| State: Odisha |
District: Koraput |
Block: Boipariguda |
Gram Panchayat: P Endapada |
Work Code: OD/363/3467/275137/429235/00065845 (Repair & Maintenance of AWC building at Pendapada)
Project Category: Building
| Financial Year: 2025-26 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Boipariguda |
Bill Status:
Final Bill
|
| Proposal Date: - |
Date of Commencement: 11-12-2025 |
| Date of Completion: 07-01-2026 |
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: Debabrat Sarkar |
Administrative Approval Details
Approval No.: OD/363/3467/275137/429235/00065845/AS
Technical Sanction Details
Technical Sanction No.: OD/363/3467/275137/429235/00065845/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 |
Roofing (AR1132) : Supplying, feeting & fixing of G.C.I. Sheet (0.30mm thick) in roof drilling hole in wind ties - Supplying, fitting & fixing of G.C.I. Sheet (0.30mm thick) in roof drilling hole in wind ties including fixing of ridges valleys wind ties etc. including cost of fitting, Labour and material etc. complete as per direction of Engineer-in-Charge
|
Sqm |
33.22 |
522.15164641032 |
17345.877693751 |
| 2 |
Masonry Brick Work (AR0602i) : K.B. Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:4) in superstructure - Brickwork with K.B. Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:4) in superstructure having crushing strength not less than 75.00 Kg/cm2 with dimensional tolerance ±8 percent immerging the bricks in water not less than six hours with cost conveyance, royalty, taxes of all materials, labor, and T&P required for the work, etc. complete and as per direction of Engineer-in-charge.
|
Cum |
1.9436 |
5886.1929885 |
11440.404692449 |
| 3 |
Plastering (AR1004) : 12mm thick cement plster (1:6) over Brick work in inside - 12mm thick cement plster (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, royality, taxes of all materials, labour and T & P required for the work etc. comp.and as per direction of Engineer-in-charge.
|
Sqm |
50.7916 |
172.224613796 |
8747.5636940809 |
| 4 |
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 |
41.7916 |
70.10795767871 |
2929.9237241256 |
| 5 |
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 |
41.7916 |
61.24577784 |
2559.5590491781 |
Total Amount (in Rs.): 43023.328853584
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 |
Roofing (AR1132) : Supplying, feeting & fixing of G.C.I. Sheet (0.30mm thick) in roof drilling hole in wind ties - Supplying, fitting & fixing of G.C.I. Sheet (0.30mm thick) in roof drilling hole in wind ties including fixing of ridges valleys wind ties etc. including cost of fitting, Labour and material etc. complete as per direction of Engineer-in-Charge
|
33.22 |
Square Meter |
0.21505376344086 |
7.1440860215054 |
- |
- |
0.16129032258065 |
5.358064516129 |
| 2 |
Masonry Brick Work (AR0602i) : K.B. Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:4) in superstructure - Brickwork with K.B. Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:4) in superstructure having crushing strength not less than 75.00 Kg/cm2 with dimensional tolerance ±8 percent immerging the bricks in water not less than six hours with cost conveyance, royalty, taxes of all materials, labor, and T&P required for the work, etc. complete and as per direction of Engineer-in-charge.
|
1.9436 |
Cubic Meter |
2.96 |
5.753056 |
1.05 |
2.04078 |
0.35 |
0.68026 |
| 3 |
Plastering (AR1004) : 12mm thick cement plster (1:6) over Brick work in inside - 12mm thick cement plster (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, royality, taxes of all materials, labour and T & P required for the work etc. comp.and as per direction of Engineer-in-charge.
|
50.7916 |
Square Meter |
0.12 |
6.094992 |
0.14 |
7.110824 |
- |
- |
| 4 |
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.
|
41.7916 |
Square Meter |
0.053763440860215 |
2.2468602150538 |
- |
- |
0.053763440860215 |
2.2468602150538 |
| 5 |
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)
|
41.7916 |
Square Meter |
0.043 |
1.7970388 |
- |
- |
0.036 |
1.5044976 |
| Total Qty |
23.036033036559 |
9.7896823311828 |
9.151604 |
| Rate Per Man Day |
462 |
612 |
562 |
| Total Amount |
10642.64726289 |
5991.2855866839 |
5143.201448 |
Total Labour Amount (in Rs.): 21777.134297574
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM149 |
BRM003 |
BRMMR0025 |
BRM340 |
BRM028 |
BRM138 |
BRM140 |
| 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 |
Roofing (AR1132) :.Supplying, feeting & fixing of G.C.I. Sheet (0.30mm thick) in roof drilling hole in wind ties - Supplying, fitting & fixing of G.C.I. Sheet (0.30mm thick) in roof drilling hole in wind ties including fixing of ridges valleys wind ties etc. including cost of fitting, Labour and material etc. complete as per direction of Engineer-in-Charge |
33.22 |
Sqm |
1 |
33.22 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
Masonry Brick Work (AR0602i) :.K.B. Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:4) in superstructure - Brickwork with K.B. Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:4) in superstructure having crushing strength not less than 75.00 Kg/cm2 with dimensional tolerance ±8 percent immerging the bricks in water not less than six hours with cost conveyance, royalty, taxes of all materials, labor, and T&P required for the work, etc. complete and as per direction of Engineer-in-charge. |
1.9436 |
Cum |
- |
- |
350 |
680.26 |
1 |
1.9436 |
1 |
1.9436 |
0.28 |
0.544208 |
- |
- |
- |
- |
| 3 |
Plastering (AR1004) :.12mm thick cement plster (1:6) over Brick work in inside - 12mm thick cement plster (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, royality, taxes of all materials, labour and T & P required for the work etc. comp.and as per direction of Engineer-in-charge. |
50.7916 |
Sqm |
- |
- |
- |
- |
- |
- |
0.0358 |
1.81833928 |
0.015 |
0.761874 |
- |
- |
- |
- |
| 4 |
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. |
41.7916 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.075 |
3.13437 |
- |
- |
| 5 |
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) |
41.7916 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.075 |
3.13437 |
| Total Qty |
33.22 |
680.26 |
1.9436 |
3.76193928 |
1.306082 |
3.13437 |
3.13437 |
| Rate Per Unit |
318.917312 |
7.706145 |
33 |
602.012 |
677.37 |
155.62512 |
249.88512 |
| Total Amount |
10594.43310464 |
5242.1821977 |
64.1388 |
2264.7325898314 |
884.70076434 |
487.7867073744 |
783.2324235744 |
Total Material Amount (in Rs.): 20321.20658746
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM149 |
BRM003 |
BRM340 |
BRM028 |
BRM138 |
BRM140 |
| 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 |
Roofing (AR1132) :.Supplying, feeting & fixing of G.C.I. Sheet (0.30mm thick) in roof drilling hole in wind ties - Supplying, fitting & fixing of G.C.I. Sheet (0.30mm thick) in roof drilling hole in wind ties including fixing of ridges valleys wind ties etc. including cost of fitting, Labour and material etc. complete as per direction of Engineer-in-Charge |
33.22 |
Sqm |
1 |
33.22 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
Masonry Brick Work (AR0602i) :.K.B. Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:4) in superstructure - Brickwork with K.B. Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:4) in superstructure having crushing strength not less than 75.00 Kg/cm2 with dimensional tolerance ±8 percent immerging the bricks in water not less than six hours with cost conveyance, royalty, taxes of all materials, labor, and T&P required for the work, etc. complete and as per direction of Engineer-in-charge. |
1.9436 |
Cum |
- |
- |
350 |
680.26 |
1 |
1.9436 |
0.28 |
0.544208 |
- |
- |
- |
- |
| 3 |
Plastering (AR1004) :.12mm thick cement plster (1:6) over Brick work in inside - 12mm thick cement plster (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, royality, taxes of all materials, labour and T & P required for the work etc. comp.and as per direction of Engineer-in-charge. |
50.7916 |
Sqm |
- |
- |
- |
- |
0.0358 |
1.81833928 |
0.015 |
0.761874 |
- |
- |
- |
- |
| 4 |
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. |
41.7916 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
0.075 |
3.13437 |
- |
- |
| 5 |
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) |
41.7916 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.075 |
3.13437 |
| Total Qty |
33.22 |
680.26 |
3.76193928 |
1.306082 |
3.13437 |
3.13437 |
| Rate Per Unit |
0 |
0.04025 |
0 |
77.25 |
0 |
0 |
| Total Amount |
0 |
27.380465 |
0 |
100.8948345 |
0 |
0 |
Total Royalty Amount (in Rs.): 128.2752995
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 1000
|
Rs. 1000 |
| 2 |
Any Other Lumpsum @
Rs. 546
|
Rs. 546 |
| 3 |
Contingency @
Rs. 430
|
Rs. 430 |
Total Addition Component Amount (in Rs.): 1976
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
Rs. 430
|
Rs. 430 |
| 2 |
Royalty @
Rs. 69.52197
|
Rs. 70 |
| 3 |
Additional Royalty @
Rs. 48.325034
|
Rs. 48 |
| 4 |
EMF @
Rs. 3.4760985
|
Rs. 3 |
| 5 |
DMF @
Rs. 6.952197
|
Rs. 7 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.945) @ 31.56
|
Rs. 31.56 |
| 7 |
Labour Cess @
Rs. 430
|
Rs. 430 |
Total Deduction Component Amount (in Rs.): 1019.56
Total Net Amount (in Rs.): 43979.768853584
