| State: Odisha |
District: Bargarh |
Block: Paikmal |
Gram Panchayat: Bhubaneswarpur |
Work Code: OD/347/3320/116536/379718/00064539 (Maintenance of Market Complex at Bhubaneswarpur)
Project Category: Other Infrastructure
| Financial Year: 2024-25 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Paikmal |
Bill Status:
Final Bill
|
| Proposal Date: - |
Date of Commencement: 04-12-2025 |
| Date of Completion: 04-12-2025 |
Scheme Name: 5th SFC Grant in Aid |
| Scheme Component Name: Maintenance of Capital Assets |
Project Sub-Category: Rural Haat |
| Project Type: Repair and Maintenance |
Name of Executant: Purna Chandra Bariha |
Administrative Approval Details
Approval No.: OD/347/3320/116536/379718/00064539/AS
Technical Sanction Details
Technical Sanction No.: OD/347/3320/116536/379718/00064539/TS
Fund Sanction No.:
Fund Sanction Amount (in Rs.): 250000
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 |
18.830672 |
240.77592 |
4533.9723750182 |
| 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 |
10.80002752 |
708.124332 |
7647.7622731816 |
| 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 |
14.225369600118 |
5578.35296346 |
79354.132665132 |
| 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 |
11.0090055 |
273.1441399856 |
3007.0453393942 |
| 5 |
Flooring (AR0802ii) : 2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG Hand broken chips - 2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG Hand broken chips including punning incl. cost, conveyance & royalty of materials as per direction of Engineer-in-charge.
|
Sqm |
30.52699677 |
362.1955131092 |
11056.741258793 |
| 6 |
Roofing (AR1135i) : G.C.I. Sheet (0.40mm thick) in walling - Supplying, fitting & fixing of G.C.I. Sheet (0.40mm thick) in walling including cost of nuts and bolts, fitting, labour and material etc. complete as per direction of Engineer-in-Charge.
|
Sqm |
41.620544 |
540.97316583945 |
22515.59745164 |
| 7 |
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 |
11.90438272 |
7142.13905002 |
85022.756690895 |
| 8 |
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 |
2.4546556 |
13248.912038252 |
32521.516128603 |
Total Amount (in Rs.): 245659.52418266
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
|
18.830672 |
Cubic Meter |
0.516 |
9.716626752 |
- |
- |
- |
- |
- |
- |
| 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.
|
10.80002752 |
Cubic Meter |
0.1236 |
1.334883401472 |
- |
- |
- |
- |
- |
- |
| 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.
|
14.225369600118 |
Cubic Meter |
3.9 |
55.47894144046 |
- |
- |
0.18 |
2.5605665280212 |
- |
- |
| 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.
|
11.0090055 |
Square Meter |
0.24 |
2.64216132 |
- |
- |
0.16 |
1.76144088 |
- |
- |
| 5 |
Flooring (AR0802ii) : 2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG Hand broken chips - 2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG Hand broken chips including punning incl. cost, conveyance & royalty of materials as per direction of Engineer-in-charge.
|
30.52699677 |
Square Meter |
0.36 |
10.9897188372 |
- |
- |
- |
- |
0.13 |
3.9685095801 |
| 6 |
Roofing (AR1135i) : G.C.I. Sheet (0.40mm thick) in walling - Supplying, fitting & fixing of G.C.I. Sheet (0.40mm thick) in walling including cost of nuts and bolts, fitting, labour and material etc. complete as per direction of Engineer-in-Charge.
|
41.620544 |
Square Meter |
0.21505376344086 |
8.9506546236559 |
- |
- |
- |
- |
0.16129032258065 |
6.7129909677419 |
| 7 |
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.
|
11.90438272 |
Cubic Meter |
4.6 |
54.760160512 |
- |
- |
0.68 |
8.0949802496 |
- |
- |
| 8 |
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.
|
2.4546556 |
Quintal |
4.9212598425197 |
12.079998031496 |
1.9685039370079 |
4.8319992125984 |
4.4291338582677 |
10.871998228346 |
- |
- |
| Total Qty |
155.95314491828 |
23.288985885968 |
10.681500547842 |
4.8319992125984 |
| Rate Per Man Day |
462 |
562 |
612 |
512 |
| Total Amount |
72050.352952247 |
13088.410067914 |
6537.0783352793 |
2473.9835968504 |
Total Labour Amount (in Rs.): 94149.824952291
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM029 |
BRM340 |
BRM028 |
BRM044 |
BRM057 |
BRMMR0036 |
BRM150 |
BRM056 |
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) |
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 |
18.830672 |
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. |
10.80002752 |
Cum |
1 |
10.80002752 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 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. |
14.225369600118 |
Cum |
- |
- |
2.29 |
32.57609638427 |
0.48 |
6.8281774080566 |
0.96 |
13.656354816113 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 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. |
11.0090055 |
Sqm |
- |
- |
0.0744 |
0.8190700092 |
0.021 |
0.2311891155 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 5 |
Flooring (AR0802ii) :.2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG Hand broken chips - 2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG Hand broken chips including punning incl. cost, conveyance & royalty of materials as per direction of Engineer-in-charge. |
30.52699677 |
Sqm |
- |
- |
0.0858 |
2.619216322866 |
0.012 |
0.36632396124 |
- |
- |
0.023 |
0.70212092571 |
- |
- |
- |
- |
- |
- |
- |
- |
| 6 |
Roofing (AR1135i) :.G.C.I. Sheet (0.40mm thick) in walling - Supplying, fitting & fixing of G.C.I. Sheet (0.40mm thick) in walling including cost of nuts and bolts, fitting, labour and material etc. complete as per direction of Engineer-in-Charge. |
41.620544 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.10752688172043 |
4.475327311828 |
1 |
41.620544 |
- |
- |
- |
- |
| 7 |
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. |
11.90438272 |
Cum |
- |
- |
3.23 |
38.4511561856 |
0.45 |
5.356972224 |
- |
- |
- |
- |
- |
- |
- |
- |
0.9 |
10.713944448 |
- |
- |
| 8 |
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. |
2.4546556 |
Qntl |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1 |
2.4546556 |
| Total Qty |
10.80002752 |
74.465538901936 |
12.782662708797 |
13.656354816113 |
0.70212092571 |
4.475327311828 |
41.620544 |
10.713944448 |
2.4546556 |
| Rate Per Unit |
466.51 |
642.957 |
474.14 |
1354.39 |
1458.93 |
30 |
334.3266733 |
1802.83 |
6234.642 |
| Total Amount |
5038.3208383552 |
47878.139495772 |
6060.7716967488 |
18496.030399396 |
1024.3452821461 |
134.25981935484 |
13914.858016456 |
19315.420469188 |
15303.898899295 |
Total Material Amount (in Rs.): 127166.04491671
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM029 |
BRM340 |
BRM028 |
BRM044 |
BRM057 |
BRM150 |
BRM056 |
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 |
18.830672 |
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. |
10.80002752 |
Cum |
1 |
10.80002752 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 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. |
14.225369600118 |
Cum |
- |
- |
2.29 |
32.57609638427 |
0.48 |
6.8281774080566 |
0.96 |
13.656354816113 |
- |
- |
- |
- |
- |
- |
- |
- |
| 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. |
11.0090055 |
Sqm |
- |
- |
0.0744 |
0.8190700092 |
0.021 |
0.2311891155 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 5 |
Flooring (AR0802ii) :.2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG Hand broken chips - 2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG Hand broken chips including punning incl. cost, conveyance & royalty of materials as per direction of Engineer-in-charge. |
30.52699677 |
Sqm |
- |
- |
0.0858 |
2.619216322866 |
0.012 |
0.36632396124 |
- |
- |
0.023 |
0.70212092571 |
- |
- |
- |
- |
- |
- |
| 6 |
Roofing (AR1135i) :.G.C.I. Sheet (0.40mm thick) in walling - Supplying, fitting & fixing of G.C.I. Sheet (0.40mm thick) in walling including cost of nuts and bolts, fitting, labour and material etc. complete as per direction of Engineer-in-Charge. |
41.620544 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1 |
41.620544 |
- |
- |
- |
- |
| 7 |
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. |
11.90438272 |
Cum |
- |
- |
3.23 |
38.4511561856 |
0.45 |
5.356972224 |
- |
- |
- |
- |
- |
- |
0.9 |
10.713944448 |
- |
- |
| 8 |
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. |
2.4546556 |
Qntl |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1 |
2.4546556 |
| Total Qty |
10.80002752 |
74.465538901936 |
12.782662708797 |
13.656354816113 |
0.70212092571 |
41.620544 |
10.713944448 |
2.4546556 |
| Rate Per Unit |
177.5 |
0 |
177.5 |
296.75 |
296.75 |
0 |
249.5 |
0 |
| Total Amount |
1917.0048848 |
0 |
2268.9226308114 |
4052.5232916816 |
208.35438470444 |
0 |
2673.129139776 |
0 |
Total Royalty Amount (in Rs.): 11119.934331773
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 4000
|
Rs. 4000 |
| 2 |
Contingency @
Rs. 340
|
Rs. 340 |
Total Addition Component Amount (in Rs.): 4340
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
Rs. 340
|
Rs. 340 |
| 2 |
Royalty @
Rs. 4084.8087826849
|
Rs. 4084.8087826849 |
| 3 |
Additional Royalty @
Rs. 6356.7813219418
|
Rs. 6356.7813219418 |
| 4 |
EMF @
Rs. 204.24043913425
|
Rs. 204.24043913425 |
| 5 |
DMF @
Rs. 408.48087826849
|
Rs. 408.48087826849 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.945) @ 595.695
|
Rs. 595.695 |
| 7 |
Labour Cess @
1%
|
Rs. 2499.9952418266 |
Total Deduction Component Amount (in Rs.): 14490.001663856
Total Net Amount (in Rs.): 235509.5225188
