| State: Odisha |
District: Ganjam |
Block: Polosara |
Gram Panchayat: Madhupalli |
Work Code: OD/354/3380/117915/411583/00017498 (Repair & Maintenance of AWC Building at Hirapalli under Madhupalli GP)
Project Category: Building
| Financial Year: 2023-24 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Polosara |
Bill Status:
Final Bill
|
| Proposal Date: 20-07-2024 |
Date of Commencement: 13-05-2025 |
| Date of Completion: 28-05-2025 |
Scheme Name: Asset Management Women and Child Development Department |
| Scheme Component Name: Self/Personal Deposit |
Project Sub-Category: AWC |
| Project Type: Repair and Maintenance |
Name of Executant: Sradhanta Prasad Sahu |
Administrative Approval Details
Approval No.: OD/354/3380/117915/411583/00017498/AS
Technical Sanction Details
Technical Sanction No.: OD/354/3380/117915/411583/00017498/TS
Fund Sanction No.: 45000
Fund Sanction Amount (in Rs.): 45000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Concrete (AR0317) : 2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips - 2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips including hoisting and laying in position compacting 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. (new work)
|
Sqm |
40.32 |
351.297275446 |
14164.306145983 |
| 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 |
40.32 |
71.83248932951 |
2896.2859697658 |
| 3 |
Other Building Items. (AR1902) : cement based wall putty (water based) - Finishing surface of walls with cement based wall putty (water based) of approved make and finished smooth and even surface to receive painting including cost of scaffolding staging charges with cost of all materials taxes,labour,T&P,etc.complete. and as per the direction of Engineer in Charge.
|
Sqm |
171.3175 |
79.21834 |
13571.48796295 |
| 4 |
Painting (AR0918ca) : Finishing wall two coats with weather coat with one coat oilbound Primer - Finishing wall surface two coats with weather coat with one coat oilbound 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 |
83.875 |
156.85349521701 |
13156.086911327 |
Total Amount (in Rs.): 43788.166990025
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 |
Concrete (AR0317) : 2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips - 2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips including hoisting and laying in position compacting 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. (new work)
|
40.32 |
Square Meter |
0.36 |
14.5152 |
- |
- |
0.1 |
4.032 |
| 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.
|
40.32 |
Square Meter |
0.053763440860215 |
2.1677419354839 |
- |
- |
0.053763440860215 |
2.1677419354839 |
| 3 |
Other Building Items. (AR1902) : cement based wall putty (water based) - Finishing surface of walls with cement based wall putty (water based) of approved make and finished smooth and even surface to receive painting including cost of scaffolding staging charges with cost of all materials taxes,labour,T&P,etc.complete. and as per the direction of Engineer in Charge.
|
171.3175 |
Square Meter |
0.057 |
9.7650975 |
0.05 |
8.565875 |
- |
- |
| 4 |
Painting (AR0918ca) : Finishing wall two coats with weather coat with one coat oilbound Primer - Finishing wall surface two coats with weather coat with one coat oilbound 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)
|
83.875 |
Square Meter |
0.11776344086022 |
9.8774086021505 |
- |
- |
0.10776344086022 |
9.0386586021505 |
| Total Qty |
36.325448037634 |
15.238400537634 |
8.565875 |
| Rate Per Man Day |
462 |
612 |
562 |
| Total Amount |
16782.356993387 |
9325.9011290323 |
4814.02175 |
Total Labour Amount (in Rs.): 30922.279872419
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM064 |
BRM253 |
BRMMR0038 |
BRM255 |
BRM252 |
| 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 (AR0317) :.2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips - 2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips including hoisting and laying in position compacting 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. (new work) |
40.32 |
Sqm |
0.1208 |
4.870656 |
0.0169 |
0.681408 |
0.0169 |
0.681408 |
- |
- |
- |
- |
- |
- |
- |
- |
| 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. |
40.32 |
Sqm |
- |
- |
- |
- |
- |
- |
0.084 |
3.38688 |
- |
- |
- |
- |
- |
- |
| 3 |
Other Building Items. (AR1902) :.cement based wall putty (water based) - Finishing surface of walls with cement based wall putty (water based) of approved make and finished smooth and even surface to receive painting including cost of scaffolding staging charges with cost of all materials taxes,labour,T&P,etc.complete. and as per the direction of Engineer in Charge. |
171.3175 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
0.8 |
137.054 |
- |
- |
- |
- |
| 4 |
Painting(AR0918ca) :.Finishing wall two coats with weather coat with one coat oilbound Primer - Finishing wall surface two coats with weather coat with one coat oilbound 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) |
83.875 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.125 |
10.484375 |
0.084 |
7.0455 |
| Total Qty |
4.870656 |
0.681408 |
0.681408 |
3.38688 |
137.054 |
10.484375 |
7.0455 |
| Rate Per Unit |
593.232 |
407.34 |
1155.02 |
159.27787 |
30 |
195.03787 |
125.74787 |
| Total Amount |
2889.429000192 |
277.56473472 |
787.03986816 |
539.4550323456 |
4111.62 |
2044.8501682813 |
885.956618085 |
Total Material Amount (in Rs.): 11535.915421784
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM064 |
BRM253 |
BRM255 |
BRM252 |
| 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 (AR0317) :.2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips - 2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips including hoisting and laying in position compacting 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. (new work) |
40.32 |
Sqm |
0.1208 |
4.870656 |
0.0169 |
0.681408 |
0.0169 |
0.681408 |
- |
- |
- |
- |
- |
- |
| 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. |
40.32 |
Sqm |
- |
- |
- |
- |
- |
- |
0.084 |
3.38688 |
- |
- |
- |
- |
| 3 |
Other Building Items. (AR1902) :.cement based wall putty (water based) - Finishing surface of walls with cement based wall putty (water based) of approved make and finished smooth and even surface to receive painting including cost of scaffolding staging charges with cost of all materials taxes,labour,T&P,etc.complete. and as per the direction of Engineer in Charge. |
171.3175 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 4 |
Painting(AR0918ca) :.Finishing wall two coats with weather coat with one coat oilbound Primer - Finishing wall surface two coats with weather coat with one coat oilbound 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) |
83.875 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
0.125 |
10.484375 |
0.084 |
7.0455 |
| Total Qty |
4.870656 |
0.681408 |
0.681408 |
3.38688 |
10.484375 |
7.0455 |
| Rate Per Unit |
0 |
40.25 |
149.5 |
0 |
0 |
0 |
| Total Amount |
0 |
27.426672 |
101.870496 |
0 |
0 |
0 |
Total Royalty Amount (in Rs.): 129.297168
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 240
|
Rs. 240 |
| 2 |
Any Other Lumpsum @
1%
|
Rs. 437.88166990025 |
| 3 |
Contingency @
1%
|
Rs. 437.88166990025 |
Total Addition Component Amount (in Rs.): 1115.7633398005
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
1%
|
Rs. 449.03930329825 |
| 2 |
Royalty @
Rs. 112.43232
|
Rs. 112.43232 |
| 3 |
EMF @
Rs. 5.621616
|
Rs. 5.621616 |
| 4 |
DMF @
Rs. 11.243232
|
Rs. 11.243232 |
| 5 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.945) @ 39.45
|
Rs. 39.45 |
| 6 |
Labour Cess @
1%
|
Rs. 449.03930329825 |
| 7 |
Any Other Lumpsum Bill @
2%
|
Rs. 898.07860659651 |
Total Deduction Component Amount (in Rs.): 1964.904381193
Total Net Amount (in Rs.): 42939.025948633
