| State: Odisha |
District: Kendrapara |
Block: Derabish |
Gram Panchayat: Chhoti |
Work Code: OD/360/3435/119057/396558/00064689 (Completion of incomplete community center near pathagara)
Project Category: Building
| Financial Year: 2025-26 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Derabish |
Bill Status:
Final Bill
|
| Proposal Date: - |
Date of Commencement: 17-11-2025 |
| Date of Completion: 09-12-2025 |
Scheme Name: SFC Devolution of Fund |
| Scheme Component Name: 5TH SFC DEVOLUTION GRANT TO PANCHAYAT SAMITI |
Project Sub-Category: Community Centre |
| Project Type: Completion |
Name of Executant: HIMANSU PATI |
Administrative Approval Details
Approval No.: OD/360/3435/119057/396558/00064689/AS
Technical Sanction Details
Technical Sanction No.: OD/360/3435/119057/396558/00064689/TS
Fund Sanction No.:
Fund Sanction Amount (in Rs.): 300000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
R.C.C. Work (AR0404Ac) : Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite 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. (including centring and shuttering) complete and as per direction of Engineer-in charge. (RCC Beams, Column, Girder & Bressmer etc)
|
Cum |
1.956125 |
14741.40393965 |
28836.028781448 |
| 2 |
R.C.C. Work (AR0404Ag) : Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite 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. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Roof slab, landing, balcony, sun shade)
|
Cum |
7.5768 |
12774.50171672 |
96789.844607244 |
| 3 |
R.C.C. Work (AR0409) : Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position - Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position including cost of binding wire 18 to 20 gauge with cost of steel rod and as per drawing, design, and direction of Engineer-in-charge.
|
Qntl |
10.5 |
9098.816391 |
95537.5721055 |
| 4 |
Iron Work (AR1704) : Iron Doors and windows fixing - Supplying, fitting & fixing of Mild steel and put up for frames & shutters of Doors and windows fixing in position with cost, conveyance, taxes of all materials, labours and T & P required for the work etc. as per direction of Engineer-in-charge.
|
Qntl |
4.5 |
16409.703127087 |
73843.664071892 |
Total Amount (in Rs.): 295007.10956608
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
Skilled
|
Semi-Skilled
|
Highly-Skilled
|
| Rs. 462 |
Rs. 562 |
Rs. 512 |
Rs. 612 |
| 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 |
R.C.C. Work (AR0404Ac) : Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite 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. (including centring and shuttering) complete and as per direction of Engineer-in charge. (RCC Beams, Column, Girder & Bressmer etc)
|
1.956125 |
Cubic Meter |
1.3333 |
2.6081014625 |
5.29605 |
10.35973580625 |
5.33875 |
10.44326234375 |
- |
- |
| 2 |
R.C.C. Work (AR0404Ag) : Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite 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. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Roof slab, landing, balcony, sun shade)
|
7.5768 |
Cubic Meter |
1.3333 |
10.10214744 |
3.11255 |
23.58316884 |
3.15525 |
23.9066982 |
- |
- |
| 3 |
R.C.C. Work (AR0409) : Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position - Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position including cost of binding wire 18 to 20 gauge with cost of steel rod and as per drawing, design, and direction of Engineer-in-charge.
|
10.5 |
Quintal |
0.8 |
8.4 |
0.044 |
0.462 |
- |
- |
0.3 |
3.15 |
| 4 |
Iron Work (AR1704) : Iron Doors and windows fixing - Supplying, fitting & fixing of Mild steel and put up for frames & shutters of Doors and windows fixing in position with cost, conveyance, taxes of all materials, labours and T & P required for the work etc. as per direction of Engineer-in-charge.
|
4.5 |
Quintal |
6.3976377952756 |
28.78937007874 |
1.9685039370079 |
8.8582677165354 |
3.9370078740157 |
17.716535433071 |
3.4448818897638 |
15.501968503937 |
| Total Qty |
49.89961898124 |
52.066495976821 |
43.263172362785 |
18.651968503937 |
| Rate Per Man Day |
462 |
562 |
512 |
612 |
| Total Amount |
23053.623969333 |
29261.370738973 |
22150.744249746 |
11415.004724409 |
Total Labour Amount (in Rs.): 85880.743682462
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM060 |
BRM052 |
BRM084 |
BRM104 |
BRM162 |
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 |
R.C.C. Work (AR0404Ac) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite 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. (including centring and shuttering) complete and as per direction of Engineer-in charge. (RCC Beams, Column, Girder & Bressmer etc) |
1.956125 |
Cum |
3.4733 |
6.7942089625 |
0.45 |
0.88025625 |
0.36 |
0.704205 |
0.54 |
1.0563075 |
4.4196 |
8.64529005 |
0.041529 |
0.081235915125 |
- |
- |
- |
- |
| 2 |
R.C.C. Work (AR0404Ag) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite 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. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Roof slab, landing, balcony, sun shade) |
7.5768 |
Cum |
3.4733 |
26.31649944 |
0.45 |
3.40956 |
0.36 |
2.727648 |
0.54 |
4.091472 |
6.2216 |
47.13981888 |
0.0502172 |
0.38048568096 |
- |
- |
- |
- |
| 3 |
R.C.C. Work (AR0409) :.Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position - Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position including cost of binding wire 18 to 20 gauge with cost of steel rod and as per drawing, design, and direction of Engineer-in-charge. |
10.5 |
Qntl |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.8 |
8.4 |
1.05 |
11.025 |
| 4 |
Iron Work(AR1704) :.Iron Doors and windows fixing - Supplying, fitting & fixing of Mild steel and put up for frames & shutters of Doors and windows fixing in position with cost, conveyance, taxes of all materials, labours and T & P required for the work etc. as per direction of Engineer-in-charge. |
4.5 |
Qntl |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1 |
4.5 |
| Total Qty |
33.1107084025 |
4.28981625 |
3.431853 |
5.1477795 |
55.78510893 |
0.461721596085 |
8.4 |
15.525 |
| Rate Per Unit |
611.272 |
543.12 |
2270.02 |
2244.2 |
250.166 |
58573.086 |
90.1 |
6754.622 |
| Total Amount |
20239.648946613 |
2329.8850017 |
7790.37494706 |
11552.6467539 |
13955.537560582 |
27044.458755544 |
756.84 |
104865.50655 |
Total Material Amount (in Rs.): 188534.8985154
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM060 |
BRM052 |
BRM084 |
BRM104 |
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) |
| 1 |
R.C.C. Work (AR0404Ac) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite 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. (including centring and shuttering) complete and as per direction of Engineer-in charge. (RCC Beams, Column, Girder & Bressmer etc) |
1.956125 |
Cum |
3.4733 |
6.7942089625 |
0.45 |
0.88025625 |
0.36 |
0.704205 |
0.54 |
1.0563075 |
0.045339 |
0.088688751375 |
0.041529 |
0.081235915125 |
- |
- |
| 2 |
R.C.C. Work (AR0404Ag) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite 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. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Roof slab, landing, balcony, sun shade) |
7.5768 |
Cum |
3.4733 |
26.31649944 |
0.45 |
3.40956 |
0.36 |
2.727648 |
0.54 |
4.091472 |
0.076659 |
0.5808299112 |
0.0502172 |
0.38048568096 |
- |
- |
| 3 |
R.C.C. Work (AR0409) :.Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position - Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position including cost of binding wire 18 to 20 gauge with cost of steel rod and as per drawing, design, and direction of Engineer-in-charge. |
10.5 |
Qntl |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.05 |
11.025 |
| 4 |
Iron Work(AR1704) :.Iron Doors and windows fixing - Supplying, fitting & fixing of Mild steel and put up for frames & shutters of Doors and windows fixing in position with cost, conveyance, taxes of all materials, labours and T & P required for the work etc. as per direction of Engineer-in-charge. |
4.5 |
Qntl |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1 |
4.5 |
| Total Qty |
33.1107084025 |
4.28981625 |
3.431853 |
5.1477795 |
0.669518662575 |
0.461721596085 |
15.525 |
| Rate Per Unit |
0 |
145.25 |
444.5 |
444.5 |
0 |
0 |
0 |
| Total Amount |
0 |
623.0958103125 |
1525.4586585 |
2288.18798775 |
0 |
0 |
0 |
Total Royalty Amount (in Rs.): 4436.7424565625
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 1991
|
Rs. 1991 |
| 2 |
Contingency @
Rs. 3000
|
Rs. 3000 |
Total Addition Component Amount (in Rs.): 4991
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
Rs. 3000
|
Rs. 3000 |
| 2 |
Royalty @
Rs. 1265.49579375
|
Rs. 1265.49579375 |
| 3 |
Additional Royalty @
Rs. 2981.42229375
|
Rs. 2981.42229375 |
| 4 |
EMF @
Rs. 63.2747896875
|
Rs. 63.2747896875 |
| 5 |
DMF @
Rs. 126.549579375
|
Rs. 126.549579375 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.945) @ 264.315
|
Rs. 264.315 |
| 7 |
Labour Cess @
Rs. 3000
|
Rs. 3000 |
Total Deduction Component Amount (in Rs.): 10701.057456562
Total Net Amount (in Rs.): 289297.05210952
