| State: Odisha |
District: Mayurbhanj |
Block: Badasahi |
Gram Panchayat: Badasahi |
Work Code: OD/365/3487/120037/390674/00065517 (REPAIR AND MAINTENANCE OF GOVT. P.S MANDIRSAHI)
Project Category: Building
| Financial Year: 2023-24 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Badasahi |
Bill Status:
Final Bill
|
| Proposal Date: 21-02-2025 |
Date of Commencement: 15-12-2025 |
| Date of Completion: 05-01-2026 |
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: JAYSHREE ACHARYA |
Administrative Approval Details
Approval No.: OD/365/3487/120037/390674/00065517/AS
Technical Sanction Details
Technical Sanction No.: OD/365/3487/120037/390674/00065517/TS
Fund Sanction No.: 8559
Fund Sanction Amount (in Rs.): 150000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
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 |
70.699183 |
1565.241842081 |
110661.31943254 |
| 2 |
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 |
70.699183 |
100.34838709677 |
7094.5489831094 |
Total Amount (in Rs.): 117755.86841565
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Highly-Skilled
|
Un-Skilled
|
Semi-Skilled
|
| Rs. 612 |
Rs. 462 |
Rs. 512 |
| Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
| 1 |
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.
|
70.699183 |
Square Meter |
0.325 |
22.977234475 |
0.76 |
53.73137908 |
0.325 |
22.977234475 |
| 2 |
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.
|
70.699183 |
Square Meter |
0.21505376344086 |
15.204125376344 |
- |
- |
- |
- |
| Total Qty |
22.977234475 |
38.181359851344 |
53.73137908 |
| Rate Per Man Day |
612 |
462 |
512 |
| Total Amount |
14062.0674987 |
17639.788251321 |
27510.46608896 |
Total Labour Amount (in Rs.): 59212.321838981
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM131 |
BRMMR0027 |
BRM340 |
BRM028 |
| 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 |
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. |
70.699183 |
Sqm |
1 |
70.699183 |
1 |
70.699183 |
0.1375 |
9.7211376625 |
0.015 |
1.060487745 |
| 2 |
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. |
70.699183 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
| Total Qty |
70.699183 |
70.699183 |
9.7211376625 |
1.060487745 |
| Rate Per Unit |
673.7722231 |
8.5 |
650.622 |
863.66 |
| Total Amount |
47635.145701264 |
600.9430555 |
6324.7860282511 |
915.9008458467 |
Total Material Amount (in Rs.): 55476.775630862
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM131 |
BRM340 |
BRM028 |
| Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
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. |
70.699183 |
Sqm |
1 |
70.699183 |
0.1375 |
9.7211376625 |
0.015 |
1.060487745 |
| 2 |
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. |
70.699183 |
Sqm |
- |
- |
- |
- |
- |
- |
| Total Qty |
70.699183 |
9.7211376625 |
1.060487745 |
| Rate Per Unit |
0 |
0 |
789.25 |
| Total Amount |
0 |
0 |
836.98995274125 |
Total Royalty Amount (in Rs.): 836.98995274125
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 3500
|
Rs. 3500 |
| 2 |
Any Other Lumpsum @
Rs. 13919
|
Rs. 13919 |
| 3 |
Contingency @
Rs. 1500
|
Rs. 1500 |
Total Addition Component Amount (in Rs.): 18919
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
Rs. 1500
|
Rs. 1500 |
| 2 |
Royalty @
Rs. 37.117071075
|
Rs. 37 |
| 3 |
Additional Royalty @
Rs. 794.305321005
|
Rs. 794 |
| 4 |
EMF @
Rs. 1.85585355375
|
Rs. 2 |
| 5 |
DMF @
Rs. 3.7117071075
|
Rs. 4 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.945) @ 78.9
|
Rs. 78.9 |
| 7 |
Labour Cess @
Rs. 1500
|
Rs. 1500 |
Total Deduction Component Amount (in Rs.): 3915.9
Total Net Amount (in Rs.): 132758.96841565
