| State: Odisha |
District: Bhadrak |
Block: Bhadrak |
Gram Panchayat: Banitia |
Work Code: OD/348/3323/116618/394723/00033970 (Imp. of Road from Dalkapada Jagannath House to Jaykarna Mallic House under Banitia GP)
Project Category: Road
| Financial Year: 2025-26 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Bhadrak |
Bill Status:
Final Bill
|
| Proposal Date: 03-09-2024 |
Date of Commencement: 16-07-2025 |
| Date of Completion: 27-07-2025 |
Scheme Name: 5th SFC Grant in Aid |
| Scheme Component Name: Maintenance and improvement of Road infrastructure |
Project Sub-Category: Pavor Block |
| Project Type: Upgradation or Improvement |
Name of Executant: PEO BANITIA GP |
Administrative Approval Details
Approval No.: OD/348/3323/116618/394723/00033970/AS
Technical Sanction Details
Technical Sanction No.: OD/348/3323/116618/394723/00033970/TS
Fund Sanction No.: 1130
Fund Sanction Amount (in Rs.): 100000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Earth Work (AR0102aa) : Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift - Earth work in hard soil or gravelly soil foundation & plinth 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 |
2.43 |
240.77592 |
585.0854856 |
| 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 |
0.6075 |
1299.428832 |
789.40301544 |
| 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 |
7.39125 |
6747.43003598 |
49871.942253437 |
| 4 |
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 |
5.71725 |
8168.17696526 |
46699.509754633 |
Total Amount (in Rs.): 97945.94050911
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 |
Earth Work (AR0102aa) : Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift - Earth work in hard soil or gravelly soil foundation & plinth 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
|
2.43 |
Cubic Meter |
0.516 |
1.25388 |
- |
- |
| 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.
|
0.6075 |
Cubic Meter |
0.1236 |
0.075087 |
- |
- |
| 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.
|
7.39125 |
Cubic Meter |
3.9 |
28.825875 |
0.18 |
1.330425 |
| 4 |
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.
|
5.71725 |
Cubic Meter |
4.6 |
26.29935 |
0.68 |
3.88773 |
| Total Qty |
56.454192 |
5.218155 |
| Rate Per Man Day |
462 |
562 |
| Total Amount |
26081.836704 |
2932.60311 |
Total Labour Amount (in Rs.): 29014.439814
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM029 |
BRM340 |
BRM028 |
BRM044 |
BRM056 |
| 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 (AR0102aa) :.Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift - Earth work in hard soil or gravelly soil foundation & plinth 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 |
2.43 |
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. |
0.6075 |
Cum |
1 |
0.6075 |
- |
- |
- |
- |
- |
- |
- |
- |
| 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. |
7.39125 |
Cum |
- |
- |
2.29 |
16.9259625 |
0.48 |
3.5478 |
0.96 |
7.0956 |
- |
- |
| 4 |
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. |
5.71725 |
Cum |
- |
- |
3.23 |
18.4667175 |
0.45 |
2.5727625 |
- |
- |
0.9 |
5.145525 |
| Total Qty |
0.6075 |
35.39268 |
6.1205625 |
7.0956 |
5.145525 |
| Rate Per Unit |
955.21 |
538.927 |
957.96 |
2179.16 |
2580.53 |
| Total Amount |
580.290075 |
19074.07085436 |
5863.2540525 |
15462.447696 |
13278.18162825 |
Total Material Amount (in Rs.): 54258.24430611
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM029 |
BRM340 |
BRM028 |
BRM044 |
BRM056 |
| 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 (AR0102aa) :.Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift - Earth work in hard soil or gravelly soil foundation & plinth 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 |
2.43 |
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. |
0.6075 |
Cum |
1 |
0.6075 |
- |
- |
- |
- |
- |
- |
- |
- |
| 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. |
7.39125 |
Cum |
- |
- |
2.29 |
16.9259625 |
0.48 |
3.5478 |
0.96 |
7.0956 |
- |
- |
| 4 |
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. |
5.71725 |
Cum |
- |
- |
3.23 |
18.4667175 |
0.45 |
2.5727625 |
- |
- |
0.9 |
5.145525 |
| Total Qty |
0.6075 |
35.39268 |
6.1205625 |
7.0956 |
5.145525 |
| Rate Per Unit |
274.25 |
0 |
274.25 |
552.5 |
552.5 |
| Total Amount |
166.606875 |
0 |
1678.564265625 |
3920.319 |
2842.9025625 |
Total Royalty Amount (in Rs.): 8608.392703125
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 1500
|
Rs. 1500 |
| 2 |
Any Other Lumpsum @
Rs. 63
|
Rs. 63 |
| 3 |
Contingency @
0.5%
|
Rs. 489.72970254555 |
Total Addition Component Amount (in Rs.): 2052.7297025456
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
0.5%
|
Rs. 499.99335105828 |
| 2 |
Royalty @
Rs. 1826.8284375
|
Rs. 1826.8284375 |
| 3 |
Additional Royalty @
Rs. 6507.54
|
Rs. 6507.54 |
| 4 |
EMF @
Rs. 91.341421875
|
Rs. 91.341421875 |
| 5 |
DMF @
Rs. 182.68284375
|
Rs. 182.68284375 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 37 x 3.945) @ 280.095
|
Rs. 280.095 |
| 7 |
Labour Cess @
1%
|
Rs. 999.98670211656 |
Total Deduction Component Amount (in Rs.): 10388.4677563
Total Net Amount (in Rs.): 89610.202455356
