| State: Odisha |
District: Ganjam |
Block: Bellaguntha |
Gram Panchayat: Gobara |
Work Code: OD/354/3366/117622/410681/00063468 (Completion Of Rajak Samaj Gruha Gobara)
Project Category: Building
| Financial Year: 2025-26 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Bellaguntha |
Bill Status:
Final Bill
|
| Proposal Date: - |
Date of Commencement: 02-11-2025 |
| Date of Completion: 21-12-2025 |
Scheme Name: SFC Devolution of Fund |
| Scheme Component Name: 5TH SFC DEVOLUTION GRANT TO ZILLA PARISHAD |
Project Sub-Category: Community Centre |
| Project Type: Upgradation or Improvement |
Name of Executant: Suraj Chandra Majhi |
Administrative Approval Details
Approval No.: OD/354/3366/117622/410681/00063468/AS
Technical Sanction Details
Technical Sanction No.: OD/354/3366/117622/410681/00063468/TS
Fund Sanction No.: 6911
Fund Sanction Amount (in Rs.): 135721
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 |
6.109375 |
5349.16819736 |
32680.074455746 |
| 2 |
Plastering (AR1027) : 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces including chipping (Inside) - 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces in inside including chipping with proper level and line, curing for the proper period with cost conveyance, royalty, taxes of all materials, labor, and T & P required for the work, etc comp. and as per the direction of the Engineer-in-charge.
|
Sqm |
75.1 |
189.6320707348 |
14241.368512183 |
| 3 |
Plastering (AR1014) : 16mm thick cement Plaster in CM (1:6) over brick work in inside. - 16mm thick cement Plaster in CM (1:6) over brick 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 |
112.1654 |
244.323495712 |
27404.642625935 |
| 4 |
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 |
48.875 |
361.8109594472 |
17683.510642982 |
| 5 |
Painting (AR0901d) : Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces (Inner surface) - Priming one coat with inner surface primer of approved quality water-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 |
178.5904 |
71.83753306751 |
12829.49376554 |
| 6 |
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 |
178.5904 |
94.76013415 |
16923.250261902 |
Total Amount (in Rs.): 121762.34026429
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Skilled
|
Un-Skilled
|
Highly-Skilled
|
| Rs. 562 |
Rs. 462 |
Rs. 612 |
| 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.
|
6.109375 |
Cubic Meter |
3.9 |
23.8265625 |
0.18 |
1.0996875 |
- |
- |
| 2 |
Plastering (AR1027) : 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces including chipping (Inside) - 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces in inside including chipping with proper level and line, curing for the proper period with cost conveyance, royalty, taxes of all materials, labor, and T & P required for the work, etc comp. and as per the direction of the Engineer-in-charge.
|
75.1 |
Square Meter |
0.17 |
12.767 |
0.14 |
10.514 |
- |
- |
| 3 |
Plastering (AR1014) : 16mm thick cement Plaster in CM (1:6) over brick work in inside. - 16mm thick cement Plaster in CM (1:6) over brick 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.
|
112.1654 |
Square Meter |
0.24 |
26.919696 |
0.16 |
17.946464 |
- |
- |
| 4 |
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.
|
48.875 |
Square Meter |
0.36 |
17.595 |
- |
- |
0.13 |
6.35375 |
| 5 |
Painting (AR0901d) : Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces (Inner surface) - Priming one coat with inner surface primer of approved quality water-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.
|
178.5904 |
Square Meter |
0.053763440860215 |
9.6016344086021 |
- |
- |
0.053763440860215 |
9.6016344086021 |
| 6 |
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)
|
178.5904 |
Square Meter |
0.064 |
11.4297856 |
- |
- |
0.054 |
9.6438816 |
| Total Qty |
29.5601515 |
102.1396785086 |
25.599266008602 |
| Rate Per Man Day |
562 |
462 |
612 |
| Total Amount |
16612.805143 |
47188.531470974 |
15666.750797265 |
Total Labour Amount (in Rs.): 79468.087411239
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM044 |
BRM056 |
BRM253 |
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) |
| 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. |
6.109375 |
Cum |
2.29 |
13.99046875 |
0.48 |
2.9325 |
0.96 |
5.865 |
- |
- |
- |
- |
- |
- |
| 2 |
Plastering (AR1027) :.6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces including chipping (Inside) - 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces in inside including chipping with proper level and line, curing for the proper period with cost conveyance, royalty, taxes of all materials, labor, and T & P required for the work, etc comp. and as per the direction of the Engineer-in-charge. |
75.1 |
Sqm |
0.0372 |
2.79372 |
0.0075 |
0.56325 |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
Plastering (AR1014) :.16mm thick cement Plaster in CM (1:6) over brick work in inside. - 16mm thick cement Plaster in CM (1:6) over brick 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. |
112.1654 |
Sqm |
0.043 |
4.8231122 |
0.018 |
2.0189772 |
- |
- |
- |
- |
- |
- |
- |
- |
| 4 |
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. |
48.875 |
Sqm |
0.0858 |
4.193475 |
0.012 |
0.5865 |
- |
- |
0.023 |
1.124125 |
- |
- |
- |
- |
| 5 |
Painting(AR0901d) :.Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces (Inner surface) - Priming one coat with inner surface primer of approved quality water-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. |
178.5904 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
0.084 |
15.0015936 |
- |
- |
| 6 |
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) |
178.5904 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.125 |
22.3238 |
| Total Qty |
25.80077595 |
6.1012272 |
5.865 |
1.124125 |
15.0015936 |
22.3238 |
| Rate Per Unit |
593.017 |
407.34 |
1271.26 |
1672.63 |
159.33732 |
249.64732 |
| Total Amount |
15300.298751541 |
2485.273887648 |
7455.9399 |
1880.24519875 |
2390.3137199532 |
5573.076842216 |
Total Material Amount (in Rs.): 35085.148300108
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM044 |
BRM056 |
BRM253 |
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) |
| 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. |
6.109375 |
Cum |
2.29 |
13.99046875 |
0.48 |
2.9325 |
0.96 |
5.865 |
- |
- |
- |
- |
- |
- |
| 2 |
Plastering (AR1027) :.6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces including chipping (Inside) - 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces in inside including chipping with proper level and line, curing for the proper period with cost conveyance, royalty, taxes of all materials, labor, and T & P required for the work, etc comp. and as per the direction of the Engineer-in-charge. |
75.1 |
Sqm |
0.0372 |
2.79372 |
0.0075 |
0.56325 |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
Plastering (AR1014) :.16mm thick cement Plaster in CM (1:6) over brick work in inside. - 16mm thick cement Plaster in CM (1:6) over brick 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. |
112.1654 |
Sqm |
0.043 |
4.8231122 |
0.018 |
2.0189772 |
- |
- |
- |
- |
- |
- |
- |
- |
| 4 |
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. |
48.875 |
Sqm |
0.0858 |
4.193475 |
0.012 |
0.5865 |
- |
- |
0.023 |
1.124125 |
- |
- |
- |
- |
| 5 |
Painting(AR0901d) :.Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces (Inner surface) - Priming one coat with inner surface primer of approved quality water-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. |
178.5904 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
0.084 |
15.0015936 |
- |
- |
| 6 |
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) |
178.5904 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.125 |
22.3238 |
| Total Qty |
25.80077595 |
6.1012272 |
5.865 |
1.124125 |
15.0015936 |
22.3238 |
| Rate Per Unit |
0 |
215.25 |
293.5 |
293.5 |
0 |
0 |
| Total Amount |
0 |
1313.2891548 |
1721.3775 |
329.9306875 |
0 |
0 |
Total Royalty Amount (in Rs.): 3364.5973423
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 2600
|
Rs. 2600 |
| 2 |
Contingency @
Rs. 1357
|
Rs. 1357 |
Total Addition Component Amount (in Rs.): 3957
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
Rs. 1357
|
Rs. 1357 |
| 2 |
Royalty @
Rs. 1122.129202
|
Rs. 1122 |
| 3 |
Additional Royalty @
Rs. 2074.14876
|
Rs. 2074 |
| 4 |
EMF @
Rs. 56.1064601
|
Rs. 56 |
| 5 |
DMF @
Rs. 112.2129202
|
Rs. 112 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.945) @ 209.085
|
Rs. 209.085 |
| 7 |
Labour Cess @
Rs. 1357
|
Rs. 1357 |
| 8 |
Any Other Lumpsum Bill @
Rs. 2714
|
Rs. 2714 |
Total Deduction Component Amount (in Rs.): 9001.085
Total Net Amount (in Rs.): 116718.25526429
