| State: Odisha |
District: Khordha |
Block: Balianta |
Gram Panchayat: Jhinti Sasan |
Work Code: OD/362/3456/119542/407665/00061573 (CONSTRUCTION OF KALYAN MANDAP AT HATAPOKHARISAHI ,JHINTISASAN GP)
Project Category: Building
| Financial Year: 2020-21 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Balianta |
Bill Status:
Final Bill
|
| Proposal Date: 02-05-2025 |
Date of Commencement: 06-11-2025 |
| Date of Completion: 24-11-2025 |
Scheme Name: 5th SFC Grant in Aid |
| Scheme Component Name: Creation of Capital Asset for Revenue Generation |
Project Sub-Category: Kalyan Mandap |
| Project Type: New Work |
Name of Executant: RANJIT BALABANTARAY |
Administrative Approval Details
Approval No.: OD/362/3456/119542/407665/00061573/AS
Technical Sanction Details
Technical Sanction No.: OD/362/3456/119542/407665/00061573/TS
Fund Sanction No.:
Fund Sanction Amount (in Rs.): 1000000
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 |
43.317475 |
6172.280204695 |
267367.59345987 |
| 2 |
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 |
50.144894 |
9008.7358242 |
451742.10297851 |
| 3 |
R.C.C. Work (AR0410e) : 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. Lintels Data for 7.8 sqm
|
Sqm |
15 |
499.15267251462 |
7487.2900877193 |
| 4 |
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 |
124.429 |
1047.3822930467 |
130324.73134151 |
| 5 |
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 |
200.115 |
662.689943368 |
132614.19801709 |
Total Amount (in Rs.): 989535.9158847
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)
|
43.317475 |
Cubic Meter |
1.3333 |
57.7551894175 |
0.0573 |
2.4820913175 |
0.1 |
4.3317475 |
- |
- |
| 2 |
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.
|
50.144894 |
Quintal |
0.8 |
40.1159152 |
0.044 |
2.206375336 |
- |
- |
0.3 |
15.0434682 |
| 3 |
R.C.C. Work (AR0410e) : 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. Lintels Data for 7.8 sqm
|
15 |
Square Meter |
- |
- |
0.16025641025641 |
2.4038461538462 |
0.16025641025641 |
2.4038461538462 |
- |
- |
| 4 |
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
|
124.429 |
Square Meter |
- |
- |
0.6547619047619 |
81.471369047619 |
0.6547619047619 |
81.471369047619 |
- |
- |
| 5 |
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
|
200.115 |
Square Meter |
- |
- |
0.30555555555556 |
61.14625 |
0.30555555555556 |
61.14625 |
- |
- |
| Total Qty |
97.8711046175 |
149.35321270147 |
149.70993185497 |
15.0434682 |
| Rate Per Man Day |
462 |
562 |
512 |
612 |
| Total Amount |
45216.450333285 |
83936.505538223 |
76651.485109742 |
9206.6025384 |
Total Labour Amount (in Rs.): 215011.04351965
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM060 |
BRM052 |
BRM162 |
BRM341 |
BRM094 |
BRM104 |
BRM084 |
| 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) |
43.317475 |
Cum |
3.4733 |
150.4545859175 |
0.45 |
19.49286375 |
0.36 |
15.594291 |
0.54 |
23.3914365 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
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. |
50.144894 |
Qntl |
- |
- |
- |
- |
- |
- |
- |
- |
0.8 |
40.1159152 |
1.05 |
52.6521387 |
- |
- |
- |
- |
- |
- |
| 3 |
R.C.C. Work (AR0410e) :.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. Lintels Data for 7.8 sqm |
15 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.26923076923077 |
4.0384615384615 |
0.0052948717948718 |
0.079423076923077 |
- |
- |
| 4 |
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 |
124.429 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.0051904761904762 |
0.64584576190476 |
0.55238095238095 |
68.73220952381 |
| 5 |
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 |
200.115 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.0050222222222222 |
1.005022 |
0.62222222222222 |
124.516 |
| Total Qty |
150.4545859175 |
19.49286375 |
15.594291 |
23.3914365 |
40.1159152 |
52.6521387 |
4.0384615384615 |
1.7302908388278 |
193.24820952381 |
| Rate Per Unit |
569.387 |
481.81 |
2397.58 |
2382.2 |
90.1 |
6679.917 |
240.106 |
58573.086 |
250.166 |
| Total Amount |
85666.885311808 |
9391.8566833875 |
37388.56021578 |
55723.0800303 |
3614.44395952 |
351711.91638849 |
969.65884615385 |
101348.47410768 |
48344.131583733 |
Total Material Amount (in Rs.): 694159.00712685
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM060 |
BRM052 |
BRM341 |
BRM094 |
BRM104 |
BRM084 |
| 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) |
43.317475 |
Cum |
3.4733 |
150.4545859175 |
0.45 |
19.49286375 |
0.36 |
15.594291 |
0.54 |
23.3914365 |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
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. |
50.144894 |
Qntl |
- |
- |
- |
- |
- |
- |
- |
- |
1.05 |
52.6521387 |
- |
- |
- |
- |
- |
- |
| 3 |
R.C.C. Work (AR0410e) :.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. Lintels Data for 7.8 sqm |
15 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.0035384615384615 |
0.053076923076923 |
0.0052948717948718 |
0.079423076923077 |
- |
- |
| 4 |
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 |
124.429 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.0051904761904762 |
0.64584576190476 |
0.0056666666666667 |
0.70509766666667 |
| 5 |
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 |
200.115 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.0050222222222222 |
1.005022 |
0.0076666666666667 |
1.534215 |
| Total Qty |
150.4545859175 |
19.49286375 |
15.594291 |
23.3914365 |
52.6521387 |
0.053076923076923 |
1.7302908388278 |
2.2393126666667 |
| Rate Per Unit |
0 |
146.25 |
319.5 |
319.5 |
0 |
0 |
0 |
0 |
| Total Amount |
0 |
2850.8313234375 |
4982.3759745 |
7473.56396175 |
0 |
0 |
0 |
0 |
Total Royalty Amount (in Rs.): 15306.771259687
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 568
|
Rs. 568 |
| 2 |
Contingency @
1%
|
Rs. 9895.359158847 |
Total Addition Component Amount (in Rs.): 10463.359158847
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
Rs. 9895.35
|
Rs. 9895.35 |
| 2 |
Royalty @
Rs. 5750.39480625
|
Rs. 5750.39480625 |
| 3 |
Additional Royalty @
Rs. 8693.8172325
|
Rs. 8693.8172325 |
| 4 |
EMF @
Rs. 287.5197403125
|
Rs. 287.5197403125 |
| 5 |
DMF @
Rs. 575.039480625
|
Rs. 575.039480625 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.945) @ 1187.445
|
Rs. 1187.445 |
| 7 |
Labour Cess @
Rs. 9895.35
|
Rs. 9895.35 |
| 8 |
Any Other Lumpsum Bill @
Rs. 19790
|
Rs. 19790 |
Total Deduction Component Amount (in Rs.): 56074.916259688
Total Net Amount (in Rs.): 943924.35878386
