| State: Odisha |
District: Nayagarh |
Block: Nuagaon |
Gram Panchayat: Badagotha |
Work Code: OD/367/3528/120681/405896/00065142 (COMPLETION OF BAKALABANDHA INCOMPLETE AWC BUILDING)
Project Category: Building
| Financial Year: 2023-24 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Nuagaon |
Bill Status:
1st Bill
|
| Proposal Date: - |
Date of Commencement: 01-01-2026 |
| Date of Completion: - |
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: Debendra Prasad Mohapatra |
Administrative Approval Details
Approval No.: OD/367/3528/120681/405896/00065142/AS
Technical Sanction Details
Technical Sanction No.: OD/367/3528/120681/405896/00065142/TS
Fund Sanction No.: 2288
Fund Sanction Amount (in Rs.): 200000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Earth Work (AR0115) : Filling foundation and plinth with sand well watered and rammed - Filling foundation and plinth with sand well watered and rammed including cost, conveyance, royalty, taxes of all materials, labours and T & P required for the work etc. complete and as per direction of Engineer-in charge.
|
Cum |
24.66975 |
780.783732 |
19261.739472507 |
| 2 |
Concrete (AR0303a) : Cement concrete (1:3:6) with 4 cm. hard granite(Hand Broken) metal - Cement concrete (1:3:6) with 4 cm. hard granite(Hand Broken) metal including laying in layers not exceeding 300 mm in depth, ramming, compacting to proper thickness, watering and curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T&P required for the work etc. complete and as per direction of Engineer-in charge.
|
Cum |
5.1785 |
5357.43362528 |
27743.470028512 |
| 3 |
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 |
215.7675 |
246.119645776 |
53104.620669973 |
| 4 |
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 |
128.15 |
171.5308437456 |
21981.677625999 |
| 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 |
1.09125 |
5078.192039504 |
5541.5770631087 |
| 6 |
Iron Work (AR1704) : Iron Doors and windows fixing - Supplying, fitting & fixing of Mild steel and put up for frames & shutters of Doors and windows fixing in position with cost, conveyance, taxes of all materials, labours and T & P required for the work etc. as per direction of Engineer-in-charge.
|
Qntl |
4.33885428 |
15756.901343087 |
68366.898831991 |
Total Amount (in Rs.): 195999.98369209
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
Skilled
|
Highly-Skilled
|
Semi-Skilled
|
| Rs. 462 |
Rs. 562 |
Rs. 612 |
Rs. 512 |
| 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 |
Earth Work (AR0115) : Filling foundation and plinth with sand well watered and rammed - Filling foundation and plinth with sand well watered and rammed including cost, conveyance, royalty, taxes of all materials, labours and T & P required for the work etc. complete and as per direction of Engineer-in charge.
|
24.66975 |
Cubic Meter |
0.1236 |
3.0491811 |
- |
- |
- |
- |
- |
- |
| 2 |
Concrete (AR0303a) : Cement concrete (1:3:6) with 4 cm. hard granite(Hand Broken) metal - Cement concrete (1:3:6) with 4 cm. hard granite(Hand Broken) metal including laying in layers not exceeding 300 mm in depth, ramming, compacting to proper thickness, watering and curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T&P required for the work etc. complete and as per direction of Engineer-in charge.
|
5.1785 |
Cubic Meter |
3.9 |
20.19615 |
- |
- |
0.18 |
0.93213 |
- |
- |
| 3 |
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.
|
215.7675 |
Square Meter |
0.24 |
51.7842 |
- |
- |
0.16 |
34.5228 |
- |
- |
| 4 |
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.
|
128.15 |
Square Meter |
0.12 |
15.378 |
- |
- |
0.14 |
17.941 |
- |
- |
| 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.
|
1.09125 |
Cubic Meter |
2.96 |
3.2301 |
- |
- |
1.05 |
1.1458125 |
0.35 |
0.3819375 |
| 6 |
Iron Work (AR1704) : Iron Doors and windows fixing - Supplying, fitting & fixing of Mild steel and put up for frames & shutters of Doors and windows fixing in position with cost, conveyance, taxes of all materials, labours and T & P required for the work etc. as per direction of Engineer-in-charge.
|
4.33885428 |
Quintal |
6.3976377952756 |
27.758418129921 |
1.9685039370079 |
8.5410517322835 |
3.9370078740157 |
17.082103464567 |
3.4448818897638 |
14.946840531496 |
| Total Qty |
121.39604922992 |
71.623845964567 |
15.328778031496 |
8.5410517322835 |
| Rate Per Man Day |
462 |
562 |
612 |
512 |
| Total Amount |
56084.974744224 |
40252.601432087 |
9381.2121552756 |
4373.0184869291 |
Total Labour Amount (in Rs.): 110091.80681851
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM029 |
BRM340 |
BRM028 |
BRM045 |
BRMMR0025 |
BRM005 |
BRM341 |
| 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 |
Earth Work (AR0115) :.Filling foundation and plinth with sand well watered and rammed - Filling foundation and plinth with sand well watered and rammed including cost, conveyance, royalty, taxes of all materials, labours and T & P required for the work etc. complete and as per direction of Engineer-in charge. |
24.66975 |
Cum |
1 |
24.66975 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
Concrete (AR0303a) :.Cement concrete (1:3:6) with 4 cm. hard granite(Hand Broken) metal - Cement concrete (1:3:6) with 4 cm. hard granite(Hand Broken) metal including laying in layers not exceeding 300 mm in depth, ramming, compacting to proper thickness, watering and curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T&P required for the work etc. complete and as per direction of Engineer-in charge. |
5.1785 |
Cum |
- |
- |
2.29 |
11.858765 |
0.48 |
2.48568 |
0.96 |
4.97136 |
- |
- |
- |
- |
- |
- |
| 3 |
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. |
215.7675 |
Sqm |
- |
- |
0.043 |
9.2780025 |
0.018 |
3.883815 |
- |
- |
- |
- |
- |
- |
- |
- |
| 4 |
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. |
128.15 |
Sqm |
- |
- |
0.0358 |
4.58777 |
0.015 |
1.92225 |
- |
- |
- |
- |
- |
- |
- |
- |
| 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. |
1.09125 |
Cum |
- |
- |
0.672 |
0.73332 |
0.28 |
0.30555 |
- |
- |
1 |
1.09125 |
350 |
381.9375 |
- |
- |
| 6 |
Iron Work(AR1704) :.Iron Doors and windows fixing - Supplying, fitting & fixing of Mild steel and put up for frames & shutters of Doors and windows fixing in position with cost, conveyance, taxes of all materials, labours and T & P required for the work etc. as per direction of Engineer-in-charge. |
4.33885428 |
Qntl |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1 |
4.33885428 |
| Total Qty |
24.66975 |
26.4578575 |
8.597295 |
4.97136 |
1.09125 |
381.9375 |
4.33885428 |
| Rate Per Unit |
410.7 |
593.572 |
417.13 |
1324.88 |
33 |
6.1539 |
6204.157 |
| Total Amount |
10131.866325 |
15704.64339199 |
3586.18966335 |
6586.4554368 |
36.01125 |
2350.40518125 |
26918.933153242 |
Total Material Amount (in Rs.): 65314.504401632
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM029 |
BRM340 |
BRM028 |
BRM045 |
BRM005 |
BRM341 |
| 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 |
Earth Work (AR0115) :.Filling foundation and plinth with sand well watered and rammed - Filling foundation and plinth with sand well watered and rammed including cost, conveyance, royalty, taxes of all materials, labours and T & P required for the work etc. complete and as per direction of Engineer-in charge. |
24.66975 |
Cum |
1 |
24.66975 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
Concrete (AR0303a) :.Cement concrete (1:3:6) with 4 cm. hard granite(Hand Broken) metal - Cement concrete (1:3:6) with 4 cm. hard granite(Hand Broken) metal including laying in layers not exceeding 300 mm in depth, ramming, compacting to proper thickness, watering and curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T&P required for the work etc. complete and as per direction of Engineer-in charge. |
5.1785 |
Cum |
- |
- |
2.29 |
11.858765 |
0.48 |
2.48568 |
0.96 |
4.97136 |
- |
- |
- |
- |
| 3 |
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. |
215.7675 |
Sqm |
- |
- |
0.043 |
9.2780025 |
0.018 |
3.883815 |
- |
- |
- |
- |
- |
- |
| 4 |
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. |
128.15 |
Sqm |
- |
- |
0.0358 |
4.58777 |
0.015 |
1.92225 |
- |
- |
- |
- |
- |
- |
| 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. |
1.09125 |
Cum |
- |
- |
0.672 |
0.73332 |
0.28 |
0.30555 |
- |
- |
350 |
381.9375 |
- |
- |
| 6 |
Iron Work(AR1704) :.Iron Doors and windows fixing - Supplying, fitting & fixing of Mild steel and put up for frames & shutters of Doors and windows fixing in position with cost, conveyance, taxes of all materials, labours and T & P required for the work etc. as per direction of Engineer-in-charge. |
4.33885428 |
Qntl |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1 |
4.33885428 |
| Total Qty |
24.66975 |
26.4578575 |
8.597295 |
4.97136 |
381.9375 |
4.33885428 |
| Rate Per Unit |
305.25 |
0 |
305.25 |
199.5 |
0 |
0 |
| Total Amount |
7530.4411875 |
0 |
2624.32429875 |
991.78632 |
0 |
0 |
Total Royalty Amount (in Rs.): 11146.55180625
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 1999
|
Rs. 1999 |
| 2 |
Contingency @
Rs. 2000
|
Rs. 2000 |
Total Addition Component Amount (in Rs.): 3999
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
Rs. 2000
|
Rs. 2000 |
| 2 |
Royalty @
Rs. 1810.623375
|
Rs. 1811 |
| 3 |
Additional Royalty @
Rs. 9064.334925
|
Rs. 9064 |
| 4 |
EMF @
Rs. 90.53116875
|
Rs. 91 |
| 5 |
DMF @
Rs. 181.0623375
|
Rs. 181 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.945) @ 216.975
|
Rs. 216.975 |
| 7 |
Labour Cess @
Rs. 1946
|
Rs. 1946 |
Total Deduction Component Amount (in Rs.): 15309.975
Total Net Amount (in Rs.): 184689.00869209
