| State: Odisha |
District: Jagatsinghpur |
Block: Balikuda |
Gram Panchayat: Ambasala |
Work Code: OD/355/3386/118044/398353/00064282 (Repair and maintenance of AWC building at Ambasala-A)
Project Category: Building
| Financial Year: 2024-25 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Balikuda |
Bill Status:
Final Bill
|
| Proposal Date: - |
Date of Commencement: 12-11-2025 |
| Date of Completion: 14-11-2025 |
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: MATRU PRASAD NAYAK |
Administrative Approval Details
Approval No.: OD/355/3386/118044/398353/00064282/AS
Technical Sanction Details
Technical Sanction No.: OD/355/3386/118044/398353/00064282/TS
Fund Sanction No.:
Fund Sanction Amount (in Rs.): 45000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Painting (AR0918gk) : Finishing wall with two coats weather coat paint of approved shade including one coat of oil bound primer in the outer surface of old work(Outside)(For repair and maintenance) . - Finishing wall with two coats weather coat paint of approved shade including one coat of oil bound primer in the outer surface of old work to give an even shade including all costs of labour, Paint, Brushes, and putty required for the work, etc. complete and as per direction of Engineer-in-charge(Outside)(For repair and maintenance).
|
Sqm |
104.382 |
159.28472551378 |
16626.458218579 |
| 2 |
Other Building Items. (AR1901B) : Vitrified Tile 600mmx600mm Plain Ivory - Supplying, fitting & fixing Vitrified Tile 600mmx600mm Plain Ivory in floors of size 600mm x 600 mm of approved make conforming IS:13755 laid on 20 mm thick cement mortar(1:4)and filling joints with white cement of approved quality including cost of all materials, taxes, labour, T&P , etc. required for the work all complete as per direction of Engineer-in-charge(for new work only)
|
Sqm |
27.815 |
1011.4768163238 |
28134.227646046 |
Total Amount (in Rs.): 44760.685864626
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
Highly-Skilled
|
| Rs. 462 |
Rs. 612 |
| Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
| 1 |
Painting (AR0918gk) : Finishing wall with two coats weather coat paint of approved shade including one coat of oil bound primer in the outer surface of old work(Outside)(For repair and maintenance) . - Finishing wall with two coats weather coat paint of approved shade including one coat of oil bound primer in the outer surface of old work to give an even shade including all costs of labour, Paint, Brushes, and putty required for the work, etc. complete and as per direction of Engineer-in-charge(Outside)(For repair and maintenance).
|
104.382 |
Square Meter |
0.12011870967742 |
12.538231153548 |
0.10991870967742 |
11.473534753548 |
| 2 |
Other Building Items. (AR1901B) : Vitrified Tile 600mmx600mm Plain Ivory - Supplying, fitting & fixing Vitrified Tile 600mmx600mm Plain Ivory in floors of size 600mm x 600 mm of approved make conforming IS:13755 laid on 20 mm thick cement mortar(1:4)and filling joints with white cement of approved quality including cost of all materials, taxes, labour, T&P , etc. required for the work all complete as per direction of Engineer-in-charge(for new work only)
|
27.815 |
Square Meter |
0.216 |
6.00804 |
0.216 |
6.00804 |
| Total Qty |
18.546271153548 |
17.481574753548 |
| Rate Per Man Day |
462 |
612 |
| Total Amount |
8568.3772729394 |
10698.723749172 |
Total Labour Amount (in Rs.): 19267.101022111
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM255 |
BRM252 |
BRM174 |
BRM340 |
BRM028 |
BRM131 |
| 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(AR0918gk) :.Finishing wall with two coats weather coat paint of approved shade including one coat of oil bound primer in the outer surface of old work(Outside)(For repair and maintenance) . - Finishing wall with two coats weather coat paint of approved shade including one coat of oil bound primer in the outer surface of old work to give an even shade including all costs of labour, Paint, Brushes, and putty required for the work, etc. complete and as per direction of Engineer-in-charge(Outside)(For repair and maintenance). |
104.382 |
Sqm |
0.125 |
13.04775 |
0.084 |
8.768088 |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
Other Building Items. (AR1901B) :.Vitrified Tile 600mmx600mm Plain Ivory - Supplying, fitting & fixing Vitrified Tile 600mmx600mm Plain Ivory in floors of size 600mm x 600 mm of approved make conforming IS:13755 laid on 20 mm thick cement mortar(1:4)and filling joints with white cement of approved quality including cost of all materials, taxes, labour, T&P , etc. required for the work all complete as per direction of Engineer-in-charge(for new work only) |
27.815 |
Sqm |
- |
- |
- |
- |
0.0076 |
0.211394 |
0.1074 |
2.987331 |
0.021 |
0.584115 |
1 |
27.815 |
| Total Qty |
13.04775 |
8.768088 |
0.211394 |
2.987331 |
0.584115 |
27.815 |
| Rate Per Unit |
195.03787 |
125.74787 |
2041.967 |
613.327 |
608.12 |
662.3175001 |
| Total Amount |
2544.8053682925 |
1102.5683899726 |
431.659571998 |
1832.210760237 |
355.2120138 |
18422.361265282 |
Total Material Amount (in Rs.): 24688.817369582
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM255 |
BRM252 |
BRM174 |
BRM340 |
BRM028 |
BRM131 |
| 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(AR0918gk) :.Finishing wall with two coats weather coat paint of approved shade including one coat of oil bound primer in the outer surface of old work(Outside)(For repair and maintenance) . - Finishing wall with two coats weather coat paint of approved shade including one coat of oil bound primer in the outer surface of old work to give an even shade including all costs of labour, Paint, Brushes, and putty required for the work, etc. complete and as per direction of Engineer-in-charge(Outside)(For repair and maintenance). |
104.382 |
Sqm |
0.125 |
13.04775 |
0.084 |
8.768088 |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
Other Building Items. (AR1901B) :.Vitrified Tile 600mmx600mm Plain Ivory - Supplying, fitting & fixing Vitrified Tile 600mmx600mm Plain Ivory in floors of size 600mm x 600 mm of approved make conforming IS:13755 laid on 20 mm thick cement mortar(1:4)and filling joints with white cement of approved quality including cost of all materials, taxes, labour, T&P , etc. required for the work all complete as per direction of Engineer-in-charge(for new work only) |
27.815 |
Sqm |
- |
- |
- |
- |
0.0076 |
0.211394 |
0.1074 |
2.987331 |
0.021 |
0.584115 |
1 |
27.815 |
| Total Qty |
13.04775 |
8.768088 |
0.211394 |
2.987331 |
0.584115 |
27.815 |
| Rate Per Unit |
0 |
0 |
0 |
0 |
77.25 |
0 |
| Total Amount |
0 |
0 |
0 |
0 |
45.12288375 |
0 |
Total Royalty Amount (in Rs.): 45.12288375
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 39
|
Rs. 39 |
| 2 |
Contingency @
Rs. 200
|
Rs. 200 |
Total Addition Component Amount (in Rs.): 239
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
Rs. 200
|
Rs. 200 |
| 2 |
Royalty @
Rs. 20.444025
|
Rs. 20.444025 |
| 3 |
Additional Royalty @
Rs. 21.612255
|
Rs. 21.612255 |
| 4 |
EMF @
Rs. 1.02220125
|
Rs. 1.02220125 |
| 5 |
DMF @
Rs. 2.0444025
|
Rs. 2.0444025 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 6 x 3.945) @ 23.67
|
Rs. 23.67 |
| 7 |
Labour Cess @
Rs. 50
|
Rs. 50 |
| 8 |
Any Other Lumpsum Bill @
Rs. 1000
|
Rs. 1000 |
Total Deduction Component Amount (in Rs.): 1318.79288375
Total Net Amount (in Rs.): 43680.892980876
