| State: Odisha |
District: Koraput |
Block: Jeypore |
Gram Panchayat: Anta |
Work Code: OD/363/3470/119778/429073/00046195 (REPAIR AND RENOVATION OF AWC AT DAMAPUT)
Project Category: Building
| Financial Year: 2021-22 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Jeypore |
Bill Status:
Final Bill
|
| Proposal Date: 05-10-2021 |
Date of Commencement: 05-08-2025 |
| Date of Completion: 28-08-2025 |
Scheme Name: SFC Devolution of Fund |
| Scheme Component Name: 5TH SFC DEVOLUTION GRANT TO PANCHAYAT SAMITI |
Project Sub-Category: AWC |
| Project Type: Repair and Maintenance |
Name of Executant: TARUN KUMAR NAIK |
Administrative Approval Details
Approval No.: OD/363/3470/119778/429073/00046195/AS
Technical Sanction Details
Technical Sanction No.: OD/363/3470/119778/429073/00046195/TS
Fund Sanction No.: 17170
Fund Sanction Amount (in Rs.): 150000
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 |
23.2675 |
240.77592 |
5602.2537186 |
| 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 |
13.5935 |
705.084232 |
9584.562507692 |
| 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 |
7.9915 |
5802.90428386 |
46373.909584467 |
| 4 |
Plastering (AR1004) : 12mm thick cement plster (1:6) over Brick work in inside - 12mm thick cement plster (1:6) over Brick work in inside including racking out joints finishing smooth with proper plumb and line curing for proper period with cost conveyance, royality, taxes of all materials, labour and T & P required for the work etc. comp.and as per direction of Engineer-in-charge.
|
Sqm |
66.7954 |
172.4692985372 |
11520.155783512 |
| 5 |
Painting (AR0901a) : Priming one coat in inner surface with primer of approved quality over woodwork - Priming one coat in inner surface with primer of approved quality over woodwork including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge.
|
Sqm |
66.7954 |
70.09444766621 |
4681.9866696436 |
| 6 |
Painting (AR0922) : Finishing wall two coats with distemper of approved shades on new work (Inside) - Finishing wall two coats with distemper of approved shades on new work to give an even shade including all costs of labor, Paint and Brushes required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside)
|
Sqm |
66.7954 |
78.840289425 |
5266.1686682586 |
| 7 |
Masonry Brick Work (AR0603bi) : Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure - Brickwork with Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure having crushing strength not less than 75.00 Kg/cm2 with dimensional tolerance ±8 percent immersing the bricks in water not less than six hours with cost conveyance, royalty, taxes of all materials, labor, and T&P required for the work, etc. complete and as per direction of Engineer-in-charge.
|
Cum |
11.94389 |
5270.812345648 |
62954.002867062 |
Total Amount (in Rs.): 145983.03979923
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 |
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
|
23.2675 |
Cubic Meter |
0.516 |
12.00603 |
- |
- |
- |
- |
| 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.
|
13.5935 |
Cubic Meter |
0.1236 |
1.6801566 |
- |
- |
- |
- |
| 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.
|
7.9915 |
Cubic Meter |
3.9 |
31.16685 |
0.18 |
1.43847 |
- |
- |
| 4 |
Plastering (AR1004) : 12mm thick cement plster (1:6) over Brick work in inside - 12mm thick cement plster (1:6) over Brick work in inside including racking out joints finishing smooth with proper plumb and line curing for proper period with cost conveyance, royality, taxes of all materials, labour and T & P required for the work etc. comp.and as per direction of Engineer-in-charge.
|
66.7954 |
Square Meter |
0.12 |
8.015448 |
0.14 |
9.351356 |
- |
- |
| 5 |
Painting (AR0901a) : Priming one coat in inner surface with primer of approved quality over woodwork - Priming one coat in inner surface with primer of approved quality over woodwork including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge.
|
66.7954 |
Square Meter |
0.053763440860215 |
3.5911505376344 |
- |
- |
0.053763440860215 |
3.5911505376344 |
| 6 |
Painting (AR0922) : Finishing wall two coats with distemper of approved shades on new work (Inside) - Finishing wall two coats with distemper of approved shades on new work to give an even shade including all costs of labor, Paint and Brushes required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside)
|
66.7954 |
Square Meter |
0.062 |
4.1413148 |
- |
- |
0.052 |
3.4733608 |
| 7 |
Masonry Brick Work (AR0603bi) : Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure - Brickwork with Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure having crushing strength not less than 75.00 Kg/cm2 with dimensional tolerance ±8 percent immersing the bricks in water not less than six hours with cost conveyance, royalty, taxes of all materials, labor, and T&P required for the work, etc. complete and as per direction of Engineer-in-charge.
|
11.94389 |
Cubic Meter |
2.96 |
35.3539144 |
1.05 |
12.5410845 |
0.35 |
4.1803615 |
| Total Qty |
95.954864337634 |
23.3309105 |
11.244872837634 |
| Rate Per Man Day |
462 |
562 |
612 |
| Total Amount |
44331.147323987 |
13111.971701 |
6881.8621766323 |
Total Labour Amount (in Rs.): 64324.981201619
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM029 |
BRM340 |
BRM028 |
BRM044 |
BRM138 |
BRM142 |
BRMMR0025 |
BRM005 |
| 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 |
23.2675 |
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. |
13.5935 |
Cum |
1 |
13.5935 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 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. |
7.9915 |
Cum |
- |
- |
2.29 |
18.300535 |
0.48 |
3.83592 |
0.96 |
7.67184 |
- |
- |
- |
- |
- |
- |
- |
- |
| 4 |
Plastering (AR1004) :.12mm thick cement plster (1:6) over Brick work in inside - 12mm thick cement plster (1:6) over Brick work in inside including racking out joints finishing smooth with proper plumb and line curing for proper period with cost conveyance, royality, taxes of all materials, labour and T & P required for the work etc. comp.and as per direction of Engineer-in-charge. |
66.7954 |
Sqm |
- |
- |
0.0358 |
2.39127532 |
0.015 |
1.001931 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 5 |
Painting(AR0901a) :.Priming one coat in inner surface with primer of approved quality over woodwork - Priming one coat in inner surface with primer of approved quality over woodwork including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. |
66.7954 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
0.075 |
5.009655 |
- |
- |
- |
- |
- |
- |
| 6 |
Painting(AR0922) :.Finishing wall two coats with distemper of approved shades on new work (Inside) - Finishing wall two coats with distemper of approved shades on new work to give an even shade including all costs of labor, Paint and Brushes required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside) |
66.7954 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.25 |
16.69885 |
- |
- |
- |
- |
| 7 |
Masonry Brick Work (AR0603bi) :.Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure - Brickwork with Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure having crushing strength not less than 75.00 Kg/cm2 with dimensional tolerance ±8 percent immersing the bricks in water not less than six hours with cost conveyance, royalty, taxes of all materials, labor, and T&P required for the work, etc. complete and as per direction of Engineer-in-charge. |
11.94389 |
Cum |
- |
- |
0.672 |
8.02629408 |
0.28 |
3.3442892 |
- |
- |
- |
- |
- |
- |
1 |
11.94389 |
350 |
4180.3615 |
| Total Qty |
13.5935 |
28.7181044 |
8.1821402 |
7.67184 |
5.009655 |
16.69885 |
11.94389 |
4180.3615 |
| Rate Per Unit |
543.25 |
605.057 |
521.13 |
1466.56 |
155.44677 |
70.36677 |
33 |
6.3895 |
| Total Amount |
7384.668875 |
17376.090093951 |
4263.958722426 |
11251.2136704 |
778.73468856435 |
1175.0441372145 |
394.14837 |
26710.41980425 |
Total Material Amount (in Rs.): 69334.278361806
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM029 |
BRM340 |
BRM028 |
BRM044 |
BRM138 |
BRM142 |
BRM005 |
| 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 |
23.2675 |
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. |
13.5935 |
Cum |
1 |
13.5935 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 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. |
7.9915 |
Cum |
- |
- |
2.29 |
18.300535 |
0.48 |
3.83592 |
0.96 |
7.67184 |
- |
- |
- |
- |
- |
- |
| 4 |
Plastering (AR1004) :.12mm thick cement plster (1:6) over Brick work in inside - 12mm thick cement plster (1:6) over Brick work in inside including racking out joints finishing smooth with proper plumb and line curing for proper period with cost conveyance, royality, taxes of all materials, labour and T & P required for the work etc. comp.and as per direction of Engineer-in-charge. |
66.7954 |
Sqm |
- |
- |
0.0358 |
2.39127532 |
0.015 |
1.001931 |
- |
- |
- |
- |
- |
- |
- |
- |
| 5 |
Painting(AR0901a) :.Priming one coat in inner surface with primer of approved quality over woodwork - Priming one coat in inner surface with primer of approved quality over woodwork including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. |
66.7954 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
0.075 |
5.009655 |
- |
- |
- |
- |
| 6 |
Painting(AR0922) :.Finishing wall two coats with distemper of approved shades on new work (Inside) - Finishing wall two coats with distemper of approved shades on new work to give an even shade including all costs of labor, Paint and Brushes required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside) |
66.7954 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.25 |
16.69885 |
- |
- |
| 7 |
Masonry Brick Work (AR0603bi) :.Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure - Brickwork with Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure having crushing strength not less than 75.00 Kg/cm2 with dimensional tolerance ±8 percent immersing the bricks in water not less than six hours with cost conveyance, royalty, taxes of all materials, labor, and T&P required for the work, etc. complete and as per direction of Engineer-in-charge. |
11.94389 |
Cum |
- |
- |
0.672 |
8.02629408 |
0.28 |
3.3442892 |
- |
- |
- |
- |
- |
- |
350 |
4180.3615 |
| Total Qty |
13.5935 |
28.7181044 |
8.1821402 |
7.67184 |
5.009655 |
16.69885 |
4180.3615 |
| Rate Per Unit |
97.75 |
0 |
97.75 |
403.65 |
0 |
0 |
0.259 |
| Total Amount |
1328.764625 |
0 |
799.80420455 |
3096.738216 |
0 |
0 |
1082.7136285 |
Total Royalty Amount (in Rs.): 6308.02067405
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 2557
|
Rs. 2557 |
| 2 |
Contingency @
1%
|
Rs. 1459.8303979923 |
Total Addition Component Amount (in Rs.): 4016.8303979923
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Royalty @
Rs. 1905.7992595
|
Rs. 1905.7992595 |
| 2 |
Additional Royalty @
Rs. 4116.351525625
|
Rs. 4116.351525625 |
| 3 |
EMF @
Rs. 95.289962975
|
Rs. 95.289962975 |
| 4 |
DMF @
Rs. 190.57992595
|
Rs. 190.57992595 |
| 5 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 17 x 3.945) @ 232.755
|
Rs. 232.755 |
| 6 |
Labour Cess @
1%
|
Rs. 1499.9987019722 |
| 7 |
Any Other Lumpsum Bill @
1%
|
Rs. 1499.9987019722 |
Total Deduction Component Amount (in Rs.): 9540.7730779944
Total Net Amount (in Rs.): 140459.09711923
