| State: Odisha |
District: Balangir |
Block: Gudvella |
Gram Panchayat: Jamut |
Work Code: OD/345/3289/115872/420450/00061592 (Completion of Tikiripada Mandap)
Project Category: Religious Structures
| Financial Year: 2025-26 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Gudvella |
Bill Status:
Final Bill
|
| Proposal Date: - |
Date of Commencement: 24-10-2025 |
| Date of Completion: 11-11-2025 |
Scheme Name: Chief Minister Special Assistant |
| Scheme Component Name: Self/Personal Deposit |
Project Sub-Category: Religious Structures |
| Project Type: New Work |
Name of Executant: GIRIJA SHANKAR BHOI |
Administrative Approval Details
Approval No.: OD/345/3289/115872/420450/00061592/AS
Technical Sanction Details
Technical Sanction No.: OD/345/3289/115872/420450/00061592/TS
Fund Sanction No.: 1970
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 |
6.622 |
515.507232 |
3413.688890304 |
| 2 |
Concrete (AR0303) : Cement concrete (1:3:6) with 4 cm. Crusher Broken hard granite metal - Cement concrete (1:3:6) with 4 cm. hard granite(Crusher 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 |
6.6787 |
5588.32727906 |
37322.761398658 |
| 3 |
Concrete (AR0307) : Cement concrete (1:2:4)with 12mm size hard broken granite chips per 1cum - Cement concrete work with (1:2:4) using 12mm size hard granite(crusher broken) 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 as per specificaion and direction of Engineer-in charge.
|
Cum |
4.6928 |
7132.80848822 |
33472.843673519 |
| 4 |
Plastering (AR1017) : 20mm thick cement Plaster in CM (1:4) over masonry work in inside. - 20mm thick cement Plaster in CM (1:4) over stone 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 |
55.3896 |
267.3652124816 |
14809.252173271 |
| 5 |
Painting (AR0901ci) : Priming one coat with outer surface primer of approved quality oil-bound primer over plastering surfaces(Outer surface) - Priming one coat with outer surface primer of approved quality oil-bound primer over plastering surfaces including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge.
|
Sqm |
222.3896 |
68.99789160551 |
15344.413514993 |
| 6 |
R.C.C. Work (AR0410c) : R.C.C. foundation , plinth band and footings bases of columns mass concrete precast slabs etc - 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. foundation, plinth band and footings bases of columns mass concrete precast slabs, etc
|
Sqm |
22.16 |
216.23489289764 |
4791.7652266117 |
| 7 |
Painting (AR0920) : Finishing wall two coats with plastic emulsion paint of approved shades on new work (Inside) - Finishing wall two coats with plastic emulsion paint 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 |
222.3896 |
94.7676397125 |
21075.337488607 |
| 8 |
Earth Work (AR0102aa) : Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift - Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per the direction of the Engineer-in-charge
|
Cum |
8.022 |
240.77592 |
1931.50443024 |
Total Amount (in Rs.): 132161.5667962
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.
|
6.622 |
Cubic Meter |
0.1236 |
0.8184792 |
- |
- |
- |
- |
- |
- |
| 2 |
Concrete (AR0303) : Cement concrete (1:3:6) with 4 cm. Crusher Broken hard granite metal - Cement concrete (1:3:6) with 4 cm. hard granite(Crusher 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.
|
6.6787 |
Cubic Meter |
3.9 |
26.04693 |
- |
- |
0.18 |
1.202166 |
- |
- |
| 3 |
Concrete (AR0307) : Cement concrete (1:2:4)with 12mm size hard broken granite chips per 1cum - Cement concrete work with (1:2:4) using 12mm size hard granite(crusher broken) 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 as per specificaion and direction of Engineer-in charge.
|
4.6928 |
Cubic Meter |
4.6 |
21.58688 |
- |
- |
0.68 |
3.191104 |
- |
- |
| 4 |
Plastering (AR1017) : 20mm thick cement Plaster in CM (1:4) over masonry work in inside. - 20mm thick cement Plaster in CM (1:4) over stone 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.
|
55.3896 |
Square Meter |
0.24 |
13.293504 |
- |
- |
0.16 |
8.862336 |
- |
- |
| 5 |
Painting (AR0901ci) : Priming one coat with outer surface primer of approved quality oil-bound primer over plastering surfaces(Outer surface) - Priming one coat with outer surface primer of approved quality oil-bound primer over plastering surfaces including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge.
|
222.3896 |
Square Meter |
0.053763440860215 |
11.956430107527 |
- |
- |
- |
- |
0.053763440860215 |
11.956430107527 |
| 6 |
R.C.C. Work (AR0410c) : R.C.C. foundation , plinth band and footings bases of columns mass concrete precast slabs etc - 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. foundation, plinth band and footings bases of columns mass concrete precast slabs, etc
|
22.16 |
Square Meter |
- |
- |
0.05 |
1.108 |
0.05 |
1.108 |
- |
- |
| 7 |
Painting (AR0920) : Finishing wall two coats with plastic emulsion paint of approved shades on new work (Inside) - Finishing wall two coats with plastic emulsion paint 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)
|
222.3896 |
Square Meter |
0.064 |
14.2329344 |
- |
- |
- |
- |
0.054 |
12.0090384 |
| 8 |
Earth Work (AR0102aa) : Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift - Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per the direction of the Engineer-in-charge
|
8.022 |
Cubic Meter |
0.516 |
4.139352 |
- |
- |
- |
- |
- |
- |
| Total Qty |
92.074509707527 |
14.363606 |
23.965468507527 |
1.108 |
| Rate Per Man Day |
462 |
562 |
612 |
512 |
| Total Amount |
42538.423484877 |
8072.346572 |
14666.866726606 |
567.296 |
Total Labour Amount (in Rs.): 65844.932783484
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM029 |
BRM340 |
BRM028 |
BRM044 |
BRM056 |
BRM252 |
BRM104 |
BRM092 |
BRM140 |
| 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 |
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. |
6.622 |
Cum |
1 |
6.622 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
Concrete (AR0303) :.Cement concrete (1:3:6) with 4 cm. Crusher Broken hard granite metal - Cement concrete (1:3:6) with 4 cm. hard granite(Crusher 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. |
6.6787 |
Cum |
- |
- |
2.29 |
15.294223 |
0.48 |
3.205776 |
0.96 |
6.411552 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
Concrete (AR0307) :.Cement concrete (1:2:4)with 12mm size hard broken granite chips per 1cum - Cement concrete work with (1:2:4) using 12mm size hard granite(crusher broken) 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 as per specificaion and direction of Engineer-in charge. |
4.6928 |
Cum |
- |
- |
3.23 |
15.157744 |
0.45 |
2.11176 |
- |
- |
0.9 |
4.22352 |
- |
- |
- |
- |
- |
- |
- |
- |
| 4 |
Plastering (AR1017) :.20mm thick cement Plaster in CM (1:4) over masonry work in inside. - 20mm thick cement Plaster in CM (1:4) over stone 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. |
55.3896 |
Sqm |
- |
- |
0.0744 |
4.12098624 |
0.021 |
1.1631816 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 5 |
Painting(AR0901ci) :.Priming one coat with outer surface primer of approved quality oil-bound primer over plastering surfaces(Outer surface) - Priming one coat with outer surface primer of approved quality oil-bound primer over plastering surfaces including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. |
222.3896 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.084 |
18.6807264 |
- |
- |
- |
- |
- |
- |
| 6 |
R.C.C. Work (AR0410c) :.R.C.C. foundation , plinth band and footings bases of columns mass concrete precast slabs etc - 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. foundation, plinth band and footings bases of columns mass concrete precast slabs, etc |
22.16 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.00267 |
0.0591672 |
0.126 |
2.79216 |
- |
- |
| 7 |
Painting(AR0920) :.Finishing wall two coats with plastic emulsion paint of approved shades on new work (Inside) - Finishing wall two coats with plastic emulsion paint 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) |
222.3896 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.125 |
27.7987 |
| 8 |
Earth Work (AR0102aa) :.Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift - Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per the direction of the Engineer-in-charge |
8.022 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Total Qty |
6.622 |
34.57295324 |
6.4807176 |
6.411552 |
4.22352 |
18.6807264 |
0.0591672 |
2.79216 |
27.7987 |
| Rate Per Unit |
413.05 |
578.157 |
417.99 |
1661.86 |
2063.23 |
125.86677 |
58573.086 |
229.106 |
249.70677 |
| Total Amount |
2735.2171 |
19988.594926379 |
2708.875149624 |
10655.10180672 |
8714.0931696 |
2351.2826932217 |
3465.6054939792 |
639.70060896 |
6941.523587199 |
Total Material Amount (in Rs.): 58199.994535683
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM029 |
BRM340 |
BRM028 |
BRM044 |
BRM056 |
BRM252 |
BRM104 |
BRM092 |
BRM140 |
| 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 |
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. |
6.622 |
Cum |
1 |
6.622 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
Concrete (AR0303) :.Cement concrete (1:3:6) with 4 cm. Crusher Broken hard granite metal - Cement concrete (1:3:6) with 4 cm. hard granite(Crusher 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. |
6.6787 |
Cum |
- |
- |
2.29 |
15.294223 |
0.48 |
3.205776 |
0.96 |
6.411552 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
Concrete (AR0307) :.Cement concrete (1:2:4)with 12mm size hard broken granite chips per 1cum - Cement concrete work with (1:2:4) using 12mm size hard granite(crusher broken) 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 as per specificaion and direction of Engineer-in charge. |
4.6928 |
Cum |
- |
- |
3.23 |
15.157744 |
0.45 |
2.11176 |
- |
- |
0.9 |
4.22352 |
- |
- |
- |
- |
- |
- |
- |
- |
| 4 |
Plastering (AR1017) :.20mm thick cement Plaster in CM (1:4) over masonry work in inside. - 20mm thick cement Plaster in CM (1:4) over stone 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. |
55.3896 |
Sqm |
- |
- |
0.0744 |
4.12098624 |
0.021 |
1.1631816 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 5 |
Painting(AR0901ci) :.Priming one coat with outer surface primer of approved quality oil-bound primer over plastering surfaces(Outer surface) - Priming one coat with outer surface primer of approved quality oil-bound primer over plastering surfaces including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. |
222.3896 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.084 |
18.6807264 |
- |
- |
- |
- |
- |
- |
| 6 |
R.C.C. Work (AR0410c) :.R.C.C. foundation , plinth band and footings bases of columns mass concrete precast slabs etc - 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. foundation, plinth band and footings bases of columns mass concrete precast slabs, etc |
22.16 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.00267 |
0.0591672 |
0.000614 |
0.01360624 |
- |
- |
| 7 |
Painting(AR0920) :.Finishing wall two coats with plastic emulsion paint of approved shades on new work (Inside) - Finishing wall two coats with plastic emulsion paint 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) |
222.3896 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.125 |
27.7987 |
| 8 |
Earth Work (AR0102aa) :.Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift - Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per the direction of the Engineer-in-charge |
8.022 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Total Qty |
6.622 |
34.57295324 |
6.4807176 |
6.411552 |
4.22352 |
18.6807264 |
0.0591672 |
0.01360624 |
27.7987 |
| Rate Per Unit |
40.25 |
0 |
40.25 |
149.5 |
149.5 |
0 |
0 |
0 |
0 |
| Total Amount |
266.5355 |
0 |
260.8488834 |
958.527024 |
631.41624 |
0 |
0 |
0 |
0 |
Total Royalty Amount (in Rs.): 2117.3276474
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 500
|
Rs. 500 |
| 2 |
Contingency @
1%
|
Rs. 1321.615667962 |
| 3 |
Any Other Lumpsum @
Rs. 65000
|
Rs. 65000 |
Total Addition Component Amount (in Rs.): 66821.615667962
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Labour Cess @
1%
|
Rs. 1989.8318246416 |
| 2 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.945) @ 280.095
|
Rs. 280.095 |
| 3 |
DMF @
Rs. 184.1154476
|
Rs. 184.1154476 |
| 4 |
EMF @
Rs. 92.0577238
|
Rs. 92.0577238 |
| 5 |
Royalty @
Rs. 1841.154476
|
Rs. 1841.154476 |
| 6 |
Contingency @
1%
|
Rs. 1989.8318246416 |
Total Deduction Component Amount (in Rs.): 6377.0862966832
Total Net Amount (in Rs.): 192606.09616748
