| State: Odisha |
District: Dhenkanal |
Block: Dhenkanal Sadar |
Gram Panchayat: Chaulia |
Work Code: OD/352/3350/117263/403192/00016732 (Construction of CC road with drain from Sabar Sahi to Mohanty Sahi)
Project Category: Road
| Financial Year: 2023-24 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Dhenkanal Sadar |
Bill Status:
Final Bill
|
| Proposal Date: - |
Date of Commencement: 12-03-2025 |
| Date of Completion: 26-03-2025 |
Scheme Name: Infrastructure Development Fund |
| Scheme Component Name: Self/Personal Deposit |
Project Sub-Category: CC Road |
| Project Type: New Work |
Name of Executant: RASMITA MANJARI PRADHAN |
Administrative Approval Details
Approval No.: OD/352/3350/117263/403192/00016732/AS
Technical Sanction Details
Technical Sanction No.: OD/352/3350/117263/403192/00016732/TS
Fund Sanction No.: 2425
Fund Sanction Amount (in Rs.): 200000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
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 |
13.1772795136 |
822.056372 |
10832.46658978 |
| 2 |
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 |
13.52899115968 |
5992.53651874 |
81072.973586093 |
| 3 |
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 |
13.3067439232 |
7577.27688138 |
100828.88309571 |
| 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 |
8.43745046 |
215.22489289764 |
1815.9493715826 |
Total Amount (in Rs.): 194550.27264316
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
Skilled
|
Semi-Skilled
|
| Rs. 452 |
Rs. 552 |
Rs. 502 |
| Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
| 1 |
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.
|
13.1772795136 |
Cubic Meter |
0.1236 |
1.628711747881 |
- |
- |
- |
- |
| 2 |
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.
|
13.52899115968 |
Cubic Meter |
3.9 |
52.763065522752 |
- |
- |
0.18 |
2.4352184087424 |
| 3 |
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.
|
13.3067439232 |
Cubic Meter |
4.6 |
61.21102204672 |
- |
- |
0.68 |
9.048585867776 |
| 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
|
8.43745046 |
Square Meter |
- |
- |
0.05 |
0.421872523 |
0.05 |
0.421872523 |
| Total Qty |
115.60279931735 |
11.905676799518 |
0.421872523 |
| Rate Per Man Day |
452 |
552 |
502 |
| Total Amount |
52252.465291444 |
6571.9335933342 |
211.780006546 |
Total Labour Amount (in Rs.): 59036.178891324
MATERIAL 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 |
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. |
13.1772795136 |
Cum |
1 |
13.1772795136 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
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. |
13.52899115968 |
Cum |
- |
- |
2.29 |
30.981389755667 |
0.48 |
6.4939157566464 |
0.96 |
12.987831513293 |
- |
- |
- |
- |
- |
- |
| 3 |
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. |
13.3067439232 |
Cum |
- |
- |
3.23 |
42.980782871936 |
0.45 |
5.98803476544 |
- |
- |
0.9 |
11.97606953088 |
- |
- |
- |
- |
| 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 |
8.43745046 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.00267 |
0.0225279927282 |
0.126 |
1.06311875796 |
| Total Qty |
13.1772795136 |
73.962172627603 |
12.481950522086 |
12.987831513293 |
11.97606953088 |
0.0225279927282 |
1.06311875796 |
| Rate Per Unit |
413.05 |
663.047 |
417.99 |
1362.4 |
1763.77 |
58573.086 |
229.106 |
| Total Amount |
5442.8753030925 |
49040.396674214 |
5217.3304987269 |
17694.62165371 |
21123.03215648 |
1319.5340554762 |
243.56688616118 |
Total Material Amount (in Rs.): 100081.35722786
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 |
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. |
13.1772795136 |
Cum |
1 |
13.1772795136 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
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. |
13.52899115968 |
Cum |
- |
- |
2.29 |
30.981389755667 |
0.48 |
6.4939157566464 |
0.96 |
12.987831513293 |
- |
- |
- |
- |
- |
- |
| 3 |
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. |
13.3067439232 |
Cum |
- |
- |
3.23 |
42.980782871936 |
0.45 |
5.98803476544 |
- |
- |
0.9 |
11.97606953088 |
- |
- |
- |
- |
| 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 |
8.43745046 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.00267 |
0.0225279927282 |
0.000614 |
0.00518059458244 |
| Total Qty |
13.1772795136 |
73.962172627603 |
12.481950522086 |
12.987831513293 |
11.97606953088 |
0.0225279927282 |
0.00518059458244 |
| Rate Per Unit |
345 |
0 |
345 |
496.77 |
454.25 |
0 |
0 |
| Total Amount |
4546.161432192 |
0 |
4306.2729301198 |
6451.9650608585 |
5440.1295844022 |
0 |
0 |
Total Royalty Amount (in Rs.): 20744.529007573
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 3183
|
Rs. 3183 |
| 2 |
Contingency @
1%
|
Rs. 1945.5027264316 |
Total Addition Component Amount (in Rs.): 5128.5027264316
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
1%
|
Rs. 1996.7877536959 |
| 2 |
Royalty @
Rs. 4143.3801869915
|
Rs. 4143.3801869915 |
| 3 |
Additional Royalty @
Rs. 15979.641792532
|
Rs. 15979.641792532 |
| 4 |
EMF @
Rs. 207.16900934957
|
Rs. 207.16900934957 |
| 5 |
DMF @
Rs. 414.33801869915
|
Rs. 414.33801869915 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.945) @ 583.86
|
Rs. 583.86 |
| 7 |
Labour Cess @
1%
|
Rs. 1996.7877536959 |
Total Deduction Component Amount (in Rs.): 25321.964514964
Total Net Amount (in Rs.): 174356.81085463
