| State: Odisha |
District: Kalahandi |
Block: Dharamagarh |
Gram Panchayat: Kadalimunda |
Work Code: OD/358/3410/275646/423975/00017147 (IMPROVEMENT OF ROAD FROM KDALIMUNDA TO CG BORDER)
Project Category: Road
| Financial Year: 2024-25 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Dharamagarh |
Bill Status:
Final Bill
|
| Proposal Date: 12-07-2024 |
Date of Commencement: 14-05-2025 |
| Date of Completion: 03-07-2025 |
Scheme Name: 5th SFC Grant in Aid |
| Scheme Component Name: All Weather Connectivity |
Project Sub-Category: CC Road |
| Project Type: Upgradation or Improvement |
Name of Executant: Padmabati Senapati |
Administrative Approval Details
Approval No.: OD/358/3410/275646/423975/00017147/AS
Technical Sanction Details
Technical Sanction No.: OD/358/3410/275646/423975/00017147/TS
Fund Sanction No.: 28963
Fund Sanction Amount (in Rs.): 250000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Earth Work (AR0102a) : Earth work in hard soil or gravelly soil within 50m. Initial lead and 1.5m initial lift - Earth work in hard soil or gravelly soil within 50m. Initial lead and 1.5m initial lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per the direction of the Engineer-in-charge
|
Cum |
5.372 |
200.6466 |
1077.8735352 |
| 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 |
21.9805 |
636.808232 |
13997.363343476 |
| 3 |
Concrete (AR0303a) : Cement concrete (1:3:6) with 4 cm. hard granite(Hand Broken) metal - Cement concrete (1:3:6) with 4 cm. hard granite(Hand 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 |
27.1825 |
5297.95147106 |
144011.56586209 |
| 4 |
R.C.C. Work (AR0403A) : Reinforced cement concrete work of M-15 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-15 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. complete and as per direction of Engineer-in charge. (excluding centring and shuttering)
|
Cum |
15.773475 |
5302.3221592 |
83636.046020087 |
| 5 |
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 |
12 |
216.55039071844 |
2598.6046886213 |
Total Amount (in Rs.): 245321.45344947
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 (AR0102a) : Earth work in hard soil or gravelly soil within 50m. Initial lead and 1.5m initial lift - Earth work in hard soil or gravelly soil within 50m. Initial lead and 1.5m initial lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per the direction of the Engineer-in-charge
|
5.372 |
Cubic Meter |
0.43 |
2.30996 |
- |
- |
- |
- |
| 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.
|
21.9805 |
Cubic Meter |
0.1236 |
2.7167898 |
- |
- |
- |
- |
| 3 |
Concrete (AR0303a) : Cement concrete (1:3:6) with 4 cm. hard granite(Hand Broken) metal - Cement concrete (1:3:6) with 4 cm. hard granite(Hand 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.
|
27.1825 |
Cubic Meter |
3.9 |
106.01175 |
- |
- |
0.18 |
4.89285 |
| 4 |
R.C.C. Work (AR0403A) : Reinforced cement concrete work of M-15 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-15 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. complete and as per direction of Engineer-in charge. (excluding centring and shuttering)
|
15.773475 |
Cubic Meter |
1.33 |
20.97872175 |
0.06 |
0.9464085 |
0.1 |
1.5773475 |
| 5 |
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
|
12 |
Square Meter |
- |
- |
0.05 |
0.6 |
0.05 |
0.6 |
| Total Qty |
132.01722155 |
7.0701975 |
1.5464085 |
| Rate Per Man Day |
462 |
562 |
512 |
| Total Amount |
60991.9563561 |
3973.450995 |
791.761152 |
Total Labour Amount (in Rs.): 65757.1685031
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM029 |
BRM340 |
BRM028 |
BRM045 |
BRM060 |
BRM052 |
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) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
Earth Work (AR0102a) :.Earth work in hard soil or gravelly soil within 50m. Initial lead and 1.5m initial lift - Earth work in hard soil or gravelly soil within 50m. Initial lead and 1.5m initial lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per the direction of the Engineer-in-charge |
5.372 |
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. |
21.9805 |
Cum |
1 |
21.9805 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
Concrete (AR0303a) :.Cement concrete (1:3:6) with 4 cm. hard granite(Hand Broken) metal - Cement concrete (1:3:6) with 4 cm. hard granite(Hand 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. |
27.1825 |
Cum |
- |
- |
2.29 |
62.247925 |
0.48 |
13.0476 |
0.96 |
26.0952 |
- |
- |
- |
- |
- |
- |
- |
- |
| 4 |
R.C.C. Work (AR0403A) :.Reinforced cement concrete work of M-15 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-15 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. complete and as per direction of Engineer-in charge. (excluding centring and shuttering) |
15.773475 |
Cum |
- |
- |
2.8 |
44.16573 |
0.45 |
7.09806375 |
- |
- |
0.36 |
5.678451 |
0.54 |
8.5176765 |
- |
- |
- |
- |
| 5 |
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 |
12 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.00267 |
0.03204 |
0.126 |
1.512 |
| Total Qty |
21.9805 |
106.413655 |
20.14566375 |
26.0952 |
5.678451 |
8.5176765 |
0.03204 |
1.512 |
| Rate Per Unit |
478.15 |
611.157 |
483.09 |
1193.57 |
1801.21 |
1786.21 |
58668.206 |
324.226 |
| Total Amount |
10509.976075 |
65035.450148835 |
9732.1687009875 |
31146.447864 |
10228.08272571 |
15214.358941065 |
1879.72932024 |
490.229712 |
Total Material Amount (in Rs.): 144236.44348784
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM029 |
BRM340 |
BRM028 |
BRM045 |
BRM060 |
BRM052 |
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) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
Earth Work (AR0102a) :.Earth work in hard soil or gravelly soil within 50m. Initial lead and 1.5m initial lift - Earth work in hard soil or gravelly soil within 50m. Initial lead and 1.5m initial lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per the direction of the Engineer-in-charge |
5.372 |
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. |
21.9805 |
Cum |
1 |
21.9805 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
Concrete (AR0303a) :.Cement concrete (1:3:6) with 4 cm. hard granite(Hand Broken) metal - Cement concrete (1:3:6) with 4 cm. hard granite(Hand 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. |
27.1825 |
Cum |
- |
- |
2.29 |
62.247925 |
0.48 |
13.0476 |
0.96 |
26.0952 |
- |
- |
- |
- |
- |
- |
- |
- |
| 4 |
R.C.C. Work (AR0403A) :.Reinforced cement concrete work of M-15 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-15 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. complete and as per direction of Engineer-in charge. (excluding centring and shuttering) |
15.773475 |
Cum |
- |
- |
2.8 |
44.16573 |
0.45 |
7.09806375 |
- |
- |
0.36 |
5.678451 |
0.54 |
8.5176765 |
- |
- |
- |
- |
| 5 |
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 |
12 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.00267 |
0.03204 |
0.000614 |
0.007368 |
| Total Qty |
21.9805 |
106.413655 |
20.14566375 |
26.0952 |
5.678451 |
8.5176765 |
0.03204 |
0.007368 |
| Rate Per Unit |
95.25 |
0 |
95.25 |
157.5 |
157.5 |
157.5 |
0 |
0 |
| Total Amount |
2093.642625 |
0 |
1918.8744721875 |
4109.994 |
894.3560325 |
1341.53404875 |
0 |
0 |
Total Royalty Amount (in Rs.): 10358.401178437
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 1500
|
Rs. 1500 |
| 2 |
Any Other Lumpsum @
Rs. 725
|
Rs. 725 |
| 3 |
Contingency @
1%
|
Rs. 2453.2145344947 |
Total Addition Component Amount (in Rs.): 4678.2145344947
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
1%
|
Rs. 2499.9966798396 |
| 2 |
Royalty @
Rs. 6712.28830625
|
Rs. 6712.28830625 |
| 3 |
Additional Royalty @
Rs. 2639.26962625
|
Rs. 2639.26962625 |
| 4 |
EMF @
Rs. 335.6144153125
|
Rs. 335.6144153125 |
| 5 |
DMF @
Rs. 671.228830625
|
Rs. 671.228830625 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.945) @ 844.23
|
Rs. 844.23 |
| 7 |
Labour Cess @
1%
|
Rs. 2499.9966798396 |
Total Deduction Component Amount (in Rs.): 16202.624538117
Total Net Amount (in Rs.): 233797.04344585
