| State: Odisha |
District: Kendrapara |
Block: Kendrapada |
Gram Panchayat: Keshpur |
Work Code: OD/360/3437/119113/396232/00033036 (Improvement of road from Maya sahoo house to main road (Baniapada))
Project Category: Road
| Financial Year: 2024-25 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Kendrapada |
Bill Status:
Final Bill
|
| Proposal Date: - |
Date of Commencement: 28-07-2025 |
| Date of Completion: 20-08-2025 |
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: PRASANTA SATPATHY |
Administrative Approval Details
Approval No.: OD/360/3437/119113/396232/00033036/AS
Technical Sanction Details
Technical Sanction No.: OD/360/3437/119113/396232/00033036/TS
Fund Sanction No.: 30636
Fund Sanction Amount (in Rs.): 300000
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 |
36.6 |
7906.12757686 |
289364.26931308 |
| 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 |
24.4 |
216.23489289764 |
5276.1313867024 |
Total Amount (in Rs.): 294640.40069978
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.
|
36.6 |
Cubic Meter |
4.6 |
168.36 |
- |
- |
0.68 |
24.888 |
| 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
|
24.4 |
Square Meter |
- |
- |
0.05 |
1.22 |
0.05 |
1.22 |
| Total Qty |
168.36 |
26.108 |
1.22 |
| Rate Per Man Day |
462 |
562 |
512 |
| Total Amount |
77782.32 |
14672.696 |
624.64 |
Total Labour Amount (in Rs.): 93079.656
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. |
36.6 |
Cum |
3.23 |
118.218 |
0.45 |
16.47 |
0.9 |
32.94 |
- |
- |
- |
- |
| 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 |
24.4 |
Sqm |
- |
- |
- |
- |
- |
- |
0.00267 |
0.065148 |
0.126 |
3.0744 |
| Total Qty |
118.218 |
16.47 |
32.94 |
0.065148 |
3.0744 |
| Rate Per Unit |
605.327 |
647.28 |
2294.31 |
58573.086 |
229.106 |
| Total Amount |
71560.547286 |
10660.7016 |
75574.5714 |
3815.919406728 |
704.3634864 |
Total Material Amount (in Rs.): 162316.10317913
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. |
36.6 |
Cum |
3.23 |
118.218 |
0.45 |
16.47 |
0.9 |
32.94 |
- |
- |
- |
- |
| 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 |
24.4 |
Sqm |
- |
- |
- |
- |
- |
- |
0.00267 |
0.065148 |
0.000614 |
0.0149816 |
| Total Qty |
118.218 |
16.47 |
32.94 |
0.065148 |
0.0149816 |
| Rate Per Unit |
0 |
186.75 |
444.5 |
0 |
0 |
| Total Amount |
0 |
3075.7725 |
14641.83 |
0 |
0 |
Total Royalty Amount (in Rs.): 17717.6025
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 2413
|
Rs. 2413 |
| 2 |
Contingency @
1%
|
Rs. 2946.4040069978 |
Total Addition Component Amount (in Rs.): 5359.4040069978
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
1%
|
Rs. 2999.9980470678 |
| 2 |
Royalty @
Rs. 4858.65
|
Rs. 4858.65 |
| 3 |
Additional Royalty @
Rs. 12130.155
|
Rs. 12130.155 |
| 4 |
EMF @
Rs. 242.9325
|
Rs. 242.9325 |
| 5 |
DMF @
Rs. 485.865
|
Rs. 485.865 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.945) @ 934.965
|
Rs. 934.965 |
| 7 |
Labour Cess @
1%
|
Rs. 2999.9980470678 |
| 8 |
Any Other Lumpsum Bill @
2%
|
Rs. 5999.9960941356 |
Total Deduction Component Amount (in Rs.): 30652.559688271
Total Net Amount (in Rs.): 269347.24501851
