| State: Odisha |
District: Jagatsinghpur |
Block: Erasama |
Gram Panchayat: Nuadihi |
Work Code: OD/355/3388/118109/397331/00062270 (Repair and maintenance of PHC at Mallipur )
Project Category: Building
| Financial Year: 2022-23 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Erasama |
Bill Status:
Final Bill
|
| Proposal Date: - |
Date of Commencement: 31-10-2025 |
| Date of Completion: 10-12-2025 |
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/355/3388/118109/397331/00062270/AS
Technical Sanction Details
Technical Sanction No.: OD/355/3388/118109/397331/00062270/TS
Fund Sanction No.:
Fund Sanction Amount (in Rs.): 200000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Concrete (AR0318) : 4cm thick grading concrete (1:2:4) on roof slab with 12mm size hard granite chips (Crusher Broken) - 4cm thick grading concrete (1:2:4) on roof slab with 12mm size hard granite chips (Crusher Broken) including hoisting and laying in position compacting and curing for the proper period with cost conveyance, royalty, taxes of all materials, labor and T&P required for the work etc. complete as per specificaion and direction of Engineer-in charge. (Old Work)
|
Sqm |
123.839699 |
796.6627826634 |
98658.479209538 |
| 2 |
Plastering (AR1027) : 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces including chipping (Inside) - 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces in inside including chipping with proper level and line, curing for the proper period with cost conveyance, royalty, taxes of all materials, labor, and T & P required for the work, etc comp. and as per the direction of the Engineer-in-charge.
|
Sqm |
33.44508 |
192.3736932724 |
6433.9535613909 |
| 3 |
Dismantling (AR1621) : Removing old grading plaster from roof - Removing old grading plaster from roof slab, cleaning the surface,lowering and removing the debris within 50m lead and as per direction of Engineer-in-Charge.
|
Sqm |
123.839699 |
77.77 |
9631.01339123 |
| 4 |
Plastering (AR1014) : 16mm thick cement Plaster in CM (1:6) over brick work in inside. - 16mm thick cement Plaster in CM (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, royalty, taxes of all materials, labour and T & P required for the work etc comp.and as per direction of Engineer-in-charge.
|
Sqm |
44.59344 |
249.783161206 |
11138.69041225 |
| 5 |
Masonry Brick Work (AR0603bi) : Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure - Brickwork with Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure having crushing strength not less than 75.00 Kg/cm2 with dimensional tolerance ±8 percent immersing 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 |
1.034129536 |
5451.391717824 |
5637.4451877076 |
| 6 |
Dismantling (AR1625) : Dismantling and removing R.C.C. Chajja, Shelves, fins and parapet - Dismantling and removing R.C.C. Chajja, Shelves, fins and parapet including stacking the useful materials for reuse and removing
the debris within 50m lead and as per direction of Engineer-in-Charge.
|
Sqm |
33.44508 |
175.60967741935 |
5873.2797100644 |
| 7 |
Dismantling (AR1613) : Removing old lime or cement plaster - Removing old lime or cement plaster from walls including raking out joints 12 mm deep and removing the debris within 50m lead and as per direction of Engineer-in-Charge.
|
Sqm |
44.59344 |
50.174193548387 |
2237.4398895484 |
Total Amount (in Rs.): 139610.30136173
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 |
Concrete (AR0318) : 4cm thick grading concrete (1:2:4) on roof slab with 12mm size hard granite chips (Crusher Broken) - 4cm thick grading concrete (1:2:4) on roof slab with 12mm size hard granite chips (Crusher Broken) including hoisting and laying in position compacting and curing for the proper period with cost conveyance, royalty, taxes of all materials, labor and T&P required for the work etc. complete as per specificaion and direction of Engineer-in charge. (Old Work)
|
123.839699 |
Square Meter |
1.008 |
124.830416592 |
- |
- |
0.165 |
20.433550335 |
| 2 |
Plastering (AR1027) : 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces including chipping (Inside) - 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces in inside including chipping with proper level and line, curing for the proper period with cost conveyance, royalty, taxes of all materials, labor, and T & P required for the work, etc comp. and as per the direction of the Engineer-in-charge.
|
33.44508 |
Square Meter |
0.17 |
5.6856636 |
0.14 |
4.6823112 |
- |
- |
| 3 |
Dismantling (AR1621) : Removing old grading plaster from roof - Removing old grading plaster from roof slab, cleaning the surface,lowering and removing the debris within 50m lead and as per direction of Engineer-in-Charge.
|
123.839699 |
Square Meter |
0.16666666666667 |
20.639949833333 |
- |
- |
- |
- |
| 4 |
Plastering (AR1014) : 16mm thick cement Plaster in CM (1:6) over brick work in inside. - 16mm thick cement Plaster in CM (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, royalty, taxes of all materials, labour and T & P required for the work etc comp.and as per direction of Engineer-in-charge.
|
44.59344 |
Square Meter |
0.24 |
10.7024256 |
0.16 |
7.1349504 |
- |
- |
| 5 |
Masonry Brick Work (AR0603bi) : Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure - Brickwork with Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure having crushing strength not less than 75.00 Kg/cm2 with dimensional tolerance ±8 percent immersing 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.
|
1.034129536 |
Cubic Meter |
2.96 |
3.06102342656 |
1.05 |
1.0858360128 |
0.35 |
0.3619453376 |
| 6 |
Dismantling (AR1625) : Dismantling and removing R.C.C. Chajja, Shelves, fins and parapet - Dismantling and removing R.C.C. Chajja, Shelves, fins and parapet including stacking the useful materials for reuse and removing
the debris within 50m lead and as per direction of Engineer-in-Charge.
|
33.44508 |
Square Meter |
0.37634408602151 |
12.586858064516 |
- |
- |
- |
- |
| 7 |
Dismantling (AR1613) : Removing old lime or cement plaster - Removing old lime or cement plaster from walls including raking out joints 12 mm deep and removing the debris within 50m lead and as per direction of Engineer-in-Charge.
|
44.59344 |
Square Meter |
0.10752688172043 |
4.7949935483871 |
- |
- |
- |
- |
| Total Qty |
182.3013306648 |
20.7954956726 |
12.9030976128 |
| Rate Per Man Day |
462 |
612 |
562 |
| Total Amount |
84223.214767136 |
12726.843351631 |
7251.5408583936 |
Total Labour Amount (in Rs.): 104201.59897716
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM064 |
BRM056 |
BRMMR0025 |
BRM005 |
| 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 |
Concrete (AR0318) :.4cm thick grading concrete (1:2:4) on roof slab with 12mm size hard granite chips (Crusher Broken) - 4cm thick grading concrete (1:2:4) on roof slab with 12mm size hard granite chips (Crusher Broken) including hoisting and laying in position compacting and curing for the proper period with cost conveyance, royalty, taxes of all materials, labor and T&P required for the work etc. complete as per specificaion and direction of Engineer-in charge. (Old Work) |
123.839699 |
Sqm |
0.1287 |
15.9381692613 |
0.018 |
2.229114582 |
0.018 |
2.229114582 |
0.018 |
2.229114582 |
- |
- |
- |
- |
| 2 |
Plastering (AR1027) :.6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces including chipping (Inside) - 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces in inside including chipping with proper level and line, curing for the proper period with cost conveyance, royalty, taxes of all materials, labor, and T & P required for the work, etc comp. and as per the direction of the Engineer-in-charge. |
33.44508 |
Sqm |
0.0372 |
1.244156976 |
0.0075 |
0.2508381 |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
Dismantling (AR1621) :.Removing old grading plaster from roof - Removing old grading plaster from roof slab, cleaning the surface,lowering and removing the debris within 50m lead and as per direction of Engineer-in-Charge. |
123.839699 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 4 |
Plastering (AR1014) :.16mm thick cement Plaster in CM (1:6) over brick work in inside. - 16mm thick cement Plaster in CM (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, royalty, taxes of all materials, labour and T & P required for the work etc comp.and as per direction of Engineer-in-charge. |
44.59344 |
Sqm |
0.043 |
1.91751792 |
0.018 |
0.80268192 |
- |
- |
- |
- |
- |
- |
- |
- |
| 5 |
Masonry Brick Work (AR0603bi) :.Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure - Brickwork with Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure having crushing strength not less than 75.00 Kg/cm2 with dimensional tolerance ±8 percent immersing 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. |
1.034129536 |
Cum |
0.672 |
0.694935048192 |
0.28 |
0.28955627008 |
- |
- |
- |
- |
1 |
1.034129536 |
350 |
361.9453376 |
| 6 |
Dismantling (AR1625) :.Dismantling and removing R.C.C. Chajja, Shelves, fins and parapet - Dismantling and removing R.C.C. Chajja, Shelves, fins and parapet including stacking the useful materials for reuse and removing
the debris within 50m lead and as per direction of Engineer-in-Charge. |
33.44508 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 7 |
Dismantling (AR1613) :.Removing old lime or cement plaster - Removing old lime or cement plaster from walls including raking out joints 12 mm deep and removing the debris within 50m lead and as per direction of Engineer-in-Charge. |
44.59344 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Total Qty |
19.794779205492 |
3.57219087208 |
2.229114582 |
2.229114582 |
1.034129536 |
361.9453376 |
| Rate Per Unit |
613.327 |
790.4 |
2402.11 |
2948.53 |
33 |
7.00795 |
| Total Amount |
12140.672545767 |
2823.459665292 |
5354.578428568 |
6572.6112184645 |
34.126274688 |
2536.4948286339 |
Total Material Amount (in Rs.): 29461.942961413
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM064 |
BRM056 |
BRM005 |
| 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 |
Concrete (AR0318) :.4cm thick grading concrete (1:2:4) on roof slab with 12mm size hard granite chips (Crusher Broken) - 4cm thick grading concrete (1:2:4) on roof slab with 12mm size hard granite chips (Crusher Broken) including hoisting and laying in position compacting and curing for the proper period with cost conveyance, royalty, taxes of all materials, labor and T&P required for the work etc. complete as per specificaion and direction of Engineer-in charge. (Old Work) |
123.839699 |
Sqm |
0.1287 |
15.9381692613 |
0.018 |
2.229114582 |
0.018 |
2.229114582 |
0.018 |
2.229114582 |
- |
- |
| 2 |
Plastering (AR1027) :.6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces including chipping (Inside) - 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces in inside including chipping with proper level and line, curing for the proper period with cost conveyance, royalty, taxes of all materials, labor, and T & P required for the work, etc comp. and as per the direction of the Engineer-in-charge. |
33.44508 |
Sqm |
0.0372 |
1.244156976 |
0.0075 |
0.2508381 |
- |
- |
- |
- |
- |
- |
| 3 |
Dismantling (AR1621) :.Removing old grading plaster from roof - Removing old grading plaster from roof slab, cleaning the surface,lowering and removing the debris within 50m lead and as per direction of Engineer-in-Charge. |
123.839699 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 4 |
Plastering (AR1014) :.16mm thick cement Plaster in CM (1:6) over brick work in inside. - 16mm thick cement Plaster in CM (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, royalty, taxes of all materials, labour and T & P required for the work etc comp.and as per direction of Engineer-in-charge. |
44.59344 |
Sqm |
0.043 |
1.91751792 |
0.018 |
0.80268192 |
- |
- |
- |
- |
- |
- |
| 5 |
Masonry Brick Work (AR0603bi) :.Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure - Brickwork with Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure having crushing strength not less than 75.00 Kg/cm2 with dimensional tolerance ±8 percent immersing 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. |
1.034129536 |
Cum |
0.672 |
0.694935048192 |
0.28 |
0.28955627008 |
- |
- |
- |
- |
350 |
361.9453376 |
| 6 |
Dismantling (AR1625) :.Dismantling and removing R.C.C. Chajja, Shelves, fins and parapet - Dismantling and removing R.C.C. Chajja, Shelves, fins and parapet including stacking the useful materials for reuse and removing
the debris within 50m lead and as per direction of Engineer-in-Charge. |
33.44508 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 7 |
Dismantling (AR1613) :.Removing old lime or cement plaster - Removing old lime or cement plaster from walls including raking out joints 12 mm deep and removing the debris within 50m lead and as per direction of Engineer-in-Charge. |
44.59344 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Total Qty |
19.794779205492 |
3.57219087208 |
2.229114582 |
2.229114582 |
361.9453376 |
| Rate Per Unit |
0 |
75.25 |
279.5 |
279.5 |
0.04025 |
| Total Amount |
0 |
268.80736312402 |
623.037525669 |
623.037525669 |
14.5682998384 |
Total Royalty Amount (in Rs.): 1529.4507143004
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Provision for PH Work @
Rs. 12200
|
Rs. 12200 |
| 2 |
Display Citizen Board @
Rs. 500
|
Rs. 500 |
| 3 |
Any Other Lumpsum @
Rs. 24050
|
Rs. 24050 |
| 4 |
Contingency @
Rs. 2000
|
Rs. 2000 |
Total Addition Component Amount (in Rs.): 38750
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
Rs. 2000
|
Rs. 2000 |
| 2 |
Royalty @
Rs. 717.2645586588
|
Rs. 717 |
| 3 |
Additional Royalty @
Rs. 704.5964718428
|
Rs. 705 |
| 4 |
EMF @
Rs. 35.86322793294
|
Rs. 36 |
| 5 |
DMF @
Rs. 71.72645586588
|
Rs. 72 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.945) @ 161.745
|
Rs. 161.745 |
| 7 |
Labour Cess @
Rs. 2000
|
Rs. 2000 |
| 8 |
Any Other Lumpsum Bill @
Rs. 4000
|
Rs. 4000 |
Total Deduction Component Amount (in Rs.): 9691.745
Total Net Amount (in Rs.): 168668.55636173
