| State: Odisha |
District: Balangir |
Block: Agalpur |
Gram Panchayat: Salebhata |
Work Code: OD/345/3284/115775/419874/00044931 (COMPLETION OF BHOGA MANDAP ATSHIVA MANDIR AT SALEBHATASALEBHATA GP)
Project Category: Religious Structures
| Financial Year: 2025-26 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Agalpur |
Bill Status:
Final Bill
|
| Proposal Date: - |
Date of Commencement: 25-08-2025 |
| Date of Completion: 06-10-2025 |
Scheme Name: SFC Devolution of Fund |
| Scheme Component Name: 5TH SFC DEVOLUTION GRANT TO PANCHAYAT SAMITI |
Project Sub-Category: Religious Structures |
| Project Type: Completion |
Name of Executant: Maheshsingh Mahapatra |
Administrative Approval Details
Approval No.: OD/345/3284/115775/419874/00044931/AS
Technical Sanction Details
Technical Sanction No.: OD/345/3284/115775/419874/00044931/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 |
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 |
130.714521 |
1006.1614774866 |
131519.91557831 |
| 2 |
Painting (AR0918ca) : Finishing wall two coats with weather coat with one coat oilbound Primer - Finishing wall surface two coats with weather coat with one coat oilbound 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 |
272.5101773892 |
156.85349521701 |
42744.173805703 |
| 3 |
Flooring (AR0817aa) : Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm plain (Ivory) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) - Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm plain (Ivory) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) jointed with neat cement slurry mixed with pigments to match the shade of the Vitrified tiles including rubbing and polishing complete including cost of precast tiles.
|
Sqm |
5.88819214 |
1528.994765636 |
9003.014961119 |
| 4 |
Site Clearance (AR1403i) : Clearing and grubbing road land including uprooting rank vegetation, grass, bushes, shrubs, saplings and trees girth up to 300 mm, removal of stumps of trees cut earlier and disposal of unserviceable materials - Clearing and grubbing road land including uprooting rank vegetation, grass, bushes, shrubs, saplings and trees girth up to 300 mm, removal of stumps of trees cut earlier and disposal of unserviceable materials and stacking of serviceable material to be used or auctioned, up to a lead of 1000 meters including removal and disposal of top organic soil not exceeding 150 mm in thickness and as per direction of Engineer-in-Charge (in area of light jungle)
|
Sqm |
1393.545 |
7.34568455 |
10236.54197623 |
Total Amount (in Rs.): 193503.64632137
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
Highly-Skilled
|
Semi-Skilled
|
| Rs. 462 |
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) |
| 1 |
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)
|
130.714521 |
Square Meter |
0.216 |
28.234336536 |
- |
- |
0.216 |
28.234336536 |
| 2 |
Painting (AR0918ca) : Finishing wall two coats with weather coat with one coat oilbound Primer - Finishing wall surface two coats with weather coat with one coat oilbound 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)
|
272.5101773892 |
Square Meter |
0.11776344086022 |
32.09173615878 |
- |
- |
0.10776344086022 |
29.366634384888 |
| 3 |
Flooring (AR0817aa) : Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm plain (Ivory) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) - Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm plain (Ivory) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) jointed with neat cement slurry mixed with pigments to match the shade of the Vitrified tiles including rubbing and polishing complete including cost of precast tiles.
|
5.88819214 |
Square Meter |
0.325 |
1.9136624455 |
0.76 |
4.4750260264 |
0.325 |
1.9136624455 |
| 4 |
Site Clearance (AR1403i) : Clearing and grubbing road land including uprooting rank vegetation, grass, bushes, shrubs, saplings and trees girth up to 300 mm, removal of stumps of trees cut earlier and disposal of unserviceable materials - Clearing and grubbing road land including uprooting rank vegetation, grass, bushes, shrubs, saplings and trees girth up to 300 mm, removal of stumps of trees cut earlier and disposal of unserviceable materials and stacking of serviceable material to be used or auctioned, up to a lead of 1000 meters including removal and disposal of top organic soil not exceeding 150 mm in thickness and as per direction of Engineer-in-Charge (in area of light jungle)
|
1393.545 |
Square Meter |
0.015 |
20.903175 |
0.0006 |
0.836127 |
- |
- |
| Total Qty |
83.14291014028 |
59.514633366388 |
5.3111530264 |
| Rate Per Man Day |
462 |
612 |
512 |
| Total Amount |
38412.024484809 |
36422.955620229 |
2719.3103495168 |
Total Labour Amount (in Rs.): 77554.290454555
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM174 |
BRM340 |
BRM028 |
BRM131 |
BRM255 |
BRM252 |
BRMMR0027 |
| 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 |
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) |
130.714521 |
Sqm |
0.0076 |
0.9934303596 |
0.1074 |
14.0387395554 |
0.021 |
2.745004941 |
1 |
130.714521 |
- |
- |
- |
- |
- |
- |
| 2 |
Painting(AR0918ca) :.Finishing wall two coats with weather coat with one coat oilbound Primer - Finishing wall surface two coats with weather coat with one coat oilbound 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) |
272.5101773892 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
0.125 |
34.06377217365 |
0.084 |
22.890854900693 |
- |
- |
| 3 |
Flooring (AR0817aa) :.Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm plain (Ivory) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) - Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm plain (Ivory) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) jointed with neat cement slurry mixed with pigments to match the shade of the Vitrified tiles including rubbing and polishing complete including cost of precast tiles. |
5.88819214 |
Sqm |
- |
- |
0.1375 |
0.80962641925 |
0.015 |
0.0883228821 |
1 |
5.88819214 |
- |
- |
- |
- |
1 |
5.88819214 |
| 4 |
Site Clearance (AR1403i) :.Clearing and grubbing road land including uprooting rank vegetation, grass, bushes, shrubs, saplings and trees girth up to 300 mm, removal of stumps of trees cut earlier and disposal of unserviceable materials - Clearing and grubbing road land including uprooting rank vegetation, grass, bushes, shrubs, saplings and trees girth up to 300 mm, removal of stumps of trees cut earlier and disposal of unserviceable materials and stacking of serviceable material to be used or auctioned, up to a lead of 1000 meters including removal and disposal of top organic soil not exceeding 150 mm in thickness and as per direction of Engineer-in-Charge (in area of light jungle) |
1393.545 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Total Qty |
0.9934303596 |
14.84836597465 |
2.8333278231 |
136.60271314 |
34.06377217365 |
22.890854900693 |
5.88819214 |
| Rate Per Unit |
2041.967 |
566.267 |
431.01 |
660.6811111 |
195.03787 |
125.74787 |
8.5 |
| Total Amount |
2028.5520111013 |
8408.1396553671 |
1221.1926250343 |
90250.83229661 |
6643.725568914 |
2878.4762462412 |
50.04963319 |
Total Material Amount (in Rs.): 111480.96803646
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM174 |
BRM340 |
BRM028 |
BRM131 |
BRM255 |
BRM252 |
| 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 |
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) |
130.714521 |
Sqm |
0.0076 |
0.9934303596 |
0.1074 |
14.0387395554 |
0.021 |
2.745004941 |
1 |
130.714521 |
- |
- |
- |
- |
| 2 |
Painting(AR0918ca) :.Finishing wall two coats with weather coat with one coat oilbound Primer - Finishing wall surface two coats with weather coat with one coat oilbound 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) |
272.5101773892 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
0.125 |
34.06377217365 |
0.084 |
22.890854900693 |
| 3 |
Flooring (AR0817aa) :.Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm plain (Ivory) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) - Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm plain (Ivory) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) jointed with neat cement slurry mixed with pigments to match the shade of the Vitrified tiles including rubbing and polishing complete including cost of precast tiles. |
5.88819214 |
Sqm |
- |
- |
0.1375 |
0.80962641925 |
0.015 |
0.0883228821 |
1 |
5.88819214 |
- |
- |
- |
- |
| 4 |
Site Clearance (AR1403i) :.Clearing and grubbing road land including uprooting rank vegetation, grass, bushes, shrubs, saplings and trees girth up to 300 mm, removal of stumps of trees cut earlier and disposal of unserviceable materials - Clearing and grubbing road land including uprooting rank vegetation, grass, bushes, shrubs, saplings and trees girth up to 300 mm, removal of stumps of trees cut earlier and disposal of unserviceable materials and stacking of serviceable material to be used or auctioned, up to a lead of 1000 meters including removal and disposal of top organic soil not exceeding 150 mm in thickness and as per direction of Engineer-in-Charge (in area of light jungle) |
1393.545 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Total Qty |
0.9934303596 |
14.84836597465 |
2.8333278231 |
136.60271314 |
34.06377217365 |
22.890854900693 |
| Rate Per Unit |
0 |
0 |
88.75 |
0 |
0 |
0 |
| Total Amount |
0 |
0 |
251.45784430012 |
0 |
0 |
0 |
Total Royalty Amount (in Rs.): 251.45784430012
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 2625
|
Rs. 2625 |
| 2 |
Contingency @
1%
|
Rs. 1935.0364632137 |
| 3 |
Any Other Lumpsum @
1%
|
Rs. 1935.0364632137 |
Total Addition Component Amount (in Rs.): 6495.0729264274
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Labour Cess @
1%
|
Rs. 1999.987192478 |
| 2 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.945) @ 122.295
|
Rs. 122.295 |
| 3 |
DMF @
Rs. 9.91664738085
|
Rs. 9.91664738085 |
| 4 |
EMF @
Rs. 4.958323690425
|
Rs. 4.958323690425 |
| 5 |
Additional Royalty @
Rs. 137.41639942035
|
Rs. 137.41639942035 |
| 6 |
Royalty @
Rs. 99.1664738085
|
Rs. 99.1664738085 |
| 7 |
Contingency @
1%
|
Rs. 1999.987192478 |
Total Deduction Component Amount (in Rs.): 4373.7272292561
Total Net Amount (in Rs.): 195624.99201854
