| State: Odisha |
District: Ganjam |
Block: Polosara |
Gram Panchayat: Balichai |
Work Code: OD/354/3380/117898/411379/00068312 (Completion of AWC-3 at ANM Center Site at Balichai)
Project Category: Building
| Financial Year: 2021-22 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Polosara |
Bill Status:
Final Bill
|
| Proposal Date: 18-06-2021 |
Date of Commencement: 15-12-2025 |
| Date of Completion: 17-12-2025 |
Scheme Name: SFC Devolution of Fund |
| Scheme Component Name: 5TH SFC DEVOLUTION GRANT TO PANCHAYAT SAMITI |
Project Sub-Category: AWC |
| Project Type: Completion |
Name of Executant: Sarat Kumar Malla |
Administrative Approval Details
Approval No.: OD/354/3380/117898/411379/00068312/AS
Technical Sanction Details
Technical Sanction No.: OD/354/3380/117898/411379/00068312/TS
Fund Sanction No.: 7726
Fund Sanction Amount (in Rs.): 200000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
R.C.C. Work (AR0410d) : Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. beams, column, grider and bressmer, etc. Data for 4.2sqm
|
Sqm |
26.9044765425 |
1047.9038224181 |
28193.303809044 |
| 2 |
R.C.C. Work (AR0410a) : Centring & Shuttering for R.C.C. floor and roof slabs, landings,balconies, projecting sun shades and chajjas - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. floor and roof slabs, landings, balconies, projecting sun shades and chajjas up to 4.3m height
|
Sqm |
43.5158209418 |
663.29946175911 |
28864.020608702 |
| 3 |
R.C.C. Work (AR0402a) : Reinforced cement concrete (1:11/2:3) work with 12mm size black hard hand broken granite chips - 'Reinforced cement concrete (1:1.5:3) work with 12mm size black hard hand 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. complete and as per direction of Engineer-in charge. (To be used for minor repair work only)
|
Cum |
8.6419935732 |
7190.21660542 |
62137.805693956 |
| 4 |
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 |
8.62 |
8436.0348576 |
72718.620472512 |
| 5 |
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 |
24.89428788 |
188.5067570956 |
4692.7414784631 |
Total Amount (in Rs.): 196606.49206268
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Semi-Skilled
|
Skilled
|
Un-Skilled
|
Highly-Skilled
|
| Rs. 512 |
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) |
Qty/Unit (B) |
Total Qty (A*B) |
| 1 |
R.C.C. Work (AR0410d) : Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. beams, column, grider and bressmer, etc. Data for 4.2sqm
|
26.9044765425 |
Square Meter |
- |
- |
0.6547619047619 |
17.616026307589 |
0.6547619047619 |
17.616026307589 |
- |
- |
| 2 |
R.C.C. Work (AR0410a) : Centring & Shuttering for R.C.C. floor and roof slabs, landings,balconies, projecting sun shades and chajjas - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. floor and roof slabs, landings, balconies, projecting sun shades and chajjas up to 4.3m height
|
43.5158209418 |
Square Meter |
- |
- |
0.30555555555556 |
13.296500843328 |
0.30555555555556 |
13.296500843328 |
- |
- |
| 3 |
R.C.C. Work (AR0402a) : Reinforced cement concrete (1:11/2:3) work with 12mm size black hard hand broken granite chips - 'Reinforced cement concrete (1:1.5:3) work with 12mm size black hard hand 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. complete and as per direction of Engineer-in charge. (To be used for minor repair work only)
|
8.6419935732 |
Cubic Meter |
4.6 |
39.75317043672 |
- |
- |
0.68 |
5.876555629776 |
- |
- |
| 4 |
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.
|
8.62 |
Quintal |
0.8 |
6.896 |
0.044 |
0.37928 |
- |
- |
0.3 |
2.586 |
| 5 |
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.
|
24.89428788 |
Square Meter |
0.17 |
4.2320289396 |
- |
- |
0.14 |
3.4852003032 |
- |
- |
| Total Qty |
31.291807150917 |
40.274283083893 |
50.88119937632 |
2.586 |
| Rate Per Man Day |
512 |
562 |
462 |
612 |
| Total Amount |
16021.40526127 |
22634.147093148 |
23507.11411186 |
1582.632 |
Total Labour Amount (in Rs.): 63745.298466277
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM084 |
BRM104 |
BRM057 |
BRM340 |
BRM028 |
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) |
| 1 |
R.C.C. Work (AR0410d) :.Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. beams, column, grider and bressmer, etc. Data for 4.2sqm |
26.9044765425 |
Sqm |
0.55238095238095 |
14.861520375857 |
0.0051904761904762 |
0.13964704491107 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
R.C.C. Work (AR0410a) :.Centring & Shuttering for R.C.C. floor and roof slabs, landings,balconies, projecting sun shades and chajjas - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. floor and roof slabs, landings, balconies, projecting sun shades and chajjas up to 4.3m height |
43.5158209418 |
Sqm |
0.62222222222222 |
27.076510808231 |
0.0050222222222222 |
0.21854612295215 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
R.C.C. Work (AR0402a) :.Reinforced cement concrete (1:11/2:3) work with 12mm size black hard hand broken granite chips - 'Reinforced cement concrete (1:1.5:3) work with 12mm size black hard hand 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. complete and as per direction of Engineer-in charge. (To be used for minor repair work only) |
8.6419935732 |
Cum |
- |
- |
- |
- |
0.9 |
7.77779421588 |
4.29 |
37.074152429028 |
0.45 |
3.88889710794 |
- |
- |
- |
- |
| 4 |
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. |
8.62 |
Qntl |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.8 |
6.896 |
1.05 |
9.051 |
| 5 |
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. |
24.89428788 |
Sqm |
- |
- |
- |
- |
- |
- |
0.0372 |
0.926067509136 |
0.0075 |
0.1867071591 |
- |
- |
- |
- |
| Total Qty |
41.938031184088 |
0.35819316786322 |
7.77779421588 |
38.000219938164 |
4.07560426704 |
6.896 |
9.051 |
| Rate Per Unit |
297.726 |
58620.646 |
1411.11 |
598.442 |
407.34 |
90.1 |
6223.172 |
| Total Amount |
12486.042272314 |
20997.514892929 |
10975.32319597 |
22740.927620235 |
1660.1566421361 |
621.3296 |
56325.929772 |
Total Material Amount (in Rs.): 125807.22399558
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM084 |
BRM104 |
BRM057 |
BRM340 |
BRM028 |
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) |
| 1 |
R.C.C. Work (AR0410d) :.Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. beams, column, grider and bressmer, etc. Data for 4.2sqm |
26.9044765425 |
Sqm |
0.0056666666666667 |
0.1524587004075 |
0.0051904761904762 |
0.13964704491107 |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
R.C.C. Work (AR0410a) :.Centring & Shuttering for R.C.C. floor and roof slabs, landings,balconies, projecting sun shades and chajjas - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. floor and roof slabs, landings, balconies, projecting sun shades and chajjas up to 4.3m height |
43.5158209418 |
Sqm |
0.0076666666666667 |
0.33362129388713 |
0.0050222222222222 |
0.21854612295215 |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
R.C.C. Work (AR0402a) :.Reinforced cement concrete (1:11/2:3) work with 12mm size black hard hand broken granite chips - 'Reinforced cement concrete (1:1.5:3) work with 12mm size black hard hand 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. complete and as per direction of Engineer-in charge. (To be used for minor repair work only) |
8.6419935732 |
Cum |
- |
- |
- |
- |
0.9 |
7.77779421588 |
4.29 |
37.074152429028 |
0.45 |
3.88889710794 |
- |
- |
| 4 |
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. |
8.62 |
Qntl |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.05 |
9.051 |
| 5 |
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. |
24.89428788 |
Sqm |
- |
- |
- |
- |
- |
- |
0.0372 |
0.926067509136 |
0.0075 |
0.1867071591 |
- |
- |
| Total Qty |
0.48607999429463 |
0.35819316786322 |
7.77779421588 |
38.000219938164 |
4.07560426704 |
9.051 |
| Rate Per Unit |
0 |
0 |
149.5 |
0 |
40.25 |
0 |
| Total Amount |
0 |
0 |
1162.7802352741 |
0 |
164.04307174836 |
0 |
Total Royalty Amount (in Rs.): 1326.8233070224
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 393.5
|
Rs. 393.5 |
| 2 |
Any Other Lumpsum @
Rs. 2000
|
Rs. 2000 |
| 3 |
Contingency @
Rs. 1000
|
Rs. 1000 |
Total Addition Component Amount (in Rs.): 3393.5
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
Rs. 1000
|
Rs. 1000 |
| 2 |
Royalty @
Rs. 1153.7593974108
|
Rs. 1153.7593974108 |
| 3 |
EMF @
Rs. 57.68796987054
|
Rs. 57.68796987054 |
| 4 |
DMF @
Rs. 115.37593974108
|
Rs. 115.37593974108 |
| 5 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 2 x 3.945) @ 303.765
|
Rs. 303.765 |
| 6 |
Labour Cess @
Rs. 2000
|
Rs. 2000 |
| 7 |
Any Other Lumpsum Bill @
Rs. 4000
|
Rs. 4000 |
Total Deduction Component Amount (in Rs.): 8630.5883070224
Total Net Amount (in Rs.): 191369.40375565
