| State: Odisha |
District: Koraput |
Block: Borigumma |
Gram Panchayat: Dengapadar |
Work Code: OD/363/3468/119740/428219/00026485 (IMPROVEMENT OF ROAD AT NUAGUDA)
Project Category: Road
| Financial Year: 2024-25 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Borigumma |
Bill Status:
Final Bill
|
| Proposal Date: 21-03-2025 |
Date of Commencement: 30-07-2025 |
| Date of Completion: 06-09-2025 |
Scheme Name: 5th SFC Grant in Aid |
| Scheme Component Name: All Weather Connectivity |
Project Sub-Category: CC Road |
| Project Type: Upgradation or Improvement |
Name of Executant: BABULA BEHERA |
Administrative Approval Details
Approval No.: OD/363/3468/119740/428219/00026485/AS
Technical Sanction Details
Technical Sanction No.: OD/363/3468/119740/428219/00026485/TS
Fund Sanction No.: 1538
Fund Sanction Amount (in Rs.): 300000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Earth Work (AR0110) : Fine dressing of earth work in ordinary or hard soil in road formation - Fine dressing of earth work in ordinary or hard soil in road formaton according to the direction of the department including cutting or filling earth upto 0.15m depth of surface.
|
Sqm |
227.2 |
4.6662 |
1060.16064 |
| 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 |
8.904 |
216.70813962884 |
1929.5692752552 |
| 3 |
Earth Work (AR0102a) : Earth work in hard soil or gravelly soil within 50m. Initial lead and 1.5m initial lift - Earth work in hard soil or gravelly soil 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 |
7.85036 |
200.6466 |
1575.148042776 |
| 4 |
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 |
11.36 |
820.628232 |
9322.33671552 |
| 5 |
R.C.C. Work (AR0401) : R.C.C work - 'Reinforced cement concrete (1:2:4) work with 12mm size black hard crusher broken granite 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 and as per direction of Engineer-in charge. (To be used for minor repair work only)
|
Cum |
13.632 |
7420.18753532 |
101151.99648148 |
| 6 |
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 |
30.57036 |
5847.74954636 |
178767.80882206 |
Total Amount (in Rs.): 293807.0199771
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
Semi-Skilled
|
Skilled
|
| Rs. 462 |
Rs. 512 |
Rs. 562 |
| Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
| 1 |
Earth Work (AR0110) : Fine dressing of earth work in ordinary or hard soil in road formation - Fine dressing of earth work in ordinary or hard soil in road formaton according to the direction of the department including cutting or filling earth upto 0.15m depth of surface.
|
227.2 |
Square Meter |
0.01 |
2.272 |
- |
- |
- |
- |
| 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
|
8.904 |
Square Meter |
- |
- |
0.05 |
0.4452 |
0.05 |
0.4452 |
| 3 |
Earth Work (AR0102a) : Earth work in hard soil or gravelly soil within 50m. Initial lead and 1.5m initial lift - Earth work in hard soil or gravelly soil 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
|
7.85036 |
Cubic Meter |
0.43 |
3.3756548 |
- |
- |
- |
- |
| 4 |
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.
|
11.36 |
Cubic Meter |
0.1236 |
1.404096 |
- |
- |
- |
- |
| 5 |
R.C.C. Work (AR0401) : R.C.C work - 'Reinforced cement concrete (1:2:4) work with 12mm size black hard crusher broken granite 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 and as per direction of Engineer-in charge. (To be used for minor repair work only)
|
13.632 |
Cubic Meter |
4.6 |
62.7072 |
- |
- |
0.68 |
9.26976 |
| 6 |
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.
|
30.57036 |
Cubic Meter |
3.9 |
119.224404 |
- |
- |
0.18 |
5.5026648 |
| Total Qty |
188.9833548 |
0.4452 |
15.2176248 |
| Rate Per Man Day |
462 |
512 |
562 |
| Total Amount |
87310.3099176 |
227.9424 |
8552.3051376 |
Total Labour Amount (in Rs.): 96090.5574552
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM104 |
BRM092 |
BRM029 |
BRM340 |
BRM028 |
BRM056 |
BRM044 |
| 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 (AR0110) :.Fine dressing of earth work in ordinary or hard soil in road formation - Fine dressing of earth work in ordinary or hard soil in road formaton according to the direction of the department including cutting or filling earth upto 0.15m depth of surface. |
227.2 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 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 |
8.904 |
Sqm |
0.00267 |
0.02377368 |
0.126 |
1.121904 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
Earth Work (AR0102a) :.Earth work in hard soil or gravelly soil within 50m. Initial lead and 1.5m initial lift - Earth work in hard soil or gravelly soil 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 |
7.85036 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 4 |
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. |
11.36 |
Cum |
- |
- |
- |
- |
1 |
11.36 |
- |
- |
- |
- |
- |
- |
- |
- |
| 5 |
R.C.C. Work (AR0401) :.R.C.C work - 'Reinforced cement concrete (1:2:4) work with 12mm size black hard crusher broken granite 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 and as per direction of Engineer-in charge. (To be used for minor repair work only) |
13.632 |
Cum |
- |
- |
- |
- |
- |
- |
3.23 |
44.03136 |
0.45 |
6.1344 |
0.9 |
12.2688 |
- |
- |
| 6 |
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. |
30.57036 |
Cum |
- |
- |
- |
- |
- |
- |
2.29 |
70.0061244 |
0.48 |
14.6737728 |
- |
- |
0.96 |
29.3475456 |
| Total Qty |
0.02377368 |
1.121904 |
11.36 |
114.0374844 |
20.8081728 |
12.2688 |
29.3475456 |
| Rate Per Unit |
58715.766 |
371.786 |
478.15 |
611.002 |
482.07 |
1867.93 |
1466.56 |
| Total Amount |
1395.8898318389 |
417.108200544 |
5431.784 |
69677.131043369 |
10030.995861696 |
22917.259584 |
43039.936475136 |
Total Material Amount (in Rs.): 152910.10499658
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM104 |
BRM092 |
BRM029 |
BRM340 |
BRM028 |
BRM056 |
BRM044 |
| 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 (AR0110) :.Fine dressing of earth work in ordinary or hard soil in road formation - Fine dressing of earth work in ordinary or hard soil in road formaton according to the direction of the department including cutting or filling earth upto 0.15m depth of surface. |
227.2 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 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 |
8.904 |
Sqm |
0.00267 |
0.02377368 |
0.000614 |
0.005467056 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
Earth Work (AR0102a) :.Earth work in hard soil or gravelly soil within 50m. Initial lead and 1.5m initial lift - Earth work in hard soil or gravelly soil 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 |
7.85036 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 4 |
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. |
11.36 |
Cum |
- |
- |
- |
- |
1 |
11.36 |
- |
- |
- |
- |
- |
- |
- |
- |
| 5 |
R.C.C. Work (AR0401) :.R.C.C work - 'Reinforced cement concrete (1:2:4) work with 12mm size black hard crusher broken granite 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 and as per direction of Engineer-in charge. (To be used for minor repair work only) |
13.632 |
Cum |
- |
- |
- |
- |
- |
- |
3.23 |
44.03136 |
0.45 |
6.1344 |
0.9 |
12.2688 |
- |
- |
| 6 |
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. |
30.57036 |
Cum |
- |
- |
- |
- |
- |
- |
2.29 |
70.0061244 |
0.48 |
14.6737728 |
- |
- |
0.96 |
29.3475456 |
| Total Qty |
0.02377368 |
0.005467056 |
11.36 |
114.0374844 |
20.8081728 |
12.2688 |
29.3475456 |
| Rate Per Unit |
0 |
0 |
277.25 |
0 |
277.25 |
365.5 |
365.5 |
| Total Amount |
0 |
0 |
3149.56 |
0 |
5769.0659088 |
4484.2464 |
10726.5279168 |
Total Royalty Amount (in Rs.): 24129.4002256
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 3254
|
Rs. 3254 |
| 2 |
Contingency @
1%
|
Rs. 2938.070199771 |
Total Addition Component Amount (in Rs.): 6192.070199771
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
1%
|
Rs. 2999.9909017687 |
| 2 |
Royalty @
Rs. 6536.010976
|
Rs. 6536.010976 |
| 3 |
Additional Royalty @
Rs. 16612.9876032
|
Rs. 16612.9876032 |
| 4 |
EMF @
Rs. 326.8005488
|
Rs. 326.8005488 |
| 5 |
DMF @
Rs. 653.6010976
|
Rs. 653.6010976 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 141 x 3.945) @ 907.35
|
Rs. 907.35 |
| 7 |
Labour Cess @
1%
|
Rs. 2999.9909017687 |
Total Deduction Component Amount (in Rs.): 31036.732029137
Total Net Amount (in Rs.): 268962.35814773
