| State: Odisha |
District: Ganjam |
Block: Rangeilunda |
Gram Panchayat: Keluapalli |
Work Code: OD/354/3382/117961/412673/00028491 (CONSTRUCTION OF RURAL HAT AT GUNUPUR)
Project Category: Building
| Financial Year: 2021-22 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Rangeilunda |
Bill Status:
1st Bill
|
| Proposal Date: 02-11-2021 |
Date of Commencement: 18-10-2025 |
| Date of Completion: - |
Scheme Name: Construction of Non Residential Building |
| Scheme Component Name: CONSTRUCTION OF NON-RESIDENTIAL BUILDING |
Project Sub-Category: Market Complex |
| Project Type: New Work |
Name of Executant: CHANDRA SEKHAR SARANGI |
Administrative Approval Details
Approval No.: OD/354/3382/117961/412673/00028491/AS
Technical Sanction Details
Technical Sanction No.: OD/354/3382/117961/412673/00028491/TS
Fund Sanction No.: 19515
Fund Sanction Amount (in Rs.): 1000000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
R.C.C. Work (AR0409) : Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position - Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position including cost of binding wire 18 to 20 gauge with cost of steel rod and as per drawing, design, and direction of Engineer-in-charge.
|
Qntl |
13.655928 |
9008.2204212 |
123015.60948004 |
| 2 |
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 |
17.28 |
240.77592 |
4160.6078976 |
| 3 |
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 |
2.16 |
1497.651432 |
3234.92709312 |
| 4 |
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 |
2.16 |
5768.31448056 |
12459.55927801 |
| 5 |
R.C.C. Work (AR0404A) : Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 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 |
18.675802 |
6255.6345023912 |
116828.99135103 |
| 6 |
R.C.C. Work (AR0410d) : Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - 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. beams, column, grider and bressmer, etc. Data for 4.2sqm
|
Sqm |
109.774 |
1047.9038224181 |
115032.59420212 |
| 7 |
R.C.C. Work (AR0410a) : Centring & Shuttering for R.C.C. floor and roof slabs, landings,balconies, projecting sun shades and chajjas - 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. floor and roof slabs, landings, balconies, projecting sun shades and chajjas up to 4.3m height
|
Sqm |
49.7 |
663.29946175911 |
32965.983249428 |
Total Amount (in Rs.): 407698.27255135
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
Highly-Skilled
|
Semi-Skilled
|
Skilled
|
| Rs. 462 |
Rs. 612 |
Rs. 512 |
Rs. 562 |
| 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 |
R.C.C. Work (AR0409) : Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position - Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position including cost of binding wire 18 to 20 gauge with cost of steel rod and as per drawing, design, and direction of Engineer-in-charge.
|
13.655928 |
Quintal |
0.8 |
10.9247424 |
0.044 |
0.600860832 |
- |
- |
0.3 |
4.0967784 |
| 2 |
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
|
17.28 |
Cubic Meter |
0.516 |
8.91648 |
- |
- |
- |
- |
- |
- |
| 3 |
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.
|
2.16 |
Cubic Meter |
0.1236 |
0.266976 |
- |
- |
- |
- |
- |
- |
| 4 |
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.
|
2.16 |
Cubic Meter |
3.9 |
8.424 |
- |
- |
0.18 |
0.3888 |
- |
- |
| 5 |
R.C.C. Work (AR0404A) : Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 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)
|
18.675802 |
Cubic Meter |
1.3333 |
24.9004468066 |
0.0573 |
1.0701234546 |
0.1 |
1.8675802 |
- |
- |
| 6 |
R.C.C. Work (AR0410d) : Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - 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. beams, column, grider and bressmer, etc. Data for 4.2sqm
|
109.774 |
Square Meter |
- |
- |
0.6547619047619 |
71.875833333333 |
0.6547619047619 |
71.875833333333 |
- |
- |
| 7 |
R.C.C. Work (AR0410a) : Centring & Shuttering for R.C.C. floor and roof slabs, landings,balconies, projecting sun shades and chajjas - 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. floor and roof slabs, landings, balconies, projecting sun shades and chajjas up to 4.3m height
|
49.7 |
Square Meter |
- |
- |
0.30555555555556 |
15.186111111111 |
0.30555555555556 |
15.186111111111 |
- |
- |
| Total Qty |
53.4326452066 |
4.0967784 |
88.732928731044 |
89.318324644444 |
| Rate Per Man Day |
462 |
612 |
512 |
562 |
| Total Amount |
24685.882085449 |
2507.2283808 |
45431.259510295 |
50196.898450178 |
Total Labour Amount (in Rs.): 122821.26842672
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM162 |
BRM341 |
BRM029 |
BRM340 |
BRM028 |
BRM045 |
BRM060 |
BRM052 |
BRM084 |
BRM104 |
| 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 |
R.C.C. Work (AR0409) :.Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position - Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position including cost of binding wire 18 to 20 gauge with cost of steel rod and as per drawing, design, and direction of Engineer-in-charge. |
13.655928 |
Qntl |
0.8 |
10.9247424 |
1.05 |
14.3387244 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
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 |
17.28 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
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. |
2.16 |
Cum |
- |
- |
- |
- |
1 |
2.16 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 4 |
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. |
2.16 |
Cum |
- |
- |
- |
- |
- |
- |
2.29 |
4.9464 |
0.48 |
1.0368 |
0.96 |
2.0736 |
- |
- |
- |
- |
- |
- |
- |
- |
| 5 |
R.C.C. Work (AR0404A) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 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) |
18.675802 |
Cum |
- |
- |
- |
- |
- |
- |
3.4733 |
64.8666630866 |
0.45 |
8.4041109 |
- |
- |
0.36 |
6.72328872 |
0.54 |
10.08493308 |
- |
- |
- |
- |
| 6 |
R.C.C. Work (AR0410d) :.Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - 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. beams, column, grider and bressmer, etc. Data for 4.2sqm |
109.774 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.55238095238095 |
60.637066666667 |
0.0051904761904762 |
0.56977933333333 |
| 7 |
R.C.C. Work (AR0410a) :.Centring & Shuttering for R.C.C. floor and roof slabs, landings,balconies, projecting sun shades and chajjas - 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. floor and roof slabs, landings, balconies, projecting sun shades and chajjas up to 4.3m height |
49.7 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.62222222222222 |
30.924444444444 |
0.0050222222222222 |
0.24960444444444 |
| Total Qty |
10.9247424 |
14.3387244 |
2.16 |
69.8130630866 |
9.4409109 |
2.0736 |
6.72328872 |
10.08493308 |
91.561511111111 |
0.81938377777778 |
| Rate Per Unit |
90.1 |
6680.412 |
729.47 |
598.962 |
732.84 |
1193.57 |
1813.98 |
1788.5 |
297.726 |
58620.646 |
| Total Amount |
984.31929024 |
95788.586546453 |
1575.6552 |
41815.371892476 |
6918.677143956 |
2474.986752 |
12195.911272306 |
18036.90281358 |
27260.242457067 |
48032.806375254 |
Total Material Amount (in Rs.): 255083.45974333
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM341 |
BRM029 |
BRM340 |
BRM028 |
BRM045 |
BRM060 |
BRM052 |
BRM084 |
BRM104 |
| 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 |
R.C.C. Work (AR0409) :.Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position - Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position including cost of binding wire 18 to 20 gauge with cost of steel rod and as per drawing, design, and direction of Engineer-in-charge. |
13.655928 |
Qntl |
1.05 |
14.3387244 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
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 |
17.28 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
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. |
2.16 |
Cum |
- |
- |
1 |
2.16 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 4 |
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. |
2.16 |
Cum |
- |
- |
- |
- |
2.29 |
4.9464 |
0.48 |
1.0368 |
0.96 |
2.0736 |
- |
- |
- |
- |
- |
- |
- |
- |
| 5 |
R.C.C. Work (AR0404A) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 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) |
18.675802 |
Cum |
- |
- |
- |
- |
3.4733 |
64.8666630866 |
0.45 |
8.4041109 |
- |
- |
0.36 |
6.72328872 |
0.54 |
10.08493308 |
- |
- |
- |
- |
| 6 |
R.C.C. Work (AR0410d) :.Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - 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. beams, column, grider and bressmer, etc. Data for 4.2sqm |
109.774 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.0056666666666667 |
0.62205266666667 |
0.0051904761904762 |
0.56977933333333 |
| 7 |
R.C.C. Work (AR0410a) :.Centring & Shuttering for R.C.C. floor and roof slabs, landings,balconies, projecting sun shades and chajjas - 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. floor and roof slabs, landings, balconies, projecting sun shades and chajjas up to 4.3m height |
49.7 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.0076666666666667 |
0.38103333333333 |
0.0050222222222222 |
0.24960444444444 |
| Total Qty |
14.3387244 |
2.16 |
69.8130630866 |
9.4409109 |
2.0736 |
6.72328872 |
10.08493308 |
1.003086 |
0.81938377777778 |
| Rate Per Unit |
0 |
696.25 |
0 |
696.25 |
250.5 |
250.5 |
250.5 |
0 |
0 |
| Total Amount |
0 |
1503.9 |
0 |
6573.234214125 |
519.4368 |
1684.18382436 |
2526.27573654 |
0 |
0 |
Total Royalty Amount (in Rs.): 12807.030575025
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 2500
|
Rs. 2500 |
Total Addition Component Amount (in Rs.): 2500
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Royalty @
Rs. 2860.6687155
|
Rs. 2860.6687155 |
| 2 |
Additional Royalty @
Rs. 9517.2615522
|
Rs. 9517.2615522 |
| 3 |
EMF @
Rs. 143.033435775
|
Rs. 143.033435775 |
| 4 |
DMF @
Rs. 286.06687155
|
Rs. 286.06687155 |
| 5 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.945) @ 552.3
|
Rs. 552.3 |
| 6 |
Labour Cess @
Rs. 4100
|
Rs. 4100 |
| 7 |
Any Other Lumpsum Bill @
Rs. 8000
|
Rs. 8000 |
Total Deduction Component Amount (in Rs.): 25459.330575025
Total Net Amount (in Rs.): 384738.94197632
