| State: Odisha |
District: Gajapati |
Block: Gosani |
Gram Panchayat: Bhusukudi |
Work Code: OD/353/3357/117441/414694/00014036 (Maintenance of CC road at Kondi Street, Lingipur)
Project Category: Road
| Financial Year: 2021-22 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Gosani |
Bill Status:
1st Bill
|
| Proposal Date: 25-11-2021 |
Date of Commencement: 25-12-2024 |
| Date of Completion: - |
Scheme Name: 5th SFC Grant in Aid |
| Scheme Component Name: MAINTENANCE OF ROADS AND BRIDGES |
Project Sub-Category: CC Road |
| Project Type: Repair and Maintenance |
Name of Executant: SUBHAM SARANGI |
Administrative Approval Details
Approval No.: OD/353/3357/117441/414694/00014036/AS
Technical Sanction Details
Technical Sanction No.: OD/353/3357/117441/414694/00014036/TS
Fund Sanction No.: 4469
Fund Sanction Amount (in Rs.): 100000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Earth Work (AR0122Ai) : Earth work in all kinds of soil within 50m, initial lead and 1.5m, initial lift - Earth work in all kinds of soil 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 |
9.9 |
216.17774168 |
2140.159642632 |
| 2 |
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 |
3.5415 |
6221.39726876 |
22033.078427314 |
| 3 |
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 |
22.2 |
215.22489289764 |
4777.9926223276 |
| 4 |
Earth Work (AR0115a) : Filling foundation and plinth with crusher dust well watered and rammed - Filling foundation and plinth with crusher dust 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 |
7.955 |
982.939272 |
7819.28190876 |
| 5 |
miscellaneous (ARM287) : Supplying and fixing of 80mm thick cement concrete interlocking paver block of M-40 grade of approved make, design, colour and size made by Block making machine with proper compaction laid in required pattern etc. complete in all respect conforming to IRC - Supplying and fixing of 80mm thick cement concrete interlocking paver block of M-40 grade of approved make, design, colour and size made by Block making machine with proper compaction laid in required pattern etc. complete in all respect conforming to IRC SP-63:2018. (New miscellaneous items) and as directed by Engineer-in-Charge.
|
Sqm |
67.525 |
630.3765 |
42566.1731625 |
Total Amount (in Rs.): 79336.685763533
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
Skilled
|
Semi-Skilled
|
| Rs. 452 |
Rs. 552 |
Rs. 502 |
| Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
| 1 |
Earth Work (AR0122Ai) : Earth work in all kinds of soil within 50m, initial lead and 1.5m, initial lift - Earth work in all kinds of soil 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.
|
9.9 |
Cubic Meter |
0.473534 |
4.6879866 |
- |
- |
- |
- |
| 2 |
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.
|
3.5415 |
Cubic Meter |
4.6 |
16.2909 |
- |
- |
0.68 |
2.40822 |
| 3 |
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
|
22.2 |
Square Meter |
- |
- |
0.05 |
1.11 |
0.05 |
1.11 |
| 4 |
Earth Work (AR0115a) : Filling foundation and plinth with crusher dust well watered and rammed - Filling foundation and plinth with crusher dust 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.
|
7.955 |
Cubic Meter |
0.1236 |
0.983238 |
- |
- |
- |
- |
| Total Qty |
21.9621246 |
3.51822 |
1.11 |
| Rate Per Man Day |
452 |
552 |
502 |
| Total Amount |
9926.8803192 |
1942.05744 |
557.22 |
Total Labour Amount (in Rs.): 12426.1577592
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM056 |
BRM104 |
BRM092 |
BRM026 |
BRM029 |
BRMM287 |
| 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 (AR0122Ai) :.Earth work in all kinds of soil within 50m, initial lead and 1.5m, initial lift - Earth work in all kinds of soil 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. |
9.9 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
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. |
3.5415 |
Cum |
3.23 |
11.439045 |
0.45 |
1.593675 |
0.9 |
3.18735 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
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 |
22.2 |
Sqm |
- |
- |
- |
- |
- |
- |
0.00267 |
0.059274 |
0.126 |
2.7972 |
- |
- |
- |
- |
- |
- |
| 4 |
Earth Work (AR0115a) :.Filling foundation and plinth with crusher dust well watered and rammed - Filling foundation and plinth with crusher dust 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. |
7.955 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1 |
7.955 |
- |
- |
- |
- |
| 5 |
miscellaneous(ARM287) :.Supplying and fixing of 80mm thick cement concrete interlocking paver block of M-40 grade of approved make, design, colour and size made by Block making machine with proper compaction laid in required pattern etc. complete in all respect conforming to IRC - Supplying and fixing of 80mm thick cement concrete interlocking paver block of M-40 grade of approved make, design, colour and size made by Block making machine with proper compaction laid in required pattern etc. complete in all respect conforming to IRC SP-63:2018. (New miscellaneous items) and as directed by Engineer-in-Charge. |
67.525 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.03 |
2.02575 |
1 |
67.525 |
| Total Qty |
11.439045 |
1.593675 |
3.18735 |
0.059274 |
2.7972 |
7.955 |
2.02575 |
67.525 |
| Rate Per Unit |
324.872 |
417.99 |
1867.93 |
58573.086 |
229.106 |
607.64 |
413.05 |
608.4 |
| Total Amount |
3716.22542724 |
666.14021325 |
5953.7466855 |
3471.861099564 |
640.8553032 |
4833.7762 |
836.7360375 |
41082.21 |
Total Material Amount (in Rs.): 61201.550966254
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM056 |
BRM104 |
BRM092 |
BRM026 |
BRM029 |
| 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 (AR0122Ai) :.Earth work in all kinds of soil within 50m, initial lead and 1.5m, initial lift - Earth work in all kinds of soil 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. |
9.9 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
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. |
3.5415 |
Cum |
3.23 |
11.439045 |
0.45 |
1.593675 |
0.9 |
3.18735 |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
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 |
22.2 |
Sqm |
- |
- |
- |
- |
- |
- |
0.00267 |
0.059274 |
0.000614 |
0.0136308 |
- |
- |
- |
- |
| 4 |
Earth Work (AR0115a) :.Filling foundation and plinth with crusher dust well watered and rammed - Filling foundation and plinth with crusher dust 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. |
7.955 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1 |
7.955 |
- |
- |
| 5 |
miscellaneous(ARM287) :.Supplying and fixing of 80mm thick cement concrete interlocking paver block of M-40 grade of approved make, design, colour and size made by Block making machine with proper compaction laid in required pattern etc. complete in all respect conforming to IRC - Supplying and fixing of 80mm thick cement concrete interlocking paver block of M-40 grade of approved make, design, colour and size made by Block making machine with proper compaction laid in required pattern etc. complete in all respect conforming to IRC SP-63:2018. (New miscellaneous items) and as directed by Engineer-in-Charge. |
67.525 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.03 |
2.02575 |
| Total Qty |
11.439045 |
1.593675 |
3.18735 |
0.059274 |
0.0136308 |
7.955 |
2.02575 |
| Rate Per Unit |
0 |
319.5 |
418.75 |
0 |
0 |
309.7 |
319.5 |
| Total Amount |
0 |
509.1791625 |
1334.7028125 |
0 |
0 |
2463.6635 |
647.227125 |
Total Royalty Amount (in Rs.): 4954.7726
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 5000
|
Rs. 5000 |
| 2 |
Contingency @
1%
|
Rs. 793.36685763533 |
Total Addition Component Amount (in Rs.): 5793.3668576353
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
1%
|
Rs. 851.30052621168 |
| 2 |
Royalty @
Rs. 819.460375
|
Rs. 819.460375 |
| 3 |
Additional Royalty @
Rs. 4012.39316875
|
Rs. 4012.39316875 |
| 4 |
EMF @
Rs. 40.97301875
|
Rs. 40.97301875 |
| 5 |
DMF @
Rs. 81.9460375
|
Rs. 81.9460375 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.945) @ 114.405
|
Rs. 114.405 |
| 7 |
Labour Cess @
1%
|
Rs. 851.30052621168 |
Total Deduction Component Amount (in Rs.): 6771.7786524234
Total Net Amount (in Rs.): 78358.273968745
