 |
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.
|
8.0035 |
Square Meter |
0.325 |
2.6011375 |
0.76 |
6.08266 |
- |
- |
0.325 |
2.6011375 |
| 4 |
Painting (AR0903b) : Painting two coats of enamel paint with a coat of red oxide primer over iron surface - Painting two coats of enamel paint with a coat of red oxide primer over iron surface including all costs of labour, Paint, Primer, brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge.
|
24.075 |
Square Meter |
0.17204301075269 |
4.141935483871 |
- |
- |
- |
- |
0.18817204301075 |
4.5302419354839 |
| 5 |
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)
|
244.0435 |
Square Meter |
0.11776344086022 |
28.73940227957 |
- |
- |
- |
- |
0.10776344086022 |
26.29896727957 |
| Total Qty |
68.774953346465 |
2.6435085 |
48.840267298078 |
6.08266 |
| Rate Per Man Day |
462 |
562 |
612 |
512 |
| Total Amount |
31774.028446067 |
1485.651777 |
29890.243586423 |
3114.32192 |
Total Labour Amount (in Rs.): 66264.24572949
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM056 |
BRM174 |
BRM131 |
BRMMR0027 |
BRM137 |
BRM141 |
BRM255 |
BRM253 |
| 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) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
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. |
3.8875125 |
Cum |
3.23 |
12.556665375 |
0.45 |
1.749380625 |
0.9 |
3.49876125 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
Other Building Items. (AR1901B) :.Fifth Floor - 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) |
55.8985 |
Sqm |
0.1074 |
6.0034989 |
0.021 |
1.1738685 |
- |
- |
0.0076 |
0.4248286 |
1 |
55.8985 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
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. |
8.0035 |
Sqm |
0.1375 |
1.10048125 |
0.015 |
0.1200525 |
- |
- |
- |
- |
1 |
8.0035 |
1 |
8.0035 |
- |
- |
- |
- |
- |
- |
- |
- |
| 4 |
Painting(AR0903b) :.Painting two coats of enamel paint with a coat of red oxide primer over iron surface - Painting two coats of enamel paint with a coat of red oxide primer over iron surface including all costs of labour, Paint, Primer, brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge. |
24.075 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.054 |
1.30005 |
0.125 |
3.009375 |
- |
- |
- |
- |
| 5 |
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) |
244.0435 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.125 |
30.5054375 |
0.090322580645161 |
22.042638709677 |
| Total Qty |
19.660645525 |
3.043301625 |
3.49876125 |
0.4248286 |
63.902 |
8.0035 |
1.30005 |
3.009375 |
30.5054375 |
22.042638709677 |
| Rate Per Unit |
593.017 |
407.34 |
1802.83 |
2041.967 |
660.6811111 |
8.5 |
142.94787 |
205.58787 |
195.03787 |
159.27787 |
| Total Amount |
11659.097027299 |
1239.6584839275 |
6307.6717443375 |
867.4859818562 |
42218.844361512 |
68.02975 |
185.8393783935 |
618.69099628125 |
5949.7155534181 |
3510.904542857 |
Total Material Amount (in Rs.): 72625.937819882
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM056 |
BRM174 |
BRM131 |
BRM137 |
BRM141 |
BRM255 |
BRM253 |
| 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) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
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. |
3.8875125 |
Cum |
3.23 |
12.556665375 |
0.45 |
1.749380625 |
0.9 |
3.49876125 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
Other Building Items. (AR1901B) :.Fifth Floor - 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) |
55.8985 |
Sqm |
0.1074 |
6.0034989 |
0.021 |
1.1738685 |
- |
- |
0.0076 |
0.4248286 |
1 |
55.8985 |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
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. |
8.0035 |
Sqm |
0.1375 |
1.10048125 |
0.015 |
0.1200525 |
- |
- |
- |
- |
1 |
8.0035 |
- |
- |
- |
- |
- |
- |
- |
- |
| 4 |
Painting(AR0903b) :.Painting two coats of enamel paint with a coat of red oxide primer over iron surface - Painting two coats of enamel paint with a coat of red oxide primer over iron surface including all costs of labour, Paint, Primer, brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge. |
24.075 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.054 |
1.30005 |
0.125 |
3.009375 |
- |
- |
- |
- |
| 5 |
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) |
244.0435 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.125 |
30.5054375 |
0.090322580645161 |
22.042638709677 |
| Total Qty |
19.660645525 |
3.043301625 |
3.49876125 |
0.4248286 |
63.902 |
1.30005 |
3.009375 |
30.5054375 |
22.042638709677 |
| Rate Per Unit |
0 |
205.25 |
290.5 |
0 |
0 |
0 |
0 |
0 |
0 |
| Total Amount |
0 |
624.63765853125 |
1016.390143125 |
0 |
0 |
0 |
0 |
0 |
0 |
Total Royalty Amount (in Rs.): 1641.0278016563
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 1500
|
Rs. 1500 |
| 2 |
Contingency @
1%
|
Rs. 1439.6755099723 |
Total Addition Component Amount (in Rs.): 2939.6755099723
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
1%
|
Rs. 1469.072265072 |
| 2 |
Royalty @
Rs. 561.354519375
|
Rs. 561.354519375 |
| 3 |
Additional Royalty @
Rs. 995.470104375
|
Rs. 995.470104375 |
| 4 |
EMF @
Rs. 28.06772596875
|
Rs. 28.06772596875 |
| 5 |
DMF @
Rs. 56.1354519375
|
Rs. 56.1354519375 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.945) @ 165.69
|
Rs. 165.69 |
| 7 |
Labour Cess @
1%
|
Rs. 1469.072265072 |
Total Deduction Component Amount (in Rs.): 4744.8623318003
Total Net Amount (in Rs.): 142162.36417541
