| State: Odisha |
District: Cuttack |
Block: Narasinghpur |
Gram Panchayat: Badabhuin |
Work Code: OD/350/3340/117022/398520/00063337 (Development of Jantaraia Club House)
Project Category: Building
| Financial Year: 2025-26 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Narasinghpur |
Bill Status:
Final Bill
|
| Proposal Date: - |
Date of Commencement: 19-11-2025 |
| Date of Completion: 02-01-2026 |
Scheme Name: SFC Devolution of Fund |
| Scheme Component Name: 5TH SFC DEVOLUTION GRANT TO PANCHAYAT SAMITI |
Project Sub-Category: Community Centre |
| Project Type: New Work |
Name of Executant: DHURBA |
Administrative Approval Details
Approval No.: OD/350/3340/117022/398520/00063337/AS
Technical Sanction Details
Technical Sanction No.: OD/350/3340/117022/398520/00063337/TS
Fund Sanction No.: 15612
Fund Sanction Amount (in Rs.): 202038
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
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 |
4.20798 |
6308.41640436 |
26545.690061219 |
| 2 |
Masonry Brick Work (AR0603bi) : Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure - Brickwork with Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure 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 |
15.02715 |
5121.050656648 |
76954.796375048 |
| 3 |
Other Building Items. (AR1901B) : Vitrified Tile 600mmx600mm Plain Ivory - Supplying, fitting & fixing Vitrified Tile 600mmx600mm Plain Ivory in floors of size 600mm x 600 mm of approved make conforming IS:13755 laid on 20 mm thick cement mortar(1:4)and filling joints with white cement of approved quality including cost of all materials, taxes, labour, T&P , etc. required for the work all complete as per direction of Engineer-in-charge(for new work only)
|
Sqm |
43.617 |
1003.9073451446 |
43787.426673172 |
| 4 |
Flooring (AR0816k) : Fixing Ceramic Tiles (30cmx30cm / 40cmx40cm special plain/printed series ceramic floor tiles of premium grade having thickness 7mm to 8mm confirming to IS 13755) in floor (For repair and maintenance) . - Fixing Ceramic Tiles (30cmx30cm / 40cmx40cm special plain/printed series ceramic floor tiles of premium grade having thickness 7mm to 8mm confirming to IS 13755) in floor treads or steps and landing on a 25mm thick bed of cement mortar 1:1 (1cement: 1sand) jointed with neat cement slurry mixed with pigment to match the shades of the ceramic tiles including rubbing and polishing, cost of precast tiles complete as per direction of Enginer-in-charge(For repair and maintenance) .
|
Sqm |
41.148 |
1190.2694067918 |
48977.205550669 |
Total Amount (in Rs.): 196265.11866011
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Skilled
|
Un-Skilled
|
Highly-Skilled
|
Semi-Skilled
|
| Rs. 562 |
Rs. 462 |
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 |
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.
|
4.20798 |
Cubic Meter |
3.9 |
16.411122 |
- |
- |
0.18 |
0.7574364 |
- |
- |
| 2 |
Masonry Brick Work (AR0603bi) : Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure - Brickwork with Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure 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.
|
15.02715 |
Cubic Meter |
2.96 |
44.480364 |
- |
- |
1.05 |
15.7785075 |
0.35 |
5.2595025 |
| 3 |
Other Building Items. (AR1901B) : Vitrified Tile 600mmx600mm Plain Ivory - Supplying, fitting & fixing Vitrified Tile 600mmx600mm Plain Ivory in floors of size 600mm x 600 mm of approved make conforming IS:13755 laid on 20 mm thick cement mortar(1:4)and filling joints with white cement of approved quality including cost of all materials, taxes, labour, T&P , etc. required for the work all complete as per direction of Engineer-in-charge(for new work only)
|
43.617 |
Square Meter |
0.216 |
9.421272 |
- |
- |
- |
- |
0.216 |
9.421272 |
| 4 |
Flooring (AR0816k) : Fixing Ceramic Tiles (30cmx30cm / 40cmx40cm special plain/printed series ceramic floor tiles of premium grade having thickness 7mm to 8mm confirming to IS 13755) in floor (For repair and maintenance) . - Fixing Ceramic Tiles (30cmx30cm / 40cmx40cm special plain/printed series ceramic floor tiles of premium grade having thickness 7mm to 8mm confirming to IS 13755) in floor treads or steps and landing on a 25mm thick bed of cement mortar 1:1 (1cement: 1sand) jointed with neat cement slurry mixed with pigment to match the shades of the ceramic tiles including rubbing and polishing, cost of precast tiles complete as per direction of Enginer-in-charge(For repair and maintenance) .
|
41.148 |
Square Meter |
0.216 |
8.887968 |
0.55 |
22.6314 |
- |
- |
0.216 |
8.887968 |
| Total Qty |
16.5359439 |
79.200726 |
23.5687425 |
22.6314 |
| Rate Per Man Day |
562 |
462 |
612 |
512 |
| Total Amount |
9293.2004718 |
36590.735412 |
14424.07041 |
11587.2768 |
Total Labour Amount (in Rs.): 71895.2830938
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM044 |
BRMMR0025 |
BRM005 |
BRM174 |
BRM131 |
BRMMR0027 |
BRM130 |
| 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 |
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. |
4.20798 |
Cum |
2.29 |
9.6362742 |
0.48 |
2.0198304 |
0.96 |
4.0396608 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
Masonry Brick Work (AR0603bi) :.Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure - Brickwork with Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure 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. |
15.02715 |
Cum |
0.672 |
10.0982448 |
0.28 |
4.207602 |
- |
- |
1 |
15.02715 |
350 |
5259.5025 |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
Other Building Items. (AR1901B) :.Vitrified Tile 600mmx600mm Plain Ivory - Supplying, fitting & fixing Vitrified Tile 600mmx600mm Plain Ivory in floors of size 600mm x 600 mm of approved make conforming IS:13755 laid on 20 mm thick cement mortar(1:4)and filling joints with white cement of approved quality including cost of all materials, taxes, labour, T&P , etc. required for the work all complete as per direction of Engineer-in-charge(for new work only) |
43.617 |
Sqm |
0.1074 |
4.6844658 |
0.021 |
0.915957 |
- |
- |
- |
- |
- |
- |
0.0076 |
0.3314892 |
1 |
43.617 |
- |
- |
- |
- |
| 4 |
Flooring (AR0816k) :.Fixing Ceramic Tiles (30cmx30cm / 40cmx40cm special plain/printed series ceramic floor tiles of premium grade having thickness 7mm to 8mm confirming to IS 13755) in floor (For repair and maintenance) . - Fixing Ceramic Tiles (30cmx30cm / 40cmx40cm special plain/printed series ceramic floor tiles of premium grade having thickness 7mm to 8mm confirming to IS 13755) in floor treads or steps and landing on a 25mm thick bed of cement mortar 1:1 (1cement: 1sand) jointed with neat cement slurry mixed with pigment to match the shades of the ceramic tiles including rubbing and polishing, cost of precast tiles complete as per direction of Enginer-in-charge(For repair and maintenance) . |
41.148 |
Sqm |
0.2737 |
11.2622076 |
0.013 |
0.534924 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1 |
41.148 |
1 |
41.148 |
| Total Qty |
35.6811924 |
7.6783134 |
4.0396608 |
15.02715 |
5259.5025 |
0.3314892 |
43.617 |
41.148 |
41.148 |
| Rate Per Unit |
569.712 |
548.19 |
1900.31 |
33 |
6.33315 |
2047.912 |
659.7466671 |
8.5 |
464.5902781 |
| Total Amount |
20328.003484589 |
4209.174622746 |
7676.607814848 |
495.89595 |
33309.218257875 |
678.8607105504 |
28776.170378901 |
349.758 |
19116.960763259 |
Total Material Amount (in Rs.): 114940.64998277
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM044 |
BRM005 |
BRM174 |
BRM131 |
BRM130 |
| 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 |
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. |
4.20798 |
Cum |
2.29 |
9.6362742 |
0.48 |
2.0198304 |
0.96 |
4.0396608 |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
Masonry Brick Work (AR0603bi) :.Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure - Brickwork with Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure 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. |
15.02715 |
Cum |
0.672 |
10.0982448 |
0.28 |
4.207602 |
- |
- |
350 |
5259.5025 |
- |
- |
- |
- |
- |
- |
| 3 |
Other Building Items. (AR1901B) :.Vitrified Tile 600mmx600mm Plain Ivory - Supplying, fitting & fixing Vitrified Tile 600mmx600mm Plain Ivory in floors of size 600mm x 600 mm of approved make conforming IS:13755 laid on 20 mm thick cement mortar(1:4)and filling joints with white cement of approved quality including cost of all materials, taxes, labour, T&P , etc. required for the work all complete as per direction of Engineer-in-charge(for new work only) |
43.617 |
Sqm |
0.1074 |
4.6844658 |
0.021 |
0.915957 |
- |
- |
- |
- |
0.0076 |
0.3314892 |
1 |
43.617 |
- |
- |
| 4 |
Flooring (AR0816k) :.Fixing Ceramic Tiles (30cmx30cm / 40cmx40cm special plain/printed series ceramic floor tiles of premium grade having thickness 7mm to 8mm confirming to IS 13755) in floor (For repair and maintenance) . - Fixing Ceramic Tiles (30cmx30cm / 40cmx40cm special plain/printed series ceramic floor tiles of premium grade having thickness 7mm to 8mm confirming to IS 13755) in floor treads or steps and landing on a 25mm thick bed of cement mortar 1:1 (1cement: 1sand) jointed with neat cement slurry mixed with pigment to match the shades of the ceramic tiles including rubbing and polishing, cost of precast tiles complete as per direction of Enginer-in-charge(For repair and maintenance) . |
41.148 |
Sqm |
0.2737 |
11.2622076 |
0.013 |
0.534924 |
- |
- |
- |
- |
- |
- |
- |
- |
1 |
41.148 |
| Total Qty |
35.6811924 |
7.6783134 |
4.0396608 |
5259.5025 |
0.3314892 |
43.617 |
41.148 |
| Rate Per Unit |
0 |
169.25 |
674.5 |
0 |
0 |
0 |
0 |
| Total Amount |
0 |
1299.55454295 |
2724.7512096 |
0 |
0 |
0 |
0 |
Total Royalty Amount (in Rs.): 4024.30575255
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 1734
|
Rs. 1734 |
| 2 |
Contingency @
Rs. 2000
|
Rs. 2000 |
Total Addition Component Amount (in Rs.): 3734
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
Rs. 2000
|
Rs. 2000 |
| 2 |
Royalty @
Rs. 793.896873
|
Rs. 794 |
| 3 |
Additional Royalty @
Rs. 3111.3243486
|
Rs. 3111 |
| 4 |
EMF @
Rs. 39.69484365
|
Rs. 40 |
| 5 |
DMF @
Rs. 79.3896873
|
Rs. 79 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 23 x 3.945) @ 291.93
|
Rs. 291.93 |
| 7 |
Labour Cess @
Rs. 2000
|
Rs. 2000 |
Total Deduction Component Amount (in Rs.): 8315.93
Total Net Amount (in Rs.): 191683.18866011
