| State: Odisha |
District: Puri |
Block: Sadar |
Gram Panchayat: Gopinathpur |
Work Code: OD/369/3545/121070/409901/00013589 (Improvement of Road from Ramachandra Pradhan House to Jitendra Padhi House at M M Nagar)
Project Category: Road
| Financial Year: 2023-24 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Sadar |
Bill Status:
Final Bill
|
| Proposal Date: 03-06-2023 |
Date of Commencement: 03-03-2025 |
| Date of Completion: 06-05-2025 |
Scheme Name: 5th SFC Grant in Aid |
| Scheme Component Name: Maintenance and improvement of Road infrastructure |
Project Sub-Category: CC Road |
| Project Type: Upgradation or Improvement |
Name of Executant: Tapabanta Sahoo |
Administrative Approval Details
Approval No.: OD/369/3545/121070/409901/00013589/AS
Technical Sanction Details
Technical Sanction No.: OD/369/3545/121070/409901/00013589/TS
Fund Sanction No.: 11939
Fund Sanction Amount (in Rs.): 200000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
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 |
15.65022 |
6285.40400078 |
98367.955401087 |
| 2 |
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 |
12.51670254 |
7803.37320686 |
97672.501238873 |
Total Amount (in Rs.): 196040.45663996
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Skilled
|
Un-Skilled
|
| Rs. 552 |
Rs. 452 |
| Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
| 1 |
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.
|
15.65022 |
Cubic Meter |
3.9 |
61.035858 |
0.18 |
2.8170396 |
| 2 |
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.
|
12.51670254 |
Cubic Meter |
4.6 |
57.576831684 |
0.68 |
8.5113577272 |
| Total Qty |
11.3283973272 |
118.612689684 |
| Rate Per Man Day |
552 |
452 |
| Total Amount |
6253.2753246144 |
53612.935737168 |
Total Labour Amount (in Rs.): 59866.211061782
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM044 |
BRM056 |
| 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 |
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. |
15.65022 |
Cum |
2.29 |
35.8390038 |
0.48 |
7.5121056 |
0.96 |
15.0242112 |
- |
- |
| 2 |
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. |
12.51670254 |
Cum |
3.23 |
40.4289492042 |
0.45 |
5.632516143 |
- |
- |
0.9 |
11.265032286 |
| Total Qty |
76.2679530042 |
13.144621743 |
15.0242112 |
11.265032286 |
| Rate Per Unit |
591.577 |
780.67 |
1984.91 |
2396.53 |
| Total Amount |
45118.366834366 |
10261.611856108 |
29821.707052992 |
26996.987824368 |
Total Material Amount (in Rs.): 112198.67356783
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM044 |
BRM056 |
| 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 |
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. |
15.65022 |
Cum |
2.29 |
35.8390038 |
0.48 |
7.5121056 |
0.96 |
15.0242112 |
- |
- |
| 2 |
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. |
12.51670254 |
Cum |
3.23 |
40.4289492042 |
0.45 |
5.632516143 |
- |
- |
0.9 |
11.265032286 |
| Total Qty |
76.2679530042 |
13.144621743 |
15.0242112 |
11.265032286 |
| Rate Per Unit |
0 |
115.5 |
320 |
320 |
| Total Amount |
0 |
1518.2038113165 |
4807.747584 |
3604.81033152 |
Total Royalty Amount (in Rs.): 9930.7617268365
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 1959
|
Rs. 1959 |
| 2 |
Contingency @
Rs. 2000
|
Rs. 2000 |
Total Addition Component Amount (in Rs.): 3959
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
Rs. 2000
|
Rs. 2000 |
| 2 |
Royalty @
Rs. 3877.663414185
|
Rs. 3877.663414185 |
| 3 |
Additional Royalty @
Rs. 5471.4488005237
|
Rs. 5471.4488005237 |
| 4 |
EMF @
Rs. 193.88317070925
|
Rs. 193.88317070925 |
| 5 |
DMF @
Rs. 387.7663414185
|
Rs. 387.7663414185 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 81 x 3.92) @ 599.76
|
Rs. 599.76 |
| 7 |
Labour Cess @
Rs. 2000
|
Rs. 2000 |
| 8 |
Any Other Lumpsum Bill @
Rs. 3999.99
|
Rs. 3999.99 |
Total Deduction Component Amount (in Rs.): 18530.511726836
Total Net Amount (in Rs.): 181468.94491312
