| State: Odisha |
District: Ganjam |
Block: Chikiti |
Gram Panchayat: Katuru |
Work Code: OD/354/3370/117697/412720/00038833 (Repair & Maintenance of Multipurpose cyclone shelter at Aladipur)
Project Category: Building
| Financial Year: 2024-25 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Chikiti |
Bill Status:
1st Bill
|
| Proposal Date: 01-02-2025 |
Date of Commencement: 19-09-2025 |
| Date of Completion: - |
Scheme Name: Infrastructure Development Fund |
| Scheme Component Name: Self/Personal Deposit |
Project Sub-Category: Cyclone Centre |
| Project Type: Repair and Maintenance |
Name of Executant: NARAYAN BEHERUK |
Administrative Approval Details
Approval No.: OD/354/3370/117697/412720/00038833/AS
Technical Sanction Details
Technical Sanction No.: OD/354/3370/117697/412720/00038833/TS
Fund Sanction No.: 595
Fund Sanction Amount (in Rs.): 580000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Plastering (AR1014) : 16mm thick cement Plaster in CM (1:6) over brick work in inside. - 16mm thick cement Plaster in CM (1:6) over brick work in inside including racking out joints finishing smooth with proper plumb and line, curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T & P required for the work etc comp.and as per direction of Engineer-in-charge.
|
Sqm |
167.8545 |
252.351281742 |
42358.298221163 |
| 2 |
Painting (AR0901a) : Priming one coat in inner surface with primer of approved quality over woodwork - Priming one coat in inner surface with primer of approved quality over woodwork 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 |
1028.812 |
70.10525567621 |
72125.128302753 |
| 3 |
Painting (AR0919) : Finishing wall One Coat with plastic emulsion paint of approved shades on old work (Inside) - Finishing wall One Coat with plastic emulsion paint of approved shades on old work to give an even shade including all costs of labor, Paint and Brushes required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside)
|
Sqm |
1028.812 |
61.2430758375 |
63007.61133853 |
| 4 |
Painting (AR0901di) : Fourth Floor - Priming one coat with outer 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 |
354.465 |
85.441655289516 |
30286.076342198 |
| 5 |
Painting (AR0918Ai) : Finishing wall one coat with weather coat - Finishing wall one coat with weather coat including all costs of labour, Paint, Primer and Brushes required for the work etc. complete and as per direction of Engineer-in-charge.
|
Sqm |
354.465 |
57.1109133375 |
20243.819896177 |
Total Amount (in Rs.): 228020.93410082
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
Skilled
|
Highly-Skilled
|
| Rs. 462 |
Rs. 562 |
Rs. 612 |
| Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
| 1 |
Plastering (AR1014) : 16mm thick cement Plaster in CM (1:6) over brick work in inside. - 16mm thick cement Plaster in CM (1:6) over brick work in inside including racking out joints finishing smooth with proper plumb and line, curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T & P required for the work etc comp.and as per direction of Engineer-in-charge.
|
167.8545 |
Square Meter |
0.24 |
40.28508 |
0.16 |
26.85672 |
- |
- |
| 2 |
Painting (AR0901a) : Priming one coat in inner surface with primer of approved quality over woodwork - Priming one coat in inner surface with primer of approved quality over woodwork including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge.
|
1028.812 |
Square Meter |
0.053763440860215 |
55.31247311828 |
- |
- |
0.053763440860215 |
55.31247311828 |
| 3 |
Painting (AR0919) : Finishing wall One Coat with plastic emulsion paint of approved shades on old work (Inside) - Finishing wall One Coat with plastic emulsion paint of approved shades on old work to give an even shade including all costs of labor, Paint and Brushes required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside)
|
1028.812 |
Square Meter |
0.043 |
44.238916 |
- |
- |
0.036 |
37.037232 |
| 4 |
Painting (AR0901di) : Fourth Floor - Priming one coat with outer 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.
|
354.465 |
Square Meter |
0.065349798387097 |
23.164216285282 |
- |
- |
0.065349798387097 |
23.164216285282 |
| 5 |
Painting (AR0918Ai) : Finishing wall one coat with weather coat - Finishing wall one coat with weather coat including all costs of labour, Paint, Primer and Brushes required for the work etc. complete and as per direction of Engineer-in-charge.
|
354.465 |
Square Meter |
0.043 |
15.241995 |
- |
- |
0.036 |
12.76074 |
| Total Qty |
178.24268040356 |
26.85672 |
128.27466140356 |
| Rate Per Man Day |
462 |
562 |
612 |
| Total Amount |
82348.118346446 |
15093.47664 |
78504.09277898 |
Total Labour Amount (in Rs.): 175945.68776543
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM138 |
BRM140 |
BRM253 |
BRM255 |
| 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 |
Plastering (AR1014) :.16mm thick cement Plaster in CM (1:6) over brick work in inside. - 16mm thick cement Plaster in CM (1:6) over brick work in inside including racking out joints finishing smooth with proper plumb and line, curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T & P required for the work etc comp.and as per direction of Engineer-in-charge. |
167.8545 |
Sqm |
0.043 |
7.2177435 |
0.018 |
3.021381 |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
Painting(AR0901a) :.Priming one coat in inner surface with primer of approved quality over woodwork - Priming one coat in inner surface with primer of approved quality over woodwork including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. |
1028.812 |
Sqm |
- |
- |
- |
- |
0.075 |
77.1609 |
- |
- |
- |
- |
- |
- |
| 3 |
Painting(AR0919) :.Finishing wall One Coat with plastic emulsion paint of approved shades on old work (Inside) - Finishing wall One Coat with plastic emulsion paint of approved shades on old work to give an even shade including all costs of labor, Paint and Brushes required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside) |
1028.812 |
Sqm |
- |
- |
- |
- |
- |
- |
0.075 |
77.1609 |
- |
- |
- |
- |
| 4 |
Painting(AR0901di) :.Fourth Floor - Priming one coat with outer 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. |
354.465 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
0.090322580645161 |
32.016193548387 |
- |
- |
| 5 |
Painting(AR0918Ai) :.Finishing wall one coat with weather coat - Finishing wall one coat with weather coat including all costs of labour, Paint, Primer and Brushes required for the work etc. complete and as per direction of Engineer-in-charge. |
354.465 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.075 |
26.584875 |
| Total Qty |
7.2177435 |
3.021381 |
77.1609 |
77.1609 |
32.016193548387 |
26.584875 |
| Rate Per Unit |
619.175 |
628.68 |
155.58945 |
249.84945 |
159.53945 |
195.29945 |
| Total Amount |
4469.0463316125 |
1899.48180708 |
12005.421992505 |
19278.608426505 |
5107.8459098032 |
5192.0114658187 |
Total Material Amount (in Rs.): 47952.415933324
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM138 |
BRM140 |
BRM253 |
BRM255 |
| 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 |
Plastering (AR1014) :.16mm thick cement Plaster in CM (1:6) over brick work in inside. - 16mm thick cement Plaster in CM (1:6) over brick work in inside including racking out joints finishing smooth with proper plumb and line, curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T & P required for the work etc comp.and as per direction of Engineer-in-charge. |
167.8545 |
Sqm |
0.043 |
7.2177435 |
0.018 |
3.021381 |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
Painting(AR0901a) :.Priming one coat in inner surface with primer of approved quality over woodwork - Priming one coat in inner surface with primer of approved quality over woodwork including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. |
1028.812 |
Sqm |
- |
- |
- |
- |
0.075 |
77.1609 |
- |
- |
- |
- |
- |
- |
| 3 |
Painting(AR0919) :.Finishing wall One Coat with plastic emulsion paint of approved shades on old work (Inside) - Finishing wall One Coat with plastic emulsion paint of approved shades on old work to give an even shade including all costs of labor, Paint and Brushes required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside) |
1028.812 |
Sqm |
- |
- |
- |
- |
- |
- |
0.075 |
77.1609 |
- |
- |
- |
- |
| 4 |
Painting(AR0901di) :.Fourth Floor - Priming one coat with outer 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. |
354.465 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
0.090322580645161 |
32.016193548387 |
- |
- |
| 5 |
Painting(AR0918Ai) :.Finishing wall one coat with weather coat - Finishing wall one coat with weather coat including all costs of labour, Paint, Primer and Brushes required for the work etc. complete and as per direction of Engineer-in-charge. |
354.465 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.075 |
26.584875 |
| Total Qty |
7.2177435 |
3.021381 |
77.1609 |
77.1609 |
32.016193548387 |
26.584875 |
| Rate Per Unit |
0 |
237.25 |
0 |
0 |
0 |
0 |
| Total Amount |
0 |
716.82264225 |
0 |
0 |
0 |
0 |
Total Royalty Amount (in Rs.): 716.82264225
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Provision for PH Work @
Rs. 153169
|
Rs. 153169 |
| 2 |
Display Citizen Board @
Rs. 3000
|
Rs. 3000 |
| 3 |
Any Other Lumpsum @
Rs. 4012
|
Rs. 4012 |
| 4 |
Contingency @
Rs. 4012
|
Rs. 4012 |
Total Addition Component Amount (in Rs.): 164193
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
Rs. 4012
|
Rs. 4012 |
| 2 |
Royalty @
Rs. 105.748335
|
Rs. 105.748335 |
| 3 |
Additional Royalty @
Rs. 595.212057
|
Rs. 595.212057 |
| 4 |
EMF @
Rs. 5.28741675
|
Rs. 5.28741675 |
| 5 |
DMF @
Rs. 10.5748335
|
Rs. 10.5748335 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.945) @ 59.175
|
Rs. 59.175 |
| 7 |
Labour Cess @
Rs. 4012
|
Rs. 4012 |
| 8 |
Any Other Lumpsum Bill @
Rs. 12036
|
Rs. 12036 |
Total Deduction Component Amount (in Rs.): 20835.99764225
Total Net Amount (in Rs.): 371377.93645857
