| State: Odisha |
District: Ganjam |
Block: Hinjilicut |
Gram Panchayat: Pattiapadar |
Work Code: OD/354/3374/117776/412234/00041069 (REPAIR AND MANTAINANCE OF TOILET DRINKING WATER & KITCHEN OF AWC 2 PUTIAPADAR)
Project Category: Building
| Financial Year: 2023-24 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Hinjilicut |
Bill Status:
Final Bill
|
| Proposal Date: 20-07-2024 |
Date of Commencement: 25-07-2025 |
| Date of Completion: 16-09-2025 |
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: SARMISTA PANDA |
Administrative Approval Details
Approval No.: OD/354/3374/117776/412234/00041069/AS
Technical Sanction Details
Technical Sanction No.: OD/354/3374/117776/412234/00041069/TS
Fund Sanction No.: 6589
Fund Sanction Amount (in Rs.): 45000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Other Building Items. (AR1909) : Al. door with OEL anodized Al. door section of 9202 as vertical member - Providing fitting, fixing of Al. door with OEL anodized Al. door section of 9202 as vertical member, 9201 as top member and 9200 as bottom and middle member and 12mm thick pre-laminated board fixed on door frame by means of tapered clip No. 4660 and the frame to be completed by means of jointing angle No.1855 including all cost of labour,T&P , hire charges of drilling machine, labour charges etc. complete. and as per direction of Engineer in Charge
|
Sqm |
1.8116085 |
6754.6533798472 |
12236.787477485 |
| 2 |
miscellaneous (ARM295) : Supplying, fitting and fixing of 5.5mm thick hexagoanal Aluminum jally in windows as single groove, double groove and tapered clip as horizontal and vertical members for fixing of aluminum jally and jointing angle conforming to standard Aluminium sections - Supplying, fitting and fixing of 5.5mm thick hexagoanal Aluminum jally in windows as single groove, double groove and tapered clip as horizontal and vertical members for fixing of aluminum jally and jointing angle conforming to standard Aluminium sections etc. complete. (New miscellaneous items) and as directed by Engineer-in-Charge.
|
Sqm |
5.202568 |
1841 |
9577.927688 |
| 3 |
Other Building Items. (AR1907) : aluminum sliding window (sliding type) - Supplying, fitting, fixing up window (sliding type) made up aluminum Section 9778,as windows frame, section No. 4095,4096 and 9777, 3994 as shutter frame with 5mm thick black glass as panel fitted with rubber beading including locking arrangement including all fitting including cost of materials all taxes labour, T&P etc. complete as per direction of Engineer-incharge.
|
Sqm |
5.33727735 |
4152.7950064027 |
22164.618726866 |
Total Amount (in Rs.): 43979.333892351
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
Semi-Skilled
|
Skilled
|
Highly-Skilled
|
|
| Rs. 462 |
Rs. 512 |
Rs. 562 |
Rs. 612 |
Rs. 50 |
| 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 |
Other Building Items. (AR1909) : Al. door with OEL anodized Al. door section of 9202 as vertical member - Providing fitting, fixing of Al. door with OEL anodized Al. door section of 9202 as vertical member, 9201 as top member and 9200 as bottom and middle member and 12mm thick pre-laminated board fixed on door frame by means of tapered clip No. 4660 and the frame to be completed by means of jointing angle No.1855 including all cost of labour,T&P , hire charges of drilling machine, labour charges etc. complete. and as per direction of Engineer in Charge
|
1.8116085 |
Square Meter |
1.3888888888889 |
2.5161229166667 |
1.0648148148148 |
1.9290275694444 |
0.77777777777778 |
1.4090288333333 |
0.19444444444444 |
0.35225720833333 |
| 3 |
Other Building Items. (AR1907) : aluminum sliding window (sliding type) - Supplying, fitting, fixing up window (sliding type) made up aluminum Section 9778,as windows frame, section No. 4095,4096 and 9777, 3994 as shutter frame with 5mm thick black glass as panel fitted with rubber beading including locking arrangement including all fitting including cost of materials all taxes labour, T&P etc. complete as per direction of Engineer-incharge.
|
5.33727735 |
Square Meter |
1.006711409396 |
5.3730980033557 |
1.006711409396 |
5.3730980033557 |
0.33557046979866 |
1.7910326677852 |
0.33557046979866 |
1.7910326677852 |
| Total Qty |
7.8892209200224 |
7.3021255728001 |
3.2000615011186 |
2.1432898761186 |
0 |
| Rate Per Man Day |
462 |
512 |
562 |
612 |
50 |
| Total Amount |
3644.8200650503 |
3738.6882932737 |
1798.4345636286 |
1311.6934041846 |
0 |
Total Labour Amount (in Rs.): 10493.636326137
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM281 |
BRMMR0008 |
BRMMR0018 |
BRMMR0017 |
BRMMR0016 |
BRMMR0011 |
BRMMR0015 |
BRM304 |
BRMM295 |
BRMMR0005 |
BRM271 |
BRMMR0013 |
BRMMR0012 |
BRMMR0010 |
BRMMR0009 |
| 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) |
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 |
Other Building Items. (AR1909) :.Al. door with OEL anodized Al. door section of 9202 as vertical member - Providing fitting, fixing of Al. door with OEL anodized Al. door section of 9202 as vertical member, 9201 as top member and 9200 as bottom and middle member and 12mm thick pre-laminated board fixed on door frame by means of tapered clip No. 4660 and the frame to be completed by means of jointing angle No.1855 including all cost of labour,T&P , hire charges of drilling machine, labour charges etc. complete. and as per direction of Engineer in Charge |
1.8116085 |
Sqm |
1.1018518518519 |
1.9961241805556 |
0.69444444444444 |
1.2580614583333 |
0.46296296296296 |
0.83870763888889 |
0.92592592592593 |
1.6774152777778 |
0.46296296296296 |
0.83870763888889 |
8.4675925925926 |
15.339962715278 |
1.8518518518519 |
3.3548305555556 |
11.821805555556 |
21.416483429792 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
miscellaneous(ARM295) :.Supplying, fitting and fixing of 5.5mm thick hexagoanal Aluminum jally in windows as single groove, double groove and tapered clip as horizontal and vertical members for fixing of aluminum jally and jointing angle conforming to standard Aluminium sections - Supplying, fitting and fixing of 5.5mm thick hexagoanal Aluminum jally in windows as single groove, double groove and tapered clip as horizontal and vertical members for fixing of aluminum jally and jointing angle conforming to standard Aluminium sections etc. complete. (New miscellaneous items) and as directed by Engineer-in-Charge. |
5.202568 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1 |
5.202568 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
Other Building Items. (AR1907) :.aluminum sliding window (sliding type) - Supplying, fitting, fixing up window (sliding type) made up aluminum Section 9778,as windows frame, section No. 4095,4096 and 9777, 3994 as shutter frame with 5mm thick black glass as panel fitted with rubber beading including locking arrangement including all fitting including cost of materials all taxes labour, T&P etc. complete as per direction of Engineer-incharge. |
5.33727735 |
Sqm |
- |
- |
0.67114093959732 |
3.5820653355705 |
- |
- |
- |
- |
- |
- |
6.5436241610738 |
34.925137021812 |
- |
- |
5.1330201342282 |
27.39635209951 |
- |
- |
1.3422818791946 |
7.1641306711409 |
1.1006711409396 |
5.8745871503356 |
5.3691275167785 |
28.656522684564 |
5.0335570469799 |
26.865490016779 |
0.67114093959732 |
3.5820653355705 |
5.3691275167785 |
28.656522684564 |
| Total Qty |
1.9961241805556 |
4.8401267939038 |
0.83870763888889 |
1.6774152777778 |
0.83870763888889 |
50.26509973709 |
3.3548305555556 |
48.812835529302 |
5.202568 |
7.1641306711409 |
5.8745871503356 |
28.656522684564 |
26.865490016779 |
3.5820653355705 |
28.656522684564 |
| Rate Per Unit |
710.82 |
100 |
600 |
62.5 |
25 |
15 |
39 |
297.97 |
1841 |
40 |
705.01 |
25 |
10 |
30 |
1.5 |
| Total Amount |
1418.8849900225 |
484.01267939038 |
503.22458333333 |
104.83845486111 |
20.967690972222 |
753.97649605635 |
130.83839166667 |
14544.760602666 |
9577.927688 |
286.56522684564 |
4141.6426868581 |
716.41306711409 |
268.65490016779 |
107.46196006711 |
42.984784026846 |
Total Material Amount (in Rs.): 33103.154202048
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 794
|
Rs. 794 |
| 2 |
Contingency @
Rs. 225
|
Rs. 225 |
Total Addition Component Amount (in Rs.): 1019
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
Rs. 225
|
Rs. 225 |
| 2 |
Labour Cess @
Rs. 450
|
Rs. 450 |
| 3 |
Any Other Lumpsum Bill @
Rs. 900
|
Rs. 900 |
Total Deduction Component Amount (in Rs.): 1575
Total Net Amount (in Rs.): 43423.333892351
