| State: Odisha |
District: Malkangiri |
Block: Malkangiri |
Gram Panchayat: Tandiki |
Work Code: OD/364/3484/119979/430224/00013431 (Repair and Maintenance of Rural Haat at Tandiki)
Project Category: Other Infrastructure
| Financial Year: 2022-23 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Malkangiri |
Bill Status:
Final Bill
|
| Proposal Date: 11-10-2022 |
Date of Commencement: 30-07-2025 |
| Date of Completion: 29-07-2025 |
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: Er.BUDHIRAM TIYU |
Administrative Approval Details
Approval No.: OD/364/3484/119979/430224/00013431/AS
Technical Sanction Details
Technical Sanction No.: OD/364/3484/119979/430224/00013431/TS
Fund Sanction No.: 12823
Fund Sanction Amount (in Rs.): 400000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Dismantling (AR1613) : Removing old lime or cement plaster - Removing old lime or cement plaster from walls including raking out joints 12 mm deep and removing the debris within 50m lead and as per direction of Engineer-in-Charge.
|
Sqm |
14.16 |
50.174193548387 |
710.46658064516 |
| 2 |
Dismantling (AR1623) : Dismantling and removing cement concrete - Dismantling and removing cement concrete including stacking the useful materials for reuse and removing the debris within 50m lead and as per direction of Engineer-in-Charge.
|
Cum |
0.882 |
746.592 |
658.494144 |
| 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 |
14.601375 |
5585.01123494 |
81548.843420572 |
| 4 |
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 |
19.303125 |
515.507232 |
9950.9005377 |
| 5 |
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 |
6.13275 |
7125.14577578 |
43696.737756415 |
| 6 |
Plastering (AR1026i) : 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces (outside) - 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces in outside 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 |
30.68 |
162.2449284906 |
4977.6744060916 |
| 7 |
Painting (AR0903i) : Painting two coats of enamel paint in outer surface paint (outer surface) - Painting two coats of enamel paint in outer surface paint including all costs of labour, Paint and brushes required for the work etc. complete and as per direction of Engineer-in-charge.(Outside)
|
Sqm |
92.705 |
164.24574000202 |
15226.401326887 |
Total Amount (in Rs.): 156769.51817231
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
Skilled
|
Highly-Skilled
|
| Rs. 462 |
Rs. 562 |
Rs. 612 |
| Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
| 1 |
Dismantling (AR1613) : Removing old lime or cement plaster - Removing old lime or cement plaster from walls including raking out joints 12 mm deep and removing the debris within 50m lead and as per direction of Engineer-in-Charge.
|
14.16 |
Square Meter |
0.10752688172043 |
1.5225806451613 |
- |
- |
- |
- |
| 2 |
Dismantling (AR1623) : Dismantling and removing cement concrete - Dismantling and removing cement concrete including stacking the useful materials for reuse and removing the debris within 50m lead and as per direction of Engineer-in-Charge.
|
0.882 |
Cubic Meter |
1.6 |
1.4112 |
- |
- |
- |
- |
| 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.
|
14.601375 |
Cubic Meter |
3.9 |
56.9453625 |
0.18 |
2.6282475 |
- |
- |
| 4 |
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.
|
19.303125 |
Cubic Meter |
0.1236 |
2.38586625 |
- |
- |
- |
- |
| 5 |
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.
|
6.13275 |
Cubic Meter |
4.6 |
28.21065 |
0.68 |
4.17027 |
- |
- |
| 6 |
Plastering (AR1026i) : 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces (outside) - 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces in outside 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.
|
30.68 |
Square Meter |
0.12 |
3.6816 |
0.14 |
4.2952 |
- |
- |
| 7 |
Painting (AR0903i) : Painting two coats of enamel paint in outer surface paint (outer surface) - Painting two coats of enamel paint in outer surface paint including all costs of labour, Paint and brushes required for the work etc. complete and as per direction of Engineer-in-charge.(Outside)
|
92.705 |
Square Meter |
0.11827956989247 |
10.965107526882 |
- |
- |
0.13440860215054 |
12.460349462366 |
| Total Qty |
105.12236692204 |
11.0937175 |
12.460349462366 |
| Rate Per Man Day |
462 |
562 |
612 |
| Total Amount |
48566.533517984 |
6234.669235 |
7625.7338709677 |
Total Labour Amount (in Rs.): 62426.936623952
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM044 |
BRM029 |
BRM056 |
BRM141 |
| 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 |
Dismantling (AR1613) :.Removing old lime or cement plaster - Removing old lime or cement plaster from walls including raking out joints 12 mm deep and removing the debris within 50m lead and as per direction of Engineer-in-Charge. |
14.16 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
Dismantling (AR1623) :.Dismantling and removing cement concrete - Dismantling and removing cement concrete including stacking the useful materials for reuse and removing the debris within 50m lead and as per direction of Engineer-in-Charge. |
0.882 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 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. |
14.601375 |
Cum |
2.29 |
33.43714875 |
0.48 |
7.00866 |
0.96 |
14.01732 |
- |
- |
- |
- |
- |
- |
| 4 |
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. |
19.303125 |
Cum |
- |
- |
- |
- |
- |
- |
1 |
19.303125 |
- |
- |
- |
- |
| 5 |
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. |
6.13275 |
Cum |
3.23 |
19.8087825 |
0.45 |
2.7597375 |
- |
- |
- |
- |
0.9 |
5.519475 |
- |
- |
| 6 |
Plastering (AR1026i) :.6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces (outside) - 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces in outside 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. |
30.68 |
Sqm |
0.0271 |
0.831428 |
0.0075 |
0.2301 |
- |
- |
- |
- |
- |
- |
- |
- |
| 7 |
Painting(AR0903i) :.Painting two coats of enamel paint in outer surface paint (outer surface) - Painting two coats of enamel paint in outer surface paint including all costs of labour, Paint and brushes required for the work etc. complete and as per direction of Engineer-in-charge.(Outside) |
92.705 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.125 |
11.588125 |
| Total Qty |
54.07735925 |
9.9984975 |
14.01732 |
19.303125 |
5.519475 |
11.588125 |
| Rate Per Unit |
575.425 |
873.69 |
1440.52 |
413.05 |
1841.89 |
205.73055 |
| Total Amount |
31117.464446431 |
8735.587280775 |
20192.2298064 |
7973.15578125 |
10166.26580775 |
2384.0313297187 |
Total Material Amount (in Rs.): 80568.734452325
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM044 |
BRM029 |
BRM056 |
BRM141 |
| 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 |
Dismantling (AR1613) :.Removing old lime or cement plaster - Removing old lime or cement plaster from walls including raking out joints 12 mm deep and removing the debris within 50m lead and as per direction of Engineer-in-Charge. |
14.16 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
Dismantling (AR1623) :.Dismantling and removing cement concrete - Dismantling and removing cement concrete including stacking the useful materials for reuse and removing the debris within 50m lead and as per direction of Engineer-in-Charge. |
0.882 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 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. |
14.601375 |
Cum |
2.29 |
33.43714875 |
0.48 |
7.00866 |
0.96 |
14.01732 |
- |
- |
- |
- |
- |
- |
| 4 |
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. |
19.303125 |
Cum |
- |
- |
- |
- |
- |
- |
1 |
19.303125 |
- |
- |
- |
- |
| 5 |
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. |
6.13275 |
Cum |
3.23 |
19.8087825 |
0.45 |
2.7597375 |
- |
- |
- |
- |
0.9 |
5.519475 |
- |
- |
| 6 |
Plastering (AR1026i) :.6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces (outside) - 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces in outside 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. |
30.68 |
Sqm |
0.0271 |
0.831428 |
0.0075 |
0.2301 |
- |
- |
- |
- |
- |
- |
- |
- |
| 7 |
Painting(AR0903i) :.Painting two coats of enamel paint in outer surface paint (outer surface) - Painting two coats of enamel paint in outer surface paint including all costs of labour, Paint and brushes required for the work etc. complete and as per direction of Engineer-in-charge.(Outside) |
92.705 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.125 |
11.588125 |
| Total Qty |
54.07735925 |
9.9984975 |
14.01732 |
19.303125 |
5.519475 |
11.588125 |
| Rate Per Unit |
0 |
40.25 |
149.5 |
40.25 |
149.5 |
0 |
| Total Amount |
0 |
402.439524375 |
2095.58934 |
776.95078125 |
825.1615125 |
0 |
Total Royalty Amount (in Rs.): 4100.141158125
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 4500
|
Rs. 4500 |
| 2 |
Any Other Lumpsum @
Rs. 237162
|
Rs. 237162 |
| 3 |
Contingency @
1%
|
Rs. 1567.6951817231 |
Total Addition Component Amount (in Rs.): 243229.69518172
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
1%
|
Rs. 3999.9921335403 |
| 2 |
Royalty @
Rs. 3565.3401375
|
Rs. 3565.3401375 |
| 3 |
EMF @
Rs. 178.267006875
|
Rs. 178.267006875 |
| 4 |
DMF @
Rs. 356.53401375
|
Rs. 356.53401375 |
| 5 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.945) @ 430.005
|
Rs. 430.005 |
| 6 |
Labour Cess @
1%
|
Rs. 3999.9921335403 |
Total Deduction Component Amount (in Rs.): 12530.130425206
Total Net Amount (in Rs.): 387469.08292883
