| State: Odisha |
District: Angul |
Block: Banarpal |
Gram Panchayat: Budhapanka |
Work Code: OD/344/3278/115611/404139/00017828 (Construction of Pandarbharania Gotha Sahi Culvert with CC Road)
Project Category: Road
| Financial Year: 2024-25 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Banarpal |
Bill Status:
Final Bill
|
| Proposal Date: - |
Date of Commencement: 22-07-2025 |
| Date of Completion: 14-08-2025 |
Scheme Name: 5th SFC Grant in Aid |
| Scheme Component Name: Maintenance and improvement of Road infrastructure |
Project Sub-Category: CC Road |
| Project Type: New Work |
Name of Executant: Suraj Sekhar Palei |
Administrative Approval Details
Approval No.: OD/344/3278/115611/404139/00017828/AS
Technical Sanction Details
Technical Sanction No.: OD/344/3278/115611/404139/00017828/TS
Fund Sanction No.: 31142
Fund Sanction Amount (in Rs.): 186532
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
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 |
25.10028 |
7284.68788866 |
182847.70571797 |
Total Amount (in Rs.): 182847.70571797
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
Skilled
|
| Rs. 462 |
Rs. 562 |
| Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
| 1 |
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.
|
25.10028 |
Cubic Meter |
4.6 |
115.461288 |
0.68 |
17.0681904 |
| Total Qty |
115.461288 |
17.0681904 |
| Rate Per Man Day |
462 |
562 |
| Total Amount |
53343.115056 |
9592.3230048 |
Total Labour Amount (in Rs.): 62935.4380608
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM056 |
| Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
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. |
25.10028 |
Cum |
3.23 |
81.0739044 |
0.45 |
11.295126 |
0.9 |
22.590252 |
| Total Qty |
81.0739044 |
11.295126 |
22.590252 |
| Rate Per Unit |
532.527 |
743.49 |
2063.23 |
| Total Amount |
43174.043088419 |
8397.81322974 |
46608.88563396 |
Total Material Amount (in Rs.): 98180.741952119
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM056 |
| Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
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. |
25.10028 |
Cum |
3.23 |
81.0739044 |
0.45 |
11.295126 |
0.9 |
22.590252 |
| Total Qty |
81.0739044 |
11.295126 |
22.590252 |
| Rate Per Unit |
0 |
156.25 |
293.5 |
| Total Amount |
0 |
1764.8634375 |
6630.238962 |
Total Royalty Amount (in Rs.): 8395.1023995
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 756.52
|
Rs. 756.52 |
| 2 |
Any Other Lumpsum @
Rs. 1062.45
|
Rs. 1062.45 |
| 3 |
Contingency @
Rs. 1865.32
|
Rs. 1865.32 |
Total Addition Component Amount (in Rs.): 3684.29
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
0.5%
|
Rs. 932.65997858985 |
| 2 |
Royalty @
Rs. 3332.06217
|
Rs. 3332.06217 |
| 3 |
Additional Royalty @
Rs. 4563.230904
|
Rs. 4563.230904 |
| 4 |
EMF @
Rs. 166.6031085
|
Rs. 166.6031085 |
| 5 |
DMF @
Rs. 333.206217
|
Rs. 333.206217 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 163 x 3.945) @ 643.035
|
Rs. 643.035 |
| 7 |
Labour Cess @
1%
|
Rs. 1865.3199571797 |
Total Deduction Component Amount (in Rs.): 11836.11733527
Total Net Amount (in Rs.): 174695.87838271
