| State: Odisha |
District: Ganjam |
Block: Buguda |
Gram Panchayat: Balipadar |
Work Code: OD/354/3368/117656/410451/00062142 (Repar & Maintenance of Market Complex at Balipadar)
Project Category: Building
| Financial Year: 2020-21 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Buguda |
Bill Status:
Final Bill
|
| Proposal Date: - |
Date of Commencement: 06-11-2025 |
| Date of Completion: 14-11-2025 |
Scheme Name: 5th SFC Grant in Aid |
| Scheme Component Name: Maintenance of Capital Assets |
Project Sub-Category: Market Complex |
| Project Type: Repair and Maintenance |
Name of Executant: Prasan Kumar Sahu |
Administrative Approval Details
Approval No.: OD/354/3368/117656/410451/00062142/AS
Technical Sanction Details
Technical Sanction No.: OD/354/3368/117656/410451/00062142/TS
Fund Sanction No.: 7735
Fund Sanction Amount (in Rs.): 500000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Concrete (AR0317) : 2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips - 2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips including hoisting and laying in position compacting 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. (new work)
|
Sqm |
421.821890865 |
352.4761384772 |
148682.15121725 |
| 2 |
miscellaneous (ARM029) : Doors-Taking out the door or window shutters and refixing them including screws as may be required.(Doors and Window) and as directed by Engineer-in-Charge. - Doors-Taking out the door or window shutters and refixing them including screws as may be required.(Doors and Window) and as directed by Engineer-in-Charge.
|
Each |
980 |
71.8 |
70364 |
| 3 |
Painting (AR0920b) : Finishing wall surface with two coats with plastic emulsion paint of approved shades above one coat waterbound Primer on new work (Inside) - Finishing wall surface with two coats with plastic emulsion paint of approved shades above one coat waterbound Primer on new work to give an even shade including all costs of labor, Paint, Primer, Brushes and putty required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside)
|
Sqm |
1557.147183 |
166.59766721751 |
259417.08820212 |
Total Amount (in Rs.): 478463.23941936
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
Highly-Skilled
|
| Rs. 462 |
Rs. 612 |
| Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
| 1 |
Concrete (AR0317) : 2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips - 2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips including hoisting and laying in position compacting 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. (new work)
|
421.821890865 |
Square Meter |
0.36 |
151.8558807114 |
0.1 |
42.1821890865 |
| 3 |
Painting (AR0920b) : Finishing wall surface with two coats with plastic emulsion paint of approved shades above one coat waterbound Primer on new work (Inside) - Finishing wall surface with two coats with plastic emulsion paint of approved shades above one coat waterbound Primer on new work to give an even shade including all costs of labor, Paint, Primer, Brushes and putty required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside)
|
1557.147183 |
Square Meter |
0.11776344086022 |
183.37501019587 |
0.10776344086022 |
167.80353836587 |
| Total Qty |
335.23089090727 |
209.98572745237 |
| Rate Per Man Day |
462 |
612 |
| Total Amount |
154876.67159916 |
128511.26520085 |
Total Labour Amount (in Rs.): 283387.93680001
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM064 |
BRMM029 |
BRM140 |
BRM253 |
| 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 |
Concrete (AR0317) :.2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips - 2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips including hoisting and laying in position compacting 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. (new work) |
421.821890865 |
Sqm |
0.1208 |
50.956084416492 |
0.0169 |
7.1287899556185 |
0.0169 |
7.1287899556185 |
- |
- |
- |
- |
- |
- |
| 2 |
miscellaneous(ARM029) :.Doors-Taking out the door or window shutters and refixing them including screws as may be required.(Doors and Window) and as directed by Engineer-in-Charge. - Doors-Taking out the door or window shutters and refixing them including screws as may be required.(Doors and Window) and as directed by Engineer-in-Charge. |
980 |
Each |
- |
- |
- |
- |
- |
- |
1 |
980 |
- |
- |
- |
- |
| 3 |
Painting(AR0920b) :.Finishing wall surface with two coats with plastic emulsion paint of approved shades above one coat waterbound Primer on new work (Inside) - Finishing wall surface with two coats with plastic emulsion paint of approved shades above one coat waterbound Primer on new work to give an even shade including all costs of labor, Paint, Primer, Brushes and putty required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside) |
1557.147183 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
0.125 |
194.643397875 |
0.084 |
130.800363372 |
| Total Qty |
50.956084416492 |
7.1287899556185 |
7.1287899556185 |
980 |
194.643397875 |
130.800363372 |
| Rate Per Unit |
593.017 |
602.64 |
1155.02 |
71.8 |
249.64732 |
159.33732 |
| Total Amount |
30217.824312415 |
4296.0939788539 |
8233.8949745385 |
70364 |
48592.202635187 |
20841.379354721 |
Total Material Amount (in Rs.): 182545.39525572
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM064 |
BRM140 |
BRM253 |
| 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 |
Concrete (AR0317) :.2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips - 2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips including hoisting and laying in position compacting 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. (new work) |
421.821890865 |
Sqm |
0.1208 |
50.956084416492 |
0.0169 |
7.1287899556185 |
0.0169 |
7.1287899556185 |
- |
- |
- |
- |
| 2 |
miscellaneous(ARM029) :.Doors-Taking out the door or window shutters and refixing them including screws as may be required.(Doors and Window) and as directed by Engineer-in-Charge. - Doors-Taking out the door or window shutters and refixing them including screws as may be required.(Doors and Window) and as directed by Engineer-in-Charge. |
980 |
Each |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
Painting(AR0920b) :.Finishing wall surface with two coats with plastic emulsion paint of approved shades above one coat waterbound Primer on new work (Inside) - Finishing wall surface with two coats with plastic emulsion paint of approved shades above one coat waterbound Primer on new work to give an even shade including all costs of labor, Paint, Primer, Brushes and putty required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside) |
1557.147183 |
Sqm |
- |
- |
- |
- |
- |
- |
0.125 |
194.643397875 |
0.084 |
130.800363372 |
| Total Qty |
50.956084416492 |
7.1287899556185 |
7.1287899556185 |
194.643397875 |
130.800363372 |
| Rate Per Unit |
0 |
205.25 |
254.5 |
0 |
0 |
| Total Amount |
0 |
1463.1841383907 |
1814.2770437049 |
0 |
0 |
Total Royalty Amount (in Rs.): 3277.4611820956
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 2000
|
Rs. 2000 |
| 2 |
Contingency @
1%
|
Rs. 4784.6323941936 |
Total Addition Component Amount (in Rs.): 6784.6323941936
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Royalty @
Rs. 1176.2503426771
|
Rs. 1176.2503426771 |
| 2 |
Additional Royalty @
Rs. 1924.773288017
|
Rs. 1924.773288017 |
| 3 |
EMF @
Rs. 58.812517133852
|
Rs. 58.812517133852 |
| 4 |
DMF @
Rs. 117.62503426771
|
Rs. 117.62503426771 |
| 5 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.945) @ 402.39
|
Rs. 402.39 |
Total Deduction Component Amount (in Rs.): 3679.8511820957
Total Net Amount (in Rs.): 481568.02063146
