| State: Odisha |
District: Gajapati |
Block: Gosani |
Gram Panchayat: Tatipetti |
Work Code: OD/353/3357/117456/414692/00013354 (Renovation of Crematorium at Tatipetti)
Project Category: Building
| Financial Year: 2022-23 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Gosani |
Bill Status:
Final Bill
|
| Proposal Date: 22-11-2022 |
Date of Commencement: 02-06-2025 |
| Date of Completion: 04-02-2026 |
Scheme Name: 5th SFC Grant in Aid |
| Scheme Component Name: Maintenance of Capital Assets |
Project Sub-Category: GP Facility Centre |
| Project Type: Renovation or Rejuvenation |
Name of Executant: ACHYUTANANDA MUDULI |
Administrative Approval Details
Approval No.: OD/353/3357/117456/414692/00013354/AS
Technical Sanction Details
Technical Sanction No.: OD/353/3357/117456/414692/00013354/TS
Fund Sanction No.: 22575
Fund Sanction Amount (in Rs.): 300000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Earth Work (AR0122Aia) : Earthwork in all kinds of soil in foundation and plinth within 50m, initial lead and 1.5m, initial lift - Earthwork in all kinds of soil in foundation and plinth within 50m, initial lead and 1.5m, initial lift including rought dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per direction of the Engineer-in-charge
|
Cum |
127.25775 |
265.152522096 |
33742.713368762 |
| 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 |
11.8125 |
1085.652232 |
12824.2669905 |
| 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 |
37.8 |
5768.70279122 |
218056.96550812 |
| 4 |
R.C.C. Work (AR0410c) : R.C.C. foundation , plinth band and footings bases of columns mass concrete precast slabs etc - 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. foundation, plinth band and footings bases of columns mass concrete precast slabs, etc
|
Sqm |
126 |
216.86588853924 |
27325.101955944 |
Total Amount (in Rs.): 291949.04782332
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
Skilled
|
Semi-Skilled
|
| Rs. 462 |
Rs. 562 |
Rs. 512 |
| Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
| 1 |
Earth Work (AR0122Aia) : Earthwork in all kinds of soil in foundation and plinth within 50m, initial lead and 1.5m, initial lift - Earthwork in all kinds of soil in foundation and plinth within 50m, initial lead and 1.5m, initial lift including rought dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per direction of the Engineer-in-charge
|
127.25775 |
Cubic Meter |
0.5682408 |
72.3130456662 |
- |
- |
- |
- |
| 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.
|
11.8125 |
Cubic Meter |
0.1236 |
1.460025 |
- |
- |
- |
- |
| 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.
|
37.8 |
Cubic Meter |
3.9 |
147.42 |
- |
- |
0.18 |
6.804 |
| 4 |
R.C.C. Work (AR0410c) : R.C.C. foundation , plinth band and footings bases of columns mass concrete precast slabs etc - 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. foundation, plinth band and footings bases of columns mass concrete precast slabs, etc
|
126 |
Square Meter |
- |
- |
0.05 |
6.3 |
0.05 |
6.3 |
| Total Qty |
221.1930706662 |
13.104 |
6.3 |
| Rate Per Man Day |
462 |
562 |
512 |
| Total Amount |
102191.19864778 |
7364.448 |
3225.6 |
Total Labour Amount (in Rs.): 112781.24664778
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM029 |
BRM340 |
BRM028 |
BRM044 |
BRM104 |
BRM092 |
| 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 (AR0122Aia) :.Earthwork in all kinds of soil in foundation and plinth within 50m, initial lead and 1.5m, initial lift - Earthwork in all kinds of soil in foundation and plinth within 50m, initial lead and 1.5m, initial lift including rought dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per direction of the Engineer-in-charge |
127.25775 |
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. |
11.8125 |
Cum |
1 |
11.8125 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 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. |
37.8 |
Cum |
- |
- |
2.29 |
86.562 |
0.48 |
18.144 |
0.96 |
36.288 |
- |
- |
- |
- |
| 4 |
R.C.C. Work (AR0410c) :.R.C.C. foundation , plinth band and footings bases of columns mass concrete precast slabs etc - 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. foundation, plinth band and footings bases of columns mass concrete precast slabs, etc |
126 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
0.00267 |
0.33642 |
0.126 |
15.876 |
| Total Qty |
11.8125 |
86.562 |
18.144 |
36.288 |
0.33642 |
15.876 |
| Rate Per Unit |
738.55 |
618.427 |
743.49 |
1466.56 |
58763.326 |
419.346 |
| Total Amount |
8724.121875 |
53532.277974 |
13489.88256 |
53218.52928 |
19769.15813292 |
6657.537096 |
Total Material Amount (in Rs.): 155391.50691792
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM029 |
BRM340 |
BRM028 |
BRM044 |
BRM104 |
BRM092 |
| 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 (AR0122Aia) :.Earthwork in all kinds of soil in foundation and plinth within 50m, initial lead and 1.5m, initial lift - Earthwork in all kinds of soil in foundation and plinth within 50m, initial lead and 1.5m, initial lift including rought dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per direction of the Engineer-in-charge |
127.25775 |
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. |
11.8125 |
Cum |
1 |
11.8125 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 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. |
37.8 |
Cum |
- |
- |
2.29 |
86.562 |
0.48 |
18.144 |
0.96 |
36.288 |
- |
- |
- |
- |
| 4 |
R.C.C. Work (AR0410c) :.R.C.C. foundation , plinth band and footings bases of columns mass concrete precast slabs etc - 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. foundation, plinth band and footings bases of columns mass concrete precast slabs, etc |
126 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
0.00267 |
0.33642 |
0.000614 |
0.077364 |
| Total Qty |
11.8125 |
86.562 |
18.144 |
36.288 |
0.33642 |
0.077364 |
| Rate Per Unit |
279.25 |
0 |
279.25 |
269.5 |
0 |
0 |
| Total Amount |
3298.640625 |
0 |
5066.712 |
9779.616 |
0 |
0 |
Total Royalty Amount (in Rs.): 18144.968625
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 4500
|
Rs. 4500 |
| 2 |
Contingency @
1%
|
Rs. 2919 |
Total Addition Component Amount (in Rs.): 7419
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
1%
|
Rs. 2994 |
| 2 |
Royalty @
Rs. 5765.9175
|
Rs. 5766 |
| 3 |
Additional Royalty @
Rs. 11514.1635
|
Rs. 11514 |
| 4 |
EMF @
Rs. 288.295875
|
Rs. 288 |
| 5 |
DMF @
Rs. 576.59175
|
Rs. 577 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.945) @ 686.43
|
Rs. 686.43 |
| 7 |
Labour Cess @
1%
|
Rs. 2994 |
Total Deduction Component Amount (in Rs.): 24819.43
Total Net Amount (in Rs.): 274548.61782332
