| State: Odisha |
District: Khordha |
Block: Balianta |
Gram Panchayat: Jhinti Sasan |
Work Code: OD/362/3456/119542/407665/00061609 (PRESERVATION & DEVELOPMENT OF BRAMHANSUANLO POKHARI ,JHITISASAN GP)
Project Category: Water Body
| Financial Year: 2022-23 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Balianta |
Bill Status:
Final Bill
|
| Proposal Date: 22-11-2022 |
Date of Commencement: 06-11-2025 |
| Date of Completion: 02-12-2025 |
Scheme Name: 5th SFC Grant in Aid |
| Scheme Component Name: Preservation and Development of Water Bodies |
Project Sub-Category: Tank |
| Project Type: New Work |
Name of Executant: RANJIT BALABANTARAY |
Administrative Approval Details
Approval No.: OD/362/3456/119542/407665/00061609/AS
Technical Sanction Details
Technical Sanction No.: OD/362/3456/119542/407665/00061609/TS
Fund Sanction No.:
Fund Sanction Amount (in Rs.): 663375
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Special items for irrigation works (AR0201) : Excavation of any approved type of soil in an approved borrow area by mechanical means loading into and transportation by mechanical means and unloading the soil within an initial lead of 1km - Excavation of any approved type of soil in an approved borrow area by mechanical means loading into and transportation by mechanical means and unloading the soil within an initial lead of 1km on a properly prepared and scientifically approved surface including spreading and leveling the earth in 22.5 cm layers to make ready for watering and compaction with sheep foot rollers and dozers but excluding watering and compaction in dams and dykes for all heights including construction, maintenance, watering and lighting of haul road and borrow area, etc. complete as per the direction of Engineer-in charge. (measurement of the fill to be taken on the finished compacted section under OMC condition).
|
Cum |
9920.925 |
56.56 |
561127.518 |
| 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 |
10.62675 |
240.77592 |
2558.66550786 |
| 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 |
3.996 |
685.560932 |
2739.501484272 |
| 4 |
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 |
12.24725 |
6014.4315775 |
73660.247137537 |
| 5 |
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 |
1.49825 |
7442.3319045 |
11150.473775917 |
| 6 |
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 |
15.772 |
216.23489289764 |
3410.4567307816 |
Total Amount (in Rs.): 654646.86263637
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) |
| 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
|
10.62675 |
Cubic Meter |
0.516 |
5.483403 |
- |
- |
- |
- |
| 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.
|
3.996 |
Cubic Meter |
0.1236 |
0.4939056 |
- |
- |
- |
- |
| 4 |
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.
|
12.24725 |
Cubic Meter |
3.9 |
47.764275 |
- |
- |
0.18 |
2.204505 |
| 5 |
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.
|
1.49825 |
Cubic Meter |
4.6 |
6.89195 |
- |
- |
0.68 |
1.01881 |
| 6 |
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
|
15.772 |
Square Meter |
- |
- |
0.05 |
0.7886 |
0.05 |
0.7886 |
| Total Qty |
60.6335336 |
4.011915 |
0.7886 |
| Rate Per Man Day |
462 |
562 |
512 |
| Total Amount |
28012.6925232 |
2254.69623 |
403.7632 |
Total Labour Amount (in Rs.): 30671.1519532
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRMMR0101 |
BRMMR0103 |
BRMMR0060 |
BRMMR0106 |
BRM029 |
BRM340 |
BRM028 |
BRM044 |
BRM056 |
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) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
Special items for irrigation works(AR0201) :.Excavation of any approved type of soil in an approved borrow area by mechanical means loading into and transportation by mechanical means and unloading the soil within an initial lead of 1km - Excavation of any approved type of soil in an approved borrow area by mechanical means loading into and transportation by mechanical means and unloading the soil within an initial lead of 1km on a properly prepared and scientifically approved surface including spreading and leveling the earth in 22.5 cm layers to make ready for watering and compaction with sheep foot rollers and dozers but excluding watering and compaction in dams and dykes for all heights including construction, maintenance, watering and lighting of haul road and borrow area, etc. complete as per the direction of Engineer-in charge. (measurement of the fill to be taken on the finished compacted section under OMC condition). |
9920.925 |
Cum |
1 |
9920.925 |
1 |
9920.925 |
1 |
9920.925 |
1 |
9920.925 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 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 |
10.62675 |
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. |
3.996 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
1 |
3.996 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 4 |
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. |
12.24725 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
2.29 |
28.0462025 |
0.48 |
5.87868 |
0.96 |
11.75736 |
- |
- |
- |
- |
- |
- |
| 5 |
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. |
1.49825 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
3.23 |
4.8393475 |
0.45 |
0.6742125 |
- |
- |
0.9 |
1.348425 |
- |
- |
- |
- |
| 6 |
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 |
15.772 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.00267 |
0.04211124 |
0.126 |
1.987272 |
| Total Qty |
9920.925 |
9920.925 |
9920.925 |
9920.925 |
3.996 |
32.88555 |
6.5528925 |
11.75736 |
1.348425 |
0.04211124 |
1.987272 |
| Rate Per Unit |
21.51 |
28.99 |
1.5 |
4 |
475.42 |
569.387 |
481.81 |
1995.16 |
2372.62 |
58573.086 |
229.106 |
| Total Amount |
213399.09675 |
287607.61575 |
14881.3875 |
39683.7 |
1899.77832 |
18724.60465785 |
3157.249135425 |
23457.8143776 |
3199.3001235 |
2466.5852820866 |
455.295938832 |
Total Material Amount (in Rs.): 608932.42783529
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM029 |
BRM340 |
BRM028 |
BRM044 |
BRM056 |
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) |
| 1 |
Special items for irrigation works(AR0201) :.Excavation of any approved type of soil in an approved borrow area by mechanical means loading into and transportation by mechanical means and unloading the soil within an initial lead of 1km - Excavation of any approved type of soil in an approved borrow area by mechanical means loading into and transportation by mechanical means and unloading the soil within an initial lead of 1km on a properly prepared and scientifically approved surface including spreading and leveling the earth in 22.5 cm layers to make ready for watering and compaction with sheep foot rollers and dozers but excluding watering and compaction in dams and dykes for all heights including construction, maintenance, watering and lighting of haul road and borrow area, etc. complete as per the direction of Engineer-in charge. (measurement of the fill to be taken on the finished compacted section under OMC condition). |
9920.925 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 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 |
10.62675 |
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. |
3.996 |
Cum |
1 |
3.996 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 4 |
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. |
12.24725 |
Cum |
- |
- |
2.29 |
28.0462025 |
0.48 |
5.87868 |
0.96 |
11.75736 |
- |
- |
- |
- |
- |
- |
| 5 |
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. |
1.49825 |
Cum |
- |
- |
3.23 |
4.8393475 |
0.45 |
0.6742125 |
- |
- |
0.9 |
1.348425 |
- |
- |
- |
- |
| 6 |
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 |
15.772 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.00267 |
0.04211124 |
0.000614 |
0.009684008 |
| Total Qty |
3.996 |
32.88555 |
6.5528925 |
11.75736 |
1.348425 |
0.04211124 |
0.009684008 |
| Rate Per Unit |
146.25 |
0 |
146.25 |
319.5 |
319.5 |
0 |
0 |
| Total Amount |
584.415 |
0 |
958.360528125 |
3756.47652 |
430.8217875 |
0 |
0 |
Total Royalty Amount (in Rs.): 5730.073835625
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 2171
|
Rs. 2171 |
| 2 |
Contingency @
Rs. 6546.46
|
Rs. 6546.46 |
Total Addition Component Amount (in Rs.): 8717.46
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
Rs. 6546.47
|
Rs. 6546.47 |
| 2 |
Royalty @
Rs. 2072.9632875
|
Rs. 2072.9632875 |
| 3 |
Additional Royalty @
Rs. 3346.166055
|
Rs. 3346.166055 |
| 4 |
EMF @
Rs. 103.648164375
|
Rs. 103.648164375 |
| 5 |
DMF @
Rs. 207.29632875
|
Rs. 207.29632875 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.945) @ 264.315
|
Rs. 264.315 |
| 7 |
Labour Cess @
Rs. 6546.47
|
Rs. 6546.47 |
| 8 |
Any Other Lumpsum Bill @
Rs. 13093
|
Rs. 13093 |
Total Deduction Component Amount (in Rs.): 32180.328835625
Total Net Amount (in Rs.): 631183.99380074
