| State: Odisha |
District: Jagatsinghpur |
Block: Erasama |
Gram Panchayat: Nuadihi |
Work Code: OD/355/3388/118109/397331/00062267 (Repair and maintenance of PHC building at Mallipur)
Project Category: Building
| Financial Year: 2023-24 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Erasama |
Bill Status:
1st Bill
|
| Proposal Date: - |
Date of Commencement: 20-11-2025 |
| Date of Completion: - |
Scheme Name: Asset Management Health and Family Welfare Department |
| Scheme Component Name: Self/Personal Deposit |
Project Sub-Category: Primary Health Centre |
| Project Type: Repair and Maintenance |
Name of Executant: Susanta Kumar Nanda |
Administrative Approval Details
Approval No.: OD/355/3388/118109/397331/00062267/AS
Technical Sanction Details
Technical Sanction No.: OD/355/3388/118109/397331/00062267/TS
Fund Sanction No.:
Fund Sanction Amount (in Rs.): 155000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Painting (AR0903b) : Painting two coats of enamel paint with a coat of red oxide primer over iron surface - Painting two coats of enamel paint with a coat of red oxide primer over iron surface including all costs of labour, Paint, Primer, brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge.
|
Sqm |
28.6605755 |
230.34345832053 |
6601.7760781267 |
| 2 |
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 |
155.0960121909 |
79.21834 |
12286.448626383 |
| 3 |
Painting (AR0918cb) : Finishing wall two coats with weather coat with one coat waterbound Primer - Finishing wall two coats with weather coat with one coat waterbound 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 |
140.47212309 |
160.71529806685 |
22576.019132493 |
| 4 |
Painting (AR0921b) : Finishing wall One Coat with distemper of approved shades with one coat water bound Primer on old work (Inside) - Finishing wall surface with One Coat with distemper of approved shades above one coat waterbound Primer on old work to give an even shade including all costs of labor, Paint, Primer, Brushes and putty required for the work, etc. complete and as per direction of the Engineer-in-charge..(Inside)
|
Sqm |
376.6021081293 |
122.68977321371 |
46205.227238189 |
Total Amount (in Rs.): 87669.471075191
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Highly-Skilled
|
Un-Skilled
|
Skilled
|
| Rs. 612 |
Rs. 462 |
Rs. 562 |
| Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
| 1 |
Painting (AR0903b) : Painting two coats of enamel paint with a coat of red oxide primer over iron surface - Painting two coats of enamel paint with a coat of red oxide primer over iron surface including all costs of labour, Paint, Primer, brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge.
|
28.6605755 |
Square Meter |
0.17204301075269 |
4.9308516989247 |
- |
- |
0.18817204301075 |
5.3931190456989 |
| 2 |
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.
|
155.0960121909 |
Square Meter |
0.057 |
8.8404726948813 |
0.05 |
7.754800609545 |
- |
- |
| 3 |
Painting (AR0918cb) : Finishing wall two coats with weather coat with one coat waterbound Primer - Finishing wall two coats with weather coat with one coat waterbound 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)
|
140.47212309 |
Square Meter |
0.11776344086022 |
16.542480560018 |
- |
- |
0.10776344086022 |
15.137759329118 |
| 4 |
Painting (AR0921b) : Finishing wall One Coat with distemper of approved shades with one coat water bound Primer on old work (Inside) - Finishing wall surface with One Coat with distemper of approved shades above one coat waterbound Primer on old work to give an even shade including all costs of labor, Paint, Primer, Brushes and putty required for the work, etc. complete and as per direction of the Engineer-in-charge..(Inside)
|
376.6021081293 |
Square Meter |
0.093763440860215 |
35.311509493414 |
- |
- |
0.086763440860215 |
32.675294736509 |
| Total Qty |
53.206173111326 |
65.625314447238 |
7.754800609545 |
| Rate Per Man Day |
612 |
462 |
562 |
| Total Amount |
32562.177944131 |
30318.895274624 |
4358.1979425643 |
Total Labour Amount (in Rs.): 67239.27116132
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM137 |
BRM141 |
BRMMR0038 |
BRM255 |
BRM253 |
BRM142 |
| 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(AR0903b) :.Painting two coats of enamel paint with a coat of red oxide primer over iron surface - Painting two coats of enamel paint with a coat of red oxide primer over iron surface including all costs of labour, Paint, Primer, brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge. |
28.6605755 |
Sqm |
0.054 |
1.547671077 |
0.125 |
3.5825719375 |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
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. |
155.0960121909 |
Sqm |
- |
- |
- |
- |
0.8 |
124.07680975272 |
- |
- |
- |
- |
- |
- |
| 3 |
Painting(AR0918cb) :.Finishing wall two coats with weather coat with one coat waterbound Primer - Finishing wall two coats with weather coat with one coat waterbound 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) |
140.47212309 |
Sqm |
- |
- |
- |
- |
- |
- |
0.125 |
17.55901538625 |
0.090322580645161 |
12.687804666194 |
- |
- |
| 4 |
Painting(AR0921b) :.Finishing wall One Coat with distemper of approved shades with one coat water bound Primer on old work (Inside) - Finishing wall surface with One Coat with distemper of approved shades above one coat waterbound Primer on old work to give an even shade including all costs of labor, Paint, Primer, Brushes and putty required for the work, etc. complete and as per direction of the Engineer-in-charge..(Inside) |
376.6021081293 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
0.084 |
31.634577082861 |
0.166 |
62.515949949464 |
| Total Qty |
1.547671077 |
3.5825719375 |
124.07680975272 |
17.55901538625 |
44.322381749055 |
62.515949949464 |
| Rate Per Unit |
142.94787 |
205.58787 |
30 |
195.03787 |
159.27787 |
70.34787 |
| Total Amount |
221.23628391776 |
736.5333337524 |
3722.3042925816 |
3424.6729602314 |
7059.5745583163 |
4397.8639199714 |
Total Material Amount (in Rs.): 19562.185348771
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM137 |
BRM141 |
BRM255 |
BRM253 |
BRM142 |
| 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(AR0903b) :.Painting two coats of enamel paint with a coat of red oxide primer over iron surface - Painting two coats of enamel paint with a coat of red oxide primer over iron surface including all costs of labour, Paint, Primer, brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge. |
28.6605755 |
Sqm |
0.054 |
1.547671077 |
0.125 |
3.5825719375 |
- |
- |
- |
- |
- |
- |
| 2 |
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. |
155.0960121909 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
Painting(AR0918cb) :.Finishing wall two coats with weather coat with one coat waterbound Primer - Finishing wall two coats with weather coat with one coat waterbound 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) |
140.47212309 |
Sqm |
- |
- |
- |
- |
0.125 |
17.55901538625 |
0.090322580645161 |
12.687804666194 |
- |
- |
| 4 |
Painting(AR0921b) :.Finishing wall One Coat with distemper of approved shades with one coat water bound Primer on old work (Inside) - Finishing wall surface with One Coat with distemper of approved shades above one coat waterbound Primer on old work to give an even shade including all costs of labor, Paint, Primer, Brushes and putty required for the work, etc. complete and as per direction of the Engineer-in-charge..(Inside) |
376.6021081293 |
Sqm |
- |
- |
- |
- |
- |
- |
0.084 |
31.634577082861 |
0.166 |
62.515949949464 |
| Total Qty |
1.547671077 |
3.5825719375 |
17.55901538625 |
44.322381749055 |
62.515949949464 |
| Rate Per Unit |
0 |
0 |
0 |
0 |
0 |
| Total Amount |
0 |
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. 4600
|
Rs. 4600 |
| 2 |
Display Citizen Board @
Rs. 1000
|
Rs. 1000 |
| 3 |
Any Other Lumpsum @
Rs. 56000
|
Rs. 56000 |
| 4 |
Contingency @
Rs. 1550
|
Rs. 1550 |
Total Addition Component Amount (in Rs.): 63150
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
Total Deduction Component Amount (in Rs.): 0
Total Net Amount (in Rs.): 150819.47107519
