| State: Odisha |
District: Kalahandi |
Block: Jayapatna |
Gram Panchayat: Bandigaon |
Work Code: OD/358/3412/118674/424120/00022568 (Imp. Of Adkata Tank At Amjore)
Project Category: Water Body
| Financial Year: 2024-25 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Jayapatna |
Bill Status:
Final Bill
|
| Proposal Date: - |
Date of Commencement: 04-12-2025 |
| Date of Completion: 20-12-2025 |
Scheme Name: 5th SFC Grant in Aid |
| Scheme Component Name: Creation of Capital Asset for Revenue Generation |
Project Sub-Category: Tank |
| Project Type: New Work |
Name of Executant: SUSHANTA KUMAR DAS |
Administrative Approval Details
Approval No.: OD/358/3412/118674/424120/00022568/AS
Technical Sanction Details
Technical Sanction No.: OD/358/3412/118674/424120/00022568/TS
Fund Sanction No.: 32
Fund Sanction Amount (in Rs.): 1000000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Earth Work (AR0102aa) : Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift - Earth work in hard soil or gravelly soil foundation & plinth 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 |
83.943 |
240.77592 |
20211.45305256 |
| 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 |
21.01275 |
607.558632 |
12766.477644558 |
| 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 |
117.709875 |
5406.3425844 |
636379.9098169 |
| 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 |
283.47 |
216.58194050052 |
61394.482673682 |
| 5 |
Earth Work (AR0122Bii) : Earthwork in hard soil or gravelly soil within 5 Km. mechanical carriages and spreading in filling area/road berm within initial lead and lift - Earthwork in hard soil or gravelly soil within 5 Km.mechanical carriages and spreading in filling area/road berm within initial lead and lift including dressing and leveling the bed, etc. as per direction of Engineer-in-Charge.
|
Cum |
259.2 |
361.33930892 |
93659.148872064 |
| 6 |
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 |
4.8465 |
6950.7600868 |
33686.858760676 |
| 7 |
Masonry Stone Work (AR0713) : Rough stone dry packing in approns and revetments with hard granite stones (15cm to 30cm) with hard granite stones - Rough stone dry packing in approns and revetments with hard granite stones (15cm to 30cm) with hard granite stones of size not less than 0.0025 cum stacked including cost, conveyance, royalty, taxes of all materials, labour required for the work etc. complete and as per direction of Engineer-in charge. (15cm-30cm)
|
Cum |
78.75 |
1680.1047 |
132308.245125 |
Total Amount (in Rs.): 990406.57594544
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
Skilled
|
Semi-Skilled
|
Highly-Skilled
|
| Rs. 462 |
Rs. 562 |
Rs. 512 |
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 |
Earth Work (AR0102aa) : Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift - Earth work in hard soil or gravelly soil foundation & plinth 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
|
83.943 |
Cubic Meter |
0.516 |
43.314588 |
- |
- |
- |
- |
- |
- |
| 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.
|
21.01275 |
Cubic Meter |
0.1236 |
2.5971759 |
- |
- |
- |
- |
- |
- |
| 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.
|
117.709875 |
Cubic Meter |
3.9 |
459.0685125 |
- |
- |
0.18 |
21.1877775 |
- |
- |
| 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
|
283.47 |
Square Meter |
- |
- |
0.05 |
14.1735 |
0.05 |
14.1735 |
- |
- |
| 5 |
Earth Work (AR0122Bii) : Earthwork in hard soil or gravelly soil within 5 Km. mechanical carriages and spreading in filling area/road berm within initial lead and lift - Earthwork in hard soil or gravelly soil within 5 Km.mechanical carriages and spreading in filling area/road berm within initial lead and lift including dressing and leveling the bed, etc. as per direction of Engineer-in-Charge.
|
259.2 |
Cubic Meter |
0.43 |
111.456 |
- |
- |
- |
- |
- |
- |
| 6 |
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.
|
4.8465 |
Cubic Meter |
4.6 |
22.2939 |
- |
- |
0.68 |
3.29562 |
- |
- |
| 7 |
Masonry Stone Work (AR0713) : Rough stone dry packing in approns and revetments with hard granite stones (15cm to 30cm) with hard granite stones - Rough stone dry packing in approns and revetments with hard granite stones (15cm to 30cm) with hard granite stones of size not less than 0.0025 cum stacked including cost, conveyance, royalty, taxes of all materials, labour required for the work etc. complete and as per direction of Engineer-in charge. (15cm-30cm)
|
78.75 |
Cubic Meter |
1.04 |
81.9 |
0.35 |
27.5625 |
- |
- |
0.17 |
13.3875 |
| Total Qty |
720.6301764 |
38.6568975 |
41.736 |
13.3875 |
| Rate Per Man Day |
462 |
562 |
512 |
612 |
| Total Amount |
332931.1414968 |
21725.176395 |
21368.832 |
8193.15 |
Total Labour Amount (in Rs.): 384218.2998918
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM029 |
BRM340 |
BRM028 |
BRM044 |
BRM104 |
BRM092 |
BRMM402 |
BRMM401 |
BRM056 |
BRM034 |
| 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) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
Earth Work (AR0102aa) :.Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift - Earth work in hard soil or gravelly soil foundation & plinth 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 |
83.943 |
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. |
21.01275 |
Cum |
1 |
21.01275 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 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. |
117.709875 |
Cum |
- |
- |
2.29 |
269.55561375 |
0.48 |
56.50074 |
0.96 |
113.00148 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 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 |
283.47 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
0.00267 |
0.7568649 |
0.126 |
35.71722 |
- |
- |
- |
- |
- |
- |
- |
- |
| 5 |
Earth Work (AR0122Bii) :.Earthwork in hard soil or gravelly soil within 5 Km. mechanical carriages and spreading in filling area/road berm within initial lead and lift - Earthwork in hard soil or gravelly soil within 5 Km.mechanical carriages and spreading in filling area/road berm within initial lead and lift including dressing and leveling the bed, etc. as per direction of Engineer-in-Charge. |
259.2 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.6666 |
-172.78272 |
1 |
259.2 |
- |
- |
- |
- |
| 6 |
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. |
4.8465 |
Cum |
- |
- |
3.23 |
15.654195 |
0.45 |
2.180925 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.9 |
4.36185 |
- |
- |
| 7 |
Masonry Stone Work (AR0713) :.Rough stone dry packing in approns and revetments with hard granite stones (15cm to 30cm) with hard granite stones - Rough stone dry packing in approns and revetments with hard granite stones (15cm to 30cm) with hard granite stones of size not less than 0.0025 cum stacked including cost, conveyance, royalty, taxes of all materials, labour required for the work etc. complete and as per direction of Engineer-in charge. (15cm-30cm) |
78.75 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1 |
78.75 |
| Total Qty |
21.01275 |
285.20980875 |
58.681665 |
113.00148 |
0.7568649 |
35.71722 |
-172.78272 |
259.2 |
4.36185 |
78.75 |
| Rate Per Unit |
504.19 |
615.366 |
509.13 |
1453.54 |
58677.718 |
333.738 |
175.38 |
276.01 |
1854.91 |
750.25 |
| Total Amount |
10594.4184225 |
175508.41917125 |
29876.59610145 |
164252.1712392 |
44411.105166298 |
11920.19356836 |
-30302.6334336 |
71541.792 |
8090.8391835 |
59082.1875 |
Total Material Amount (in Rs.): 544975.08891896
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM029 |
BRM340 |
BRM028 |
BRM044 |
BRM104 |
BRM092 |
BRM056 |
BRM034 |
| 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 (AR0102aa) :.Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift - Earth work in hard soil or gravelly soil foundation & plinth 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 |
83.943 |
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. |
21.01275 |
Cum |
1 |
21.01275 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 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. |
117.709875 |
Cum |
- |
- |
2.29 |
269.55561375 |
0.48 |
56.50074 |
0.96 |
113.00148 |
- |
- |
- |
- |
- |
- |
- |
- |
| 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 |
283.47 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
0.00267 |
0.7568649 |
0.000614 |
0.17405058 |
- |
- |
- |
- |
| 5 |
Earth Work (AR0122Bii) :.Earthwork in hard soil or gravelly soil within 5 Km. mechanical carriages and spreading in filling area/road berm within initial lead and lift - Earthwork in hard soil or gravelly soil within 5 Km.mechanical carriages and spreading in filling area/road berm within initial lead and lift including dressing and leveling the bed, etc. as per direction of Engineer-in-Charge. |
259.2 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 6 |
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. |
4.8465 |
Cum |
- |
- |
3.23 |
15.654195 |
0.45 |
2.180925 |
- |
- |
- |
- |
- |
- |
0.9 |
4.36185 |
- |
- |
| 7 |
Masonry Stone Work (AR0713) :.Rough stone dry packing in approns and revetments with hard granite stones (15cm to 30cm) with hard granite stones - Rough stone dry packing in approns and revetments with hard granite stones (15cm to 30cm) with hard granite stones of size not less than 0.0025 cum stacked including cost, conveyance, royalty, taxes of all materials, labour required for the work etc. complete and as per direction of Engineer-in charge. (15cm-30cm) |
78.75 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1 |
78.75 |
| Total Qty |
21.01275 |
285.20980875 |
58.681665 |
113.00148 |
0.7568649 |
0.17405058 |
4.36185 |
78.75 |
| Rate Per Unit |
40.25 |
0 |
40.25 |
149.5 |
0 |
0 |
149.5 |
149.5 |
| Total Amount |
845.7631875 |
0 |
2361.93701625 |
16893.72126 |
0 |
0 |
652.096575 |
11773.125 |
Total Royalty Amount (in Rs.): 32526.64303875
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 4640
|
Rs. 4640 |
| 2 |
Contingency @
0.5%
|
Rs. 4952.0328797272 |
Total Addition Component Amount (in Rs.): 9592.0328797272
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
0.5%
|
Rs. 4999.9930441258 |
| 2 |
Royalty @
Rs. 28284.037425
|
Rs. 28284.037425 |
| 3 |
EMF @
Rs. 1414.20187125
|
Rs. 1414.20187125 |
| 4 |
DMF @
Rs. 2828.4037425
|
Rs. 2828.4037425 |
| 5 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.945) @ 2256.54
|
Rs. 2256.54 |
| 6 |
Labour Cess @
1%
|
Rs. 9999.9860882517 |
Total Deduction Component Amount (in Rs.): 49783.162171128
Total Net Amount (in Rs.): 950215.44665404
