| State: Odisha |
District: Puri |
Block: Kakat Pur |
Gram Panchayat: Jaleswarpada |
Work Code: OD/369/3540/120957/409171/00068055 (CONSTRUCTION AND REPAIR OF CHHELIBERUAN UP SCHOOL AT CHHELIBERUAN)
Project Category: Building
| Financial Year: 2025-26 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Kakat Pur |
Bill Status:
Final Bill
|
| Proposal Date: - |
Date of Commencement: 11-12-2025 |
| Date of Completion: 22-12-2025 |
Scheme Name: Bikashita Gaon Bikashita Odisha |
| Scheme Component Name: Viksit Gaon Vikshit Odisha (VGVO) |
Project Sub-Category: Elementary School |
| Project Type: Upgradation or Improvement |
Name of Executant: PRACHI PRANGYA SAHOO AE |
Administrative Approval Details
Approval No.: OD/369/3540/120957/409171/00068055/AS
Technical Sanction Details
Technical Sanction No.: OD/369/3540/120957/409171/00068055/TS
Fund Sanction No.: 6151
Fund Sanction Amount (in Rs.): 300000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
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 |
591.3268 |
160.71529806685 |
95035.262916917 |
| 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 |
11.96985 |
7664.61131878 |
91744.247794099 |
| 3 |
Earth Work (AR0115) : Filling foundation and plinth with sand well watered and rammed - Filling foundation and plinth with sand well watered and rammed including cost, conveyance, royalty, taxes of all materials, labours and T & P required for the work etc. complete and as per direction of Engineer-in charge.
|
Cum |
7.9799 |
438.201832 |
3496.8067991768 |
| 4 |
Concrete (AR0303) : Cement concrete (1:3:6) with 4 cm. Crusher Broken hard granite metal - Cement concrete (1:3:6) with 4 cm. hard granite(Crusher Broken) metal including laying in layers not exceeding 300 mm in depth, ramming, compacting to proper thickness, watering and curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T&P required for the work etc. complete and as per direction of Engineer-in charge.
|
Cum |
15.9598 |
6182.58046194 |
98672.74765647 |
Total Amount (in Rs.): 288949.06516666
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
Highly-Skilled
|
Skilled
|
| Rs. 462 |
Rs. 612 |
Rs. 562 |
| Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
| 1 |
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)
|
591.3268 |
Square Meter |
0.11776344086022 |
69.63667864086 |
- |
- |
0.10776344086022 |
63.72341064086 |
| 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.
|
11.96985 |
Cubic Meter |
4.6 |
55.06131 |
0.68 |
8.139498 |
- |
- |
| 3 |
Earth Work (AR0115) : Filling foundation and plinth with sand well watered and rammed - Filling foundation and plinth with sand well watered and rammed including cost, conveyance, royalty, taxes of all materials, labours and T & P required for the work etc. complete and as per direction of Engineer-in charge.
|
7.9799 |
Cubic Meter |
0.1236 |
0.98631564 |
- |
- |
- |
- |
| 4 |
Concrete (AR0303) : Cement concrete (1:3:6) with 4 cm. Crusher Broken hard granite metal - Cement concrete (1:3:6) with 4 cm. hard granite(Crusher Broken) metal including laying in layers not exceeding 300 mm in depth, ramming, compacting to proper thickness, watering and curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T&P required for the work etc. complete and as per direction of Engineer-in charge.
|
15.9598 |
Cubic Meter |
3.9 |
62.24322 |
0.18 |
2.872764 |
- |
- |
| Total Qty |
187.92752428086 |
63.72341064086 |
11.012262 |
| Rate Per Man Day |
462 |
612 |
562 |
| Total Amount |
86822.516217757 |
38998.727312206 |
6188.891244 |
Total Labour Amount (in Rs.): 132010.13477396
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM255 |
BRM253 |
BRM340 |
BRM028 |
BRM056 |
BRM029 |
BRM044 |
| 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 |
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) |
591.3268 |
Sqm |
0.125 |
73.91585 |
0.090322580645161 |
53.410162580645 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 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. |
11.96985 |
Cum |
- |
- |
- |
- |
3.23 |
38.6626155 |
0.45 |
5.3864325 |
0.9 |
10.772865 |
- |
- |
- |
- |
| 3 |
Earth Work (AR0115) :.Filling foundation and plinth with sand well watered and rammed - Filling foundation and plinth with sand well watered and rammed including cost, conveyance, royalty, taxes of all materials, labours and T & P required for the work etc. complete and as per direction of Engineer-in charge. |
7.9799 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1 |
7.9799 |
- |
- |
| 4 |
Concrete (AR0303) :.Cement concrete (1:3:6) with 4 cm. Crusher Broken hard granite metal - Cement concrete (1:3:6) with 4 cm. hard granite(Crusher Broken) metal including laying in layers not exceeding 300 mm in depth, ramming, compacting to proper thickness, watering and curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T&P required for the work etc. complete and as per direction of Engineer-in charge. |
15.9598 |
Cum |
- |
- |
- |
- |
2.29 |
36.547942 |
0.48 |
7.660704 |
- |
- |
- |
- |
0.96 |
15.321408 |
| Total Qty |
73.91585 |
53.410162580645 |
75.2105575 |
13.0471365 |
10.772865 |
7.9799 |
15.321408 |
| Rate Per Unit |
195.03787 |
159.27787 |
595.407 |
780.67 |
2580.53 |
336.51 |
2168.91 |
| Total Amount |
14416.38994324 |
8507.0569321989 |
44780.892409402 |
10185.508051455 |
27799.70131845 |
2685.316149 |
33230.75502528 |
Total Material Amount (in Rs.): 141605.61982903
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM255 |
BRM253 |
BRM340 |
BRM028 |
BRM056 |
BRM029 |
BRM044 |
| 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 |
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) |
591.3268 |
Sqm |
0.125 |
73.91585 |
0.090322580645161 |
53.410162580645 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 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. |
11.96985 |
Cum |
- |
- |
- |
- |
3.23 |
38.6626155 |
0.45 |
5.3864325 |
0.9 |
10.772865 |
- |
- |
- |
- |
| 3 |
Earth Work (AR0115) :.Filling foundation and plinth with sand well watered and rammed - Filling foundation and plinth with sand well watered and rammed including cost, conveyance, royalty, taxes of all materials, labours and T & P required for the work etc. complete and as per direction of Engineer-in charge. |
7.9799 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1 |
7.9799 |
- |
- |
| 4 |
Concrete (AR0303) :.Cement concrete (1:3:6) with 4 cm. Crusher Broken hard granite metal - Cement concrete (1:3:6) with 4 cm. hard granite(Crusher Broken) metal including laying in layers not exceeding 300 mm in depth, ramming, compacting to proper thickness, watering and curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T&P required for the work etc. complete and as per direction of Engineer-in charge. |
15.9598 |
Cum |
- |
- |
- |
- |
2.29 |
36.547942 |
0.48 |
7.660704 |
- |
- |
- |
- |
0.96 |
15.321408 |
| Total Qty |
73.91585 |
53.410162580645 |
75.2105575 |
13.0471365 |
10.772865 |
7.9799 |
15.321408 |
| Rate Per Unit |
0 |
0 |
0 |
40.25 |
149.5 |
40.25 |
149.5 |
| Total Amount |
0 |
0 |
0 |
525.147244125 |
1610.5433175 |
321.190975 |
2290.550496 |
Total Royalty Amount (in Rs.): 4747.432032625
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 5000
|
Rs. 5000 |
| 2 |
Any Other Lumpsum @
Rs. 3050.93
|
Rs. 3051 |
| 3 |
Contingency @
Rs. 2995
|
Rs. 2995 |
Total Addition Component Amount (in Rs.): 11046
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
Rs. 2995
|
Rs. 2995 |
| 2 |
Royalty @
Rs. 4128.2017675
|
Rs. 4128 |
| 3 |
EMF @
Rs. 206.410088375
|
Rs. 206 |
| 4 |
DMF @
Rs. 412.82017675
|
Rs. 413 |
| 5 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 74 x 3.92) @ 595.84
|
Rs. 595.84 |
| 6 |
Labour Cess @
Rs. 3000
|
Rs. 3000 |
| 7 |
Any Other Lumpsum Bill @
Rs. 4817
|
Rs. 4817 |
Total Deduction Component Amount (in Rs.): 16154.84
Total Net Amount (in Rs.): 283840.22516666
