| State: Odisha |
District: Jajpur |
Block: Bari |
Gram Panchayat: Dharapur |
Work Code: OD/356/3395/118285/402029/00056405 (Completion of Smasana Ghat near Habeli Dhia)
Project Category: Road
| Financial Year: 2025-26 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Bari |
Bill Status:
Final Bill
|
| Proposal Date: - |
Date of Commencement: 03-11-2025 |
| Date of Completion: 02-12-2025 |
Scheme Name: SFC Devolution of Fund |
| Scheme Component Name: 5TH SFC DEVOLUTION GRANT TO ZILLA PARISHAD |
Project Sub-Category: CC Road |
| Project Type: New Work |
Name of Executant: Saroj Kumar Panda |
Administrative Approval Details
Approval No.: OD/356/3395/118285/402029/00056405/AS
Technical Sanction Details
Technical Sanction No.: OD/356/3395/118285/402029/00056405/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 |
R.C.C. Work (AR0404A) : Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section 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. (excluding centring and shuttering)
|
Cum |
7.2045765114016 |
6483.9261746782 |
46713.942219749 |
| 2 |
R.C.C. Work (AR0410d) : Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. beams, column, grider and bressmer, etc. Data for 4.2sqm
|
Sqm |
46.2511453902 |
1047.3822930467 |
48442.630714824 |
| 3 |
R.C.C. Work (AR0410a) : Centring & Shuttering for R.C.C. floor and roof slabs, landings,balconies, projecting sun shades and chajjas - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. floor and roof slabs, landings, balconies, projecting sun shades and chajjas up to 4.3m height
|
Sqm |
36.1999698202 |
662.689943368 |
23989.355950072 |
| 4 |
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 |
48.8460376638 |
193.1581780888 |
9435.0116419965 |
| 5 |
Painting (AR0922) : Finishing wall two coats with distemper of approved shades on new work (Inside) - Finishing wall two coats with distemper of approved shades on new 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 |
81.3130534604 |
78.835517175 |
6410.3566226291 |
| 6 |
R.C.C. Work (AR0409) : Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position - Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position including cost of binding wire 18 to 20 gauge with cost of steel rod and as per drawing, design, and direction of Engineer-in-charge.
|
Qntl |
5.86 |
10632.3517797 |
62305.581429042 |
Total Amount (in Rs.): 197296.87857831
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
Skilled
|
Semi-Skilled
|
Highly-Skilled
|
| Rs. 462 |
Rs. 562 |
Rs. 512 |
Rs. 612 |
| 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 |
R.C.C. Work (AR0404A) : Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section 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. (excluding centring and shuttering)
|
7.2045765114016 |
Cubic Meter |
1.3333 |
9.6058618626518 |
0.0573 |
0.41282223410331 |
0.1 |
0.72045765114016 |
- |
- |
| 2 |
R.C.C. Work (AR0410d) : Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. beams, column, grider and bressmer, etc. Data for 4.2sqm
|
46.2511453902 |
Square Meter |
- |
- |
0.6547619047619 |
30.283488053107 |
0.6547619047619 |
30.283488053107 |
- |
- |
| 3 |
R.C.C. Work (AR0410a) : Centring & Shuttering for R.C.C. floor and roof slabs, landings,balconies, projecting sun shades and chajjas - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. floor and roof slabs, landings, balconies, projecting sun shades and chajjas up to 4.3m height
|
36.1999698202 |
Square Meter |
- |
- |
0.30555555555556 |
11.061101889506 |
0.30555555555556 |
11.061101889506 |
- |
- |
| 4 |
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.
|
48.8460376638 |
Square Meter |
0.17 |
8.303826402846 |
- |
- |
0.14 |
6.838445272932 |
- |
- |
| 5 |
Painting (AR0922) : Finishing wall two coats with distemper of approved shades on new work (Inside) - Finishing wall two coats with distemper of approved shades on new 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)
|
81.3130534604 |
Square Meter |
0.062 |
5.0414093145448 |
- |
- |
- |
- |
0.052 |
4.2282787799408 |
| 6 |
R.C.C. Work (AR0409) : Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position - Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position including cost of binding wire 18 to 20 gauge with cost of steel rod and as per drawing, design, and direction of Engineer-in-charge.
|
5.86 |
Quintal |
0.8 |
4.688 |
0.044 |
0.25784 |
- |
- |
0.3 |
1.758 |
| Total Qty |
27.639097580043 |
48.903492866685 |
42.015252176716 |
5.9862787799408 |
| Rate Per Man Day |
462 |
562 |
512 |
612 |
| Total Amount |
12769.26308198 |
27483.762991077 |
21511.809114479 |
3663.6026133238 |
Total Labour Amount (in Rs.): 65428.437800859
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM060 |
BRM052 |
BRM084 |
BRM104 |
BRM142 |
BRM162 |
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) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
R.C.C. Work (AR0404A) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section 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. (excluding centring and shuttering) |
7.2045765114016 |
Cum |
3.4733 |
25.023655597051 |
0.45 |
3.2420594301307 |
0.36 |
2.5936475441046 |
0.54 |
3.8904713161569 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
R.C.C. Work (AR0410d) :.Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. beams, column, grider and bressmer, etc. Data for 4.2sqm |
46.2511453902 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
0.55238095238095 |
25.548251739349 |
0.0051904761904762 |
0.24006546893009 |
- |
- |
- |
- |
- |
- |
| 3 |
R.C.C. Work (AR0410a) :.Centring & Shuttering for R.C.C. floor and roof slabs, landings,balconies, projecting sun shades and chajjas - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. floor and roof slabs, landings, balconies, projecting sun shades and chajjas up to 4.3m height |
36.1999698202 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
0.62222222222222 |
22.524425665902 |
0.0050222222222222 |
0.18180429287478 |
- |
- |
- |
- |
- |
- |
| 4 |
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. |
48.8460376638 |
Sqm |
0.0372 |
1.8170726010934 |
0.0075 |
0.3663452824785 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 5 |
Painting(AR0922) :.Finishing wall two coats with distemper of approved shades on new work (Inside) - Finishing wall two coats with distemper of approved shades on new 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) |
81.3130534604 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.25 |
20.3282633651 |
- |
- |
- |
- |
| 6 |
R.C.C. Work (AR0409) :.Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position - Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position including cost of binding wire 18 to 20 gauge with cost of steel rod and as per drawing, design, and direction of Engineer-in-charge. |
5.86 |
Qntl |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.8 |
4.688 |
1.05 |
6.153 |
| Total Qty |
26.840728198145 |
3.6084047126092 |
2.5936475441046 |
3.8904713161569 |
48.072677405251 |
0.42186976180487 |
20.3282633651 |
4.688 |
6.153 |
| Rate Per Unit |
571.667 |
938.79 |
2323.01 |
2290.2 |
250.166 |
58573.086 |
70.34787 |
90.1 |
7977.367 |
| Total Amount |
15343.958566849 |
3387.5342601504 |
6025.0691814304 |
8909.9574082624 |
12026.149415762 |
24710.213838996 |
1430.0500285338 |
422.3888 |
49084.739151 |
Total Material Amount (in Rs.): 121340.06065098
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM060 |
BRM052 |
BRM084 |
BRM104 |
BRM142 |
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) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
R.C.C. Work (AR0404A) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section 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. (excluding centring and shuttering) |
7.2045765114016 |
Cum |
3.4733 |
25.023655597051 |
0.45 |
3.2420594301307 |
0.36 |
2.5936475441046 |
0.54 |
3.8904713161569 |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
R.C.C. Work (AR0410d) :.Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. beams, column, grider and bressmer, etc. Data for 4.2sqm |
46.2511453902 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
0.0056666666666667 |
0.2620898238778 |
0.0051904761904762 |
0.24006546893009 |
- |
- |
- |
- |
| 3 |
R.C.C. Work (AR0410a) :.Centring & Shuttering for R.C.C. floor and roof slabs, landings,balconies, projecting sun shades and chajjas - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. floor and roof slabs, landings, balconies, projecting sun shades and chajjas up to 4.3m height |
36.1999698202 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
0.0076666666666667 |
0.27753310195487 |
0.0050222222222222 |
0.18180429287478 |
- |
- |
- |
- |
| 4 |
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. |
48.8460376638 |
Sqm |
0.0372 |
1.8170726010934 |
0.0075 |
0.3663452824785 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 5 |
Painting(AR0922) :.Finishing wall two coats with distemper of approved shades on new work (Inside) - Finishing wall two coats with distemper of approved shades on new 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) |
81.3130534604 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.25 |
20.3282633651 |
- |
- |
| 6 |
R.C.C. Work (AR0409) :.Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position - Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position including cost of binding wire 18 to 20 gauge with cost of steel rod and as per drawing, design, and direction of Engineer-in-charge. |
5.86 |
Qntl |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.05 |
6.153 |
| Total Qty |
26.840728198145 |
3.6084047126092 |
2.5936475441046 |
3.8904713161569 |
0.53962292583267 |
0.42186976180487 |
20.3282633651 |
6.153 |
| Rate Per Unit |
0 |
274.25 |
444.5 |
444.5 |
0 |
0 |
0 |
0 |
| Total Amount |
0 |
989.60499243308 |
1152.8763333545 |
1729.3145000317 |
0 |
0 |
0 |
0 |
Total Royalty Amount (in Rs.): 3871.7958258193
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 702
|
Rs. 702 |
| 2 |
Contingency @
Rs. 2000
|
Rs. 2000 |
Total Addition Component Amount (in Rs.): 2702
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
Rs. 2000
|
Rs. 2000 |
| 2 |
Royalty @
Rs. 969.22961677531
|
Rs. 969.22961677531 |
| 3 |
Additional Royalty @
Rs. 2757.1817665277
|
Rs. 2757.1817665277 |
| 4 |
EMF @
Rs. 48.461480838765
|
Rs. 48.461480838765 |
| 5 |
DMF @
Rs. 96.922961677531
|
Rs. 96.922961677531 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.945) @ 216.975
|
Rs. 216.975 |
| 7 |
Labour Cess @
Rs. 2000
|
Rs. 2000 |
Total Deduction Component Amount (in Rs.): 8088.7708258193
Total Net Amount (in Rs.): 191910.10775249
