| State: Odisha |
District: Jajpur |
Block: Badchana |
Gram Panchayat: Manduka |
Work Code: OD/356/3394/118261/401839/00022139 (Imp. of CC Road from Bata Jamuna Dei Thakurani to ME School, Manduka)
Project Category: Road
| Financial Year: 2024-25 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Badchana |
Bill Status:
Final Bill
|
| Proposal Date: - |
Date of Commencement: 24-07-2025 |
| Date of Completion: 25-07-2025 |
Scheme Name: 5th SFC Grant in Aid |
| Scheme Component Name: Maintenance and improvement of Road infrastructure |
Project Sub-Category: CC Road |
| Project Type: Repair and Maintenance |
Name of Executant: Puspanjali Sahoo |
Administrative Approval Details
Approval No.: OD/356/3394/118261/401839/00022139/AS
Technical Sanction Details
Technical Sanction No.: OD/356/3394/118261/401839/00022139/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 |
23.62399 |
7695.10352582 |
181789.04874294 |
| 2 |
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 |
15.66 |
216.23489289764 |
3386.238422777 |
Total Amount (in Rs.): 185175.28716571
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) |
| 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.
|
23.62399 |
Cubic Meter |
4.6 |
108.670354 |
- |
- |
0.68 |
16.0643132 |
| 2 |
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
|
15.66 |
Square Meter |
- |
- |
0.05 |
0.783 |
0.05 |
0.783 |
| Total Qty |
108.670354 |
16.8473132 |
0.783 |
| Rate Per Man Day |
462 |
562 |
512 |
| Total Amount |
50205.703548 |
9468.1900184 |
400.896 |
Total Labour Amount (in Rs.): 60074.7895664
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
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) |
| 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. |
23.62399 |
Cum |
3.23 |
76.3054877 |
0.45 |
10.6307955 |
0.9 |
21.261591 |
- |
- |
- |
- |
| 2 |
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 |
15.66 |
Sqm |
- |
- |
- |
- |
- |
- |
0.00267 |
0.0418122 |
0.126 |
1.97316 |
| Total Qty |
76.3054877 |
10.6307955 |
21.261591 |
0.0418122 |
1.97316 |
| Rate Per Unit |
583.557 |
548.19 |
2118.11 |
58573.086 |
229.106 |
| Total Amount |
44528.601485749 |
5827.695785145 |
45034.38851301 |
2449.0695864492 |
452.06279496 |
Total Material Amount (in Rs.): 98291.818165313
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
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) |
| 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. |
23.62399 |
Cum |
3.23 |
76.3054877 |
0.45 |
10.6307955 |
0.9 |
21.261591 |
- |
- |
- |
- |
| 2 |
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 |
15.66 |
Sqm |
- |
- |
- |
- |
- |
- |
0.00267 |
0.0418122 |
0.000614 |
0.00961524 |
| Total Qty |
76.3054877 |
10.6307955 |
21.261591 |
0.0418122 |
0.00961524 |
| Rate Per Unit |
0 |
309.35 |
488.75 |
0 |
0 |
| Total Amount |
0 |
3288.636587925 |
10391.60260125 |
0 |
0 |
Total Royalty Amount (in Rs.): 13680.239189175
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 424
|
Rs. 424 |
| 2 |
Contingency @
Rs. 932
|
Rs. 932 |
Total Addition Component Amount (in Rs.): 1356
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
Rs. 932
|
Rs. 932 |
| 2 |
Royalty @
Rs. 3136.0846725
|
Rs. 3136.0846725 |
| 3 |
Additional Royalty @
Rs. 10073.7418158
|
Rs. 10073.7418158 |
| 4 |
EMF @
Rs. 156.804233625
|
Rs. 156.804233625 |
| 5 |
DMF @
Rs. 313.60846725
|
Rs. 313.60846725 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.945) @ 603.585
|
Rs. 603.585 |
| 7 |
Labour Cess @
1%
|
Rs. 1865.3128716571 |
| 8 |
Any Other Lumpsum Bill @
Rs. 1284
|
Rs. 1284 |
Total Deduction Component Amount (in Rs.): 18365.137060832
Total Net Amount (in Rs.): 168166.15010488
