| State: Odisha |
District: Cuttack |
Block: Tigiria |
Gram Panchayat: Bhiruda |
Work Code: OD/350/3345/117170/398981/00062833 (Const of Rural Haat at Godijharia, Bhiruda )
Project Category: Other Infrastructure
| Financial Year: 2021-22 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Tigiria |
Bill Status:
Final Bill
|
| Proposal Date: 12-11-2021 |
Date of Commencement: 12-11-2025 |
| Date of Completion: 03-12-2025 |
Scheme Name: 5th SFC Grant in Aid |
| Scheme Component Name: Development of Rural Haat |
Project Sub-Category: Rural Haat |
| Project Type: New Work |
Name of Executant: Mihir Kumar Sethy |
Administrative Approval Details
Approval No.: OD/350/3345/117170/398981/00062833/AS
Technical Sanction Details
Technical Sanction No.: OD/350/3345/117170/398981/00062833/TS
Fund Sanction No.: 19515
Fund Sanction Amount (in Rs.): 1000000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
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 |
45.537945088 |
240.77592 |
10964.440623473 |
| 2 |
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 |
101.61653722384 |
1259.372232 |
127973.0452917 |
| 3 |
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 |
27.364812148925 |
5655.74829386 |
154768.48962308 |
| 4 |
Masonry Brick Work (AR0603b) : Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth - Brickwork with Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth having crushing strength not less than 75.00 Kg/cm2 with dimensional tolerance ±8 percent immersing the bricks in water not less than six hours with cost conveyance, royalty, taxes of all materials, labor, and T&P required for the work, etc. complete and as per direction of Engineer-in-charge.
|
Cum |
36.648994613888 |
5062.507481248 |
185535.80941303 |
| 5 |
Flooring (AR0802i) : 2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG crusher broken chips - 2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG crusher broken chips including punning incl. cost, conveyance & royalty of materials as per direction of Engineer-in-charge.
|
Sqm |
228.54138 |
368.9991829772 |
84331.582496482 |
| 6 |
Roofing (AR1132i) : Supplying, feeting & fixing of G.C.I. Sheet (0.40mm thick) in roof drilling hole in wind ties - Supplying, fitting & fixing of G.C.I. Sheet (0.40mm thick) in roof drilling hole in wind ties including fixing of ridges valleys wind ties etc. including cost of fitting, Labour and material etc. complete as per direction of Engineer-in-Charge
|
Sqm |
243.40586 |
815.26646129032 |
198440.63413953 |
| 7 |
Iron Work (AR1703) : Iron work wrought and put up in trusses and record racks - Iron work wrought and put up in trusses and record racks including all cost of labour, material, machinery and T & P required for the work etc. as per direction of Engineer-in-Charge.
|
Qntl |
16.8 |
13554.584094252 |
227717.01278343 |
Total Amount (in Rs.): 989731.01437072
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 (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
|
45.537945088 |
Cubic Meter |
0.516 |
23.497579665408 |
- |
- |
- |
- |
- |
- |
| 2 |
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.
|
101.61653722384 |
Cubic Meter |
0.1236 |
12.559804000867 |
- |
- |
- |
- |
- |
- |
| 3 |
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.
|
27.364812148925 |
Cubic Meter |
3.9 |
106.72276738081 |
- |
- |
0.18 |
4.9256661868065 |
- |
- |
| 4 |
Masonry Brick Work (AR0603b) : Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth - Brickwork with Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth having crushing strength not less than 75.00 Kg/cm2 with dimensional tolerance ±8 percent immersing the bricks in water not less than six hours with cost conveyance, royalty, taxes of all materials, labor, and T&P required for the work, etc. complete and as per direction of Engineer-in-charge.
|
36.648994613888 |
Cubic Meter |
2.96 |
108.48102405711 |
- |
- |
1.05 |
38.481444344582 |
0.35 |
12.827148114861 |
| 5 |
Flooring (AR0802i) : 2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG crusher broken chips - 2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG crusher broken chips including punning incl. cost, conveyance & royalty of materials as per direction of Engineer-in-charge.
|
228.54138 |
Square Meter |
0.36 |
82.2748968 |
- |
- |
- |
- |
0.13 |
29.7103794 |
| 6 |
Roofing (AR1132i) : Supplying, feeting & fixing of G.C.I. Sheet (0.40mm thick) in roof drilling hole in wind ties - Supplying, fitting & fixing of G.C.I. Sheet (0.40mm thick) in roof drilling hole in wind ties including fixing of ridges valleys wind ties etc. including cost of fitting, Labour and material etc. complete as per direction of Engineer-in-Charge
|
243.40586 |
Square Meter |
0.21505376344086 |
52.345346236559 |
- |
- |
- |
- |
0.16129032258065 |
39.259009677419 |
| 7 |
Iron Work (AR1703) : Iron work wrought and put up in trusses and record racks - Iron work wrought and put up in trusses and record racks including all cost of labour, material, machinery and T & P required for the work etc. as per direction of Engineer-in-Charge.
|
16.8 |
Quintal |
4.9212598425197 |
82.677165354331 |
1.9685039370079 |
33.070866141732 |
4.4291338582677 |
74.409448818898 |
- |
- |
| Total Qty |
468.55858349508 |
117.81655935029 |
81.79653719228 |
33.070866141732 |
| Rate Per Man Day |
462 |
562 |
612 |
512 |
| Total Amount |
216474.06557473 |
66212.906354861 |
50059.480761675 |
16932.283464567 |
Total Labour Amount (in Rs.): 349678.73615583
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM029 |
BRM340 |
BRM028 |
BRM044 |
BRM005 |
BRM056 |
BRM150 |
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 |
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 |
45.537945088 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
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. |
101.61653722384 |
Cum |
1 |
101.61653722384 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
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. |
27.364812148925 |
Cum |
- |
- |
2.29 |
62.665419821038 |
0.48 |
13.135109831484 |
0.96 |
26.270219662968 |
- |
- |
- |
- |
- |
- |
- |
- |
| 4 |
Masonry Brick Work (AR0603b) :.Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth - Brickwork with Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth having crushing strength not less than 75.00 Kg/cm2 with dimensional tolerance ±8 percent immersing the bricks in water not less than six hours with cost conveyance, royalty, taxes of all materials, labor, and T&P required for the work, etc. complete and as per direction of Engineer-in-charge. |
36.648994613888 |
Cum |
- |
- |
0.672 |
24.628124380533 |
0.28 |
10.261718491889 |
- |
- |
350 |
12827.148114861 |
- |
- |
- |
- |
- |
- |
| 5 |
Flooring (AR0802i) :.2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG crusher broken chips - 2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG crusher broken chips including punning incl. cost, conveyance & royalty of materials as per direction of Engineer-in-charge. |
228.54138 |
Sqm |
- |
- |
0.0858 |
19.608850404 |
0.012 |
2.74249656 |
- |
- |
- |
- |
0.023 |
5.25645174 |
- |
- |
- |
- |
| 6 |
Roofing (AR1132i) :.Supplying, feeting & fixing of G.C.I. Sheet (0.40mm thick) in roof drilling hole in wind ties - Supplying, fitting & fixing of G.C.I. Sheet (0.40mm thick) in roof drilling hole in wind ties including fixing of ridges valleys wind ties etc. including cost of fitting, Labour and material etc. complete as per direction of Engineer-in-Charge |
243.40586 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1 |
243.40586 |
- |
- |
| 7 |
Iron Work(AR1703) :.Iron work wrought and put up in trusses and record racks - Iron work wrought and put up in trusses and record racks including all cost of labour, material, machinery and T & P required for the work etc. as per direction of Engineer-in-Charge. |
16.8 |
Qntl |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1 |
16.8 |
| Total Qty |
101.61653722384 |
106.90239460557 |
26.139324883373 |
26.270219662968 |
12827.148114861 |
5.25645174 |
243.40586 |
16.8 |
| Rate Per Unit |
803.65 |
563.767 |
808.59 |
1417.71 |
5.8914 |
1846.31 |
609.13 |
6486.587 |
| Total Amount |
81664.130139939 |
60268.042299599 |
21135.996707446 |
37243.553118386 |
75569.860403891 |
9705.0394120794 |
148265.8115018 |
108974.6616 |
Total Material Amount (in Rs.): 542827.09518314
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM029 |
BRM340 |
BRM028 |
BRM044 |
BRM005 |
BRM056 |
BRM150 |
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 |
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 |
45.537945088 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
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. |
101.61653722384 |
Cum |
1 |
101.61653722384 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
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. |
27.364812148925 |
Cum |
- |
- |
2.29 |
62.665419821038 |
0.48 |
13.135109831484 |
0.96 |
26.270219662968 |
- |
- |
- |
- |
- |
- |
- |
- |
| 4 |
Masonry Brick Work (AR0603b) :.Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth - Brickwork with Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth having crushing strength not less than 75.00 Kg/cm2 with dimensional tolerance ±8 percent immersing the bricks in water not less than six hours with cost conveyance, royalty, taxes of all materials, labor, and T&P required for the work, etc. complete and as per direction of Engineer-in-charge. |
36.648994613888 |
Cum |
- |
- |
0.672 |
24.628124380533 |
0.28 |
10.261718491889 |
- |
- |
350 |
12827.148114861 |
- |
- |
- |
- |
- |
- |
| 5 |
Flooring (AR0802i) :.2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG crusher broken chips - 2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG crusher broken chips including punning incl. cost, conveyance & royalty of materials as per direction of Engineer-in-charge. |
228.54138 |
Sqm |
- |
- |
0.0858 |
19.608850404 |
0.012 |
2.74249656 |
- |
- |
- |
- |
0.023 |
5.25645174 |
- |
- |
- |
- |
| 6 |
Roofing (AR1132i) :.Supplying, feeting & fixing of G.C.I. Sheet (0.40mm thick) in roof drilling hole in wind ties - Supplying, fitting & fixing of G.C.I. Sheet (0.40mm thick) in roof drilling hole in wind ties including fixing of ridges valleys wind ties etc. including cost of fitting, Labour and material etc. complete as per direction of Engineer-in-Charge |
243.40586 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1 |
243.40586 |
- |
- |
| 7 |
Iron Work(AR1703) :.Iron work wrought and put up in trusses and record racks - Iron work wrought and put up in trusses and record racks including all cost of labour, material, machinery and T & P required for the work etc. as per direction of Engineer-in-Charge. |
16.8 |
Qntl |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1 |
16.8 |
| Total Qty |
101.61653722384 |
106.90239460557 |
26.139324883373 |
26.270219662968 |
12827.148114861 |
5.25645174 |
243.40586 |
16.8 |
| Rate Per Unit |
386.15 |
0 |
386.15 |
259.5 |
0 |
259.5 |
0 |
0 |
| Total Amount |
39239.225848986 |
0 |
10093.700303714 |
6817.1220025402 |
0 |
1364.04922653 |
0 |
0 |
Total Royalty Amount (in Rs.): 57514.09738177
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 500
|
Rs. 500 |
| 2 |
Contingency @
Rs. 9767
|
Rs. 9767 |
Total Addition Component Amount (in Rs.): 10267
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
Rs. 9767
|
Rs. 9767 |
| 2 |
Royalty @
Rs. 8569.9224561383
|
Rs. 8569.9224561383 |
| 3 |
Additional Royalty @
Rs. 47658.686557211
|
Rs. 47658.686557211 |
| 4 |
EMF @
Rs. 428.49612280691
|
Rs. 428.49612280691 |
| 5 |
DMF @
Rs. 856.99224561383
|
Rs. 856.99224561383 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.945) @ 852.12
|
Rs. 852.12 |
| 7 |
Labour Cess @
Rs. 10000
|
Rs. 10000 |
| 8 |
Any Other Lumpsum Bill @
Rs. 20000
|
Rs. 20000 |
Total Deduction Component Amount (in Rs.): 98133.21738177
Total Net Amount (in Rs.): 901864.79698895
