| State: Odisha |
District: Ganjam |
Block: Bhanjanagar |
Gram Panchayat: Dihapadhal |
Work Code: OD/354/3367/117640/410600/00058424 (Completion of Incomplete AWC building at Betar)
Project Category: Building
| Financial Year: 2025-26 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Bhanjanagar |
Bill Status:
Final Bill
|
| Proposal Date: - |
Date of Commencement: 16-10-2025 |
| Date of Completion: 28-10-2025 |
Scheme Name: Asset Management Women and Child Development Department |
| Scheme Component Name: Self/Personal Deposit |
Project Sub-Category: AWC |
| Project Type: Completion |
Name of Executant: RABINDRANATH NAIK |
Administrative Approval Details
Approval No.: OD/354/3367/117640/410600/00058424/AS
Technical Sanction Details
Technical Sanction No.: OD/354/3367/117640/410600/00058424/TS
Fund Sanction No.: 7195
Fund Sanction Amount (in Rs.): 100000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
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 |
321.4811 |
79.21834 |
25467.199083374 |
| 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 |
190.211 |
71.83753306751 |
13664.289002304 |
| 3 |
Painting (AR0901ci) : Priming one coat with outer surface primer of approved quality oil-bound primer over plastering surfaces(Outer surface) - Priming one coat with outer surface primer of approved quality oil-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 |
91.776 |
68.99284786751 |
6331.8876058886 |
| 4 |
Painting (AR0922) : Finishing wall two coats with distemper of approved shades on new work (Inside) - Finishing wall two coats with distemper of approved shades on new 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 |
190.211 |
78.8505283 |
14998.237838471 |
| 5 |
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 |
91.776 |
156.86604451751 |
14396.538101639 |
Total Amount (in Rs.): 74858.151631677
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 |
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.
|
321.4811 |
Square Meter |
0.057 |
18.3244227 |
0.05 |
16.074055 |
- |
- |
| 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.
|
190.211 |
Square Meter |
0.053763440860215 |
10.226397849462 |
- |
- |
0.053763440860215 |
10.226397849462 |
| 3 |
Painting (AR0901ci) : Priming one coat with outer surface primer of approved quality oil-bound primer over plastering surfaces(Outer surface) - Priming one coat with outer surface primer of approved quality oil-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.
|
91.776 |
Square Meter |
0.053763440860215 |
4.9341935483871 |
- |
- |
0.053763440860215 |
4.9341935483871 |
| 4 |
Painting (AR0922) : Finishing wall two coats with distemper of approved shades on new work (Inside) - Finishing wall two coats with distemper of approved shades on new 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)
|
190.211 |
Square Meter |
0.062 |
11.793082 |
- |
- |
0.052 |
9.890972 |
| 5 |
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)
|
91.776 |
Square Meter |
0.11776344086022 |
10.807857548387 |
- |
- |
0.10776344086022 |
9.8900975483871 |
| Total Qty |
56.085953646237 |
16.074055 |
34.941660946237 |
| Rate Per Man Day |
462 |
562 |
612 |
| Total Amount |
25911.710584561 |
9033.61891 |
21384.296499097 |
Total Labour Amount (in Rs.): 56329.625993658
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRMMR0038 |
BRM253 |
BRM252 |
BRM142 |
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) |
| 1 |
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. |
321.4811 |
Sqm |
0.8 |
257.18488 |
- |
- |
- |
- |
- |
- |
- |
- |
| 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. |
190.211 |
Sqm |
- |
- |
0.084 |
15.977724 |
- |
- |
- |
- |
- |
- |
| 3 |
Painting(AR0901ci) :.Priming one coat with outer surface primer of approved quality oil-bound primer over plastering surfaces(Outer surface) - Priming one coat with outer surface primer of approved quality oil-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. |
91.776 |
Sqm |
- |
- |
- |
- |
0.084 |
7.709184 |
- |
- |
- |
- |
| 4 |
Painting(AR0922) :.Finishing wall two coats with distemper of approved shades on new work (Inside) - Finishing wall two coats with distemper of approved shades on new 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) |
190.211 |
Sqm |
- |
- |
- |
- |
- |
- |
0.25 |
47.55275 |
- |
- |
| 5 |
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) |
91.776 |
Sqm |
- |
- |
- |
- |
0.084 |
7.709184 |
- |
- |
0.125 |
11.472 |
| Total Qty |
257.18488 |
15.977724 |
15.418368 |
47.55275 |
11.472 |
| Rate Per Unit |
30 |
159.33732 |
125.80732 |
70.40732 |
195.09732 |
| Total Amount |
7715.5464 |
2545.8477218597 |
1939.7435568538 |
3348.06168613 |
2238.15645504 |
Total Material Amount (in Rs.): 17787.355819883
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM253 |
BRM252 |
BRM142 |
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) |
| 1 |
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. |
321.4811 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
| 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. |
190.211 |
Sqm |
0.084 |
15.977724 |
- |
- |
- |
- |
- |
- |
| 3 |
Painting(AR0901ci) :.Priming one coat with outer surface primer of approved quality oil-bound primer over plastering surfaces(Outer surface) - Priming one coat with outer surface primer of approved quality oil-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. |
91.776 |
Sqm |
- |
- |
0.084 |
7.709184 |
- |
- |
- |
- |
| 4 |
Painting(AR0922) :.Finishing wall two coats with distemper of approved shades on new work (Inside) - Finishing wall two coats with distemper of approved shades on new 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) |
190.211 |
Sqm |
- |
- |
- |
- |
0.25 |
47.55275 |
- |
- |
| 5 |
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) |
91.776 |
Sqm |
- |
- |
0.084 |
7.709184 |
- |
- |
0.125 |
11.472 |
| Total Qty |
15.977724 |
15.418368 |
47.55275 |
11.472 |
| Rate Per Unit |
0 |
0 |
0 |
0 |
| Total Amount |
0 |
0 |
0 |
0 |
Total Royalty Amount (in Rs.): 0
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Provision for PH Work @
Rs. 10500
|
Rs. 10500 |
| 2 |
Display Citizen Board @
Rs. 841.84
|
Rs. 841.84 |
| 3 |
Contingency @
Rs. 1000
|
Rs. 1000 |
Total Addition Component Amount (in Rs.): 12341.84
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
Rs. 1000
|
Rs. 1000 |
| 2 |
Labour Cess @
Rs. 1000
|
Rs. 1000 |
| 3 |
Any Other Lumpsum Bill @
Rs. 2000
|
Rs. 2000 |
Total Deduction Component Amount (in Rs.): 4000
Total Net Amount (in Rs.): 83199.991631677
