| State: Odisha |
District: Jagatsinghpur |
Block: Naugaon |
Gram Panchayat: Ghodansa |
Work Code: OD/355/3391/118180/398144/00028976 (Repair of Road from Jayant Das house to Radha Mohan Temple Vill:-Mugei)
Project Category: Road
| Financial Year: 2024-25 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Naugaon |
Bill Status:
Final Bill
|
| Proposal Date: - |
Date of Commencement: 14-11-2025 |
| Date of Completion: 21-11-2025 |
Scheme Name: 5th SFC Grant in Aid |
| Scheme Component Name: MAINTENANCE OF ROADS AND BRIDGES |
Project Sub-Category: Pavor Block |
| Project Type: Repair and Maintenance |
Name of Executant: KADAMBINI PRADHAN |
Administrative Approval Details
Approval No.: OD/355/3391/118180/398144/00028976/AS
Technical Sanction Details
Technical Sanction No.: OD/355/3391/118180/398144/00028976/TS
Fund Sanction No.: 29781
Fund Sanction Amount (in Rs.): 200700
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Earth Work (AR0101aa) : Earthwork in ordinary soil in foundation and plinth within 50m, initial lead and 1.5m, initial lift - Earthwork in ordinary soil in foundation and plinth within 50m, initial lead and 1.5m, initial lift including rought dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per direction of the Engineer-in-charge per 100 cum
|
Cum |
4.536 |
179.18208 |
812.76991488 |
| 2 |
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 |
18.17949 |
807.053832 |
14671.827068306 |
| 3 |
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 |
4.9521 |
6823.35620018 |
33789.942238911 |
| 4 |
miscellaneous (ARM286) : Supplying and fixing of 60mm thick cement concrete interlocking paver block of M-30 grade of approved make, design, colour and size made by Block making machine with proper compaction laid in required pattern etc. complete in all respect conforming to IRC - Supplying and fixing of 60mm thick cement concrete interlocking paver block of M-30 grade of approved make, design, colour and size made by Block making machine with proper compaction laid in required pattern etc. complete in all respect conforming to IRC SP-63:2018. (New miscellaneous items) and as directed by Engineer-in-Charge.
|
Sqm |
187.79542 |
506.103 |
95043.82544826 |
| 5 |
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 |
23.205 |
216.23489289764 |
5017.7306896897 |
Total Amount (in Rs.): 149336.09536005
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 |
Earth Work (AR0101aa) : Earthwork in ordinary soil in foundation and plinth within 50m, initial lead and 1.5m, initial lift - Earthwork in ordinary soil in foundation and plinth within 50m, initial lead and 1.5m, initial lift including rought dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per direction of the Engineer-in-charge per 100 cum
|
4.536 |
Cubic Meter |
0.384 |
1.741824 |
- |
- |
- |
- |
| 2 |
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.
|
18.17949 |
Cubic Meter |
0.1236 |
2.246984964 |
- |
- |
- |
- |
| 3 |
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.
|
4.9521 |
Cubic Meter |
3.9 |
19.31319 |
- |
- |
0.18 |
0.891378 |
| 5 |
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
|
23.205 |
Square Meter |
- |
- |
0.05 |
1.16025 |
0.05 |
1.16025 |
| Total Qty |
23.301998964 |
2.051628 |
1.16025 |
| Rate Per Man Day |
462 |
562 |
512 |
| Total Amount |
10765.523521368 |
1153.014936 |
594.048 |
Total Labour Amount (in Rs.): 12512.586457368
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM029 |
BRM340 |
BRM028 |
BRM044 |
BRMM286 |
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 (AR0101aa) :.Earthwork in ordinary soil in foundation and plinth within 50m, initial lead and 1.5m, initial lift - Earthwork in ordinary soil in foundation and plinth within 50m, initial lead and 1.5m, initial lift including rought dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per direction of the Engineer-in-charge per 100 cum |
4.536 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
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. |
18.17949 |
Cum |
1 |
18.17949 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
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. |
4.9521 |
Cum |
- |
- |
2.29 |
11.340309 |
0.48 |
2.377008 |
0.96 |
4.754016 |
- |
- |
- |
- |
- |
- |
| 4 |
miscellaneous(ARM286) :.Supplying and fixing of 60mm thick cement concrete interlocking paver block of M-30 grade of approved make, design, colour and size made by Block making machine with proper compaction laid in required pattern etc. complete in all respect conforming to IRC - Supplying and fixing of 60mm thick cement concrete interlocking paver block of M-30 grade of approved make, design, colour and size made by Block making machine with proper compaction laid in required pattern etc. complete in all respect conforming to IRC SP-63:2018. (New miscellaneous items) and as directed by Engineer-in-Charge. |
187.79542 |
Sqm |
0.05 |
9.389771 |
- |
- |
- |
- |
- |
- |
1 |
187.79542 |
- |
- |
- |
- |
| 5 |
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 |
23.205 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.00267 |
0.06195735 |
0.126 |
2.92383 |
| Total Qty |
27.569261 |
11.340309 |
2.377008 |
4.754016 |
187.79542 |
0.06195735 |
2.92383 |
| Rate Per Unit |
664.71 |
613.327 |
673.22 |
2519.56 |
485.28 |
58573.086 |
229.106 |
| Total Amount |
18325.56347931 |
6955.317698043 |
1600.24932576 |
11978.02855296 |
91133.3614176 |
3629.0331898821 |
669.86699598 |
Total Material Amount (in Rs.): 134291.42065954
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM029 |
BRM340 |
BRM028 |
BRM044 |
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) |
| 1 |
Earth Work (AR0101aa) :.Earthwork in ordinary soil in foundation and plinth within 50m, initial lead and 1.5m, initial lift - Earthwork in ordinary soil in foundation and plinth within 50m, initial lead and 1.5m, initial lift including rought dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per direction of the Engineer-in-charge per 100 cum |
4.536 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
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. |
18.17949 |
Cum |
1 |
18.17949 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
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. |
4.9521 |
Cum |
- |
- |
2.29 |
11.340309 |
0.48 |
2.377008 |
0.96 |
4.754016 |
- |
- |
- |
- |
| 4 |
miscellaneous(ARM286) :.Supplying and fixing of 60mm thick cement concrete interlocking paver block of M-30 grade of approved make, design, colour and size made by Block making machine with proper compaction laid in required pattern etc. complete in all respect conforming to IRC - Supplying and fixing of 60mm thick cement concrete interlocking paver block of M-30 grade of approved make, design, colour and size made by Block making machine with proper compaction laid in required pattern etc. complete in all respect conforming to IRC SP-63:2018. (New miscellaneous items) and as directed by Engineer-in-Charge. |
187.79542 |
Sqm |
0.05 |
9.389771 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 5 |
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 |
23.205 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
0.00267 |
0.06195735 |
0.000614 |
0.01424787 |
| Total Qty |
27.569261 |
11.340309 |
2.377008 |
4.754016 |
0.06195735 |
0.01424787 |
| Rate Per Unit |
77.25 |
0 |
77.25 |
444.5 |
0 |
0 |
| Total Amount |
2129.72541225 |
0 |
183.623868 |
2113.160112 |
0 |
0 |
Total Royalty Amount (in Rs.): 4426.50939225
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 1500
|
Rs. 1500 |
| 2 |
Contingency @
1%
|
Rs. 1493.3609536005 |
Total Addition Component Amount (in Rs.): 2993.3609536005
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
1%
|
Rs. 1523.2945631365 |
| 2 |
Royalty @
Rs. 1666.141495
|
Rs. 1666.141495 |
| 3 |
Additional Royalty @
Rs. 2510.446673
|
Rs. 2510.446673 |
| 4 |
EMF @
Rs. 83.30707475
|
Rs. 83.30707475 |
| 5 |
DMF @
Rs. 166.6141495
|
Rs. 166.6141495 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.945) @ 90.735
|
Rs. 90.735 |
| 7 |
Labour Cess @
1%
|
Rs. 1523.2945631365 |
| 8 |
Any Other Lumpsum Bill @
Rs. 2000
|
Rs. 2000 |
Total Deduction Component Amount (in Rs.): 9563.833518523
Total Net Amount (in Rs.): 142765.62279512
