| State: Odisha |
District: Sundargarh |
Block: Bisra |
Gram Panchayat: Bondomunda |
Work Code: OD/373/3575/121553/384561/00039125 (Const.of CC Road Near Level Crossing at Dumerta School Toli of Bondamunda GP)
Project Category: Road
| Financial Year: 2024-25 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Bisra |
Bill Status:
Final Bill
|
| Proposal Date: - |
Date of Commencement: 31-07-2025 |
| Date of Completion: 06-08-2025 |
Scheme Name: 5th SFC Grant in Aid |
| Scheme Component Name: MAINTENANCE OF ROADS AND BRIDGES |
Project Sub-Category: CC Road |
| Project Type: New Work |
Name of Executant: Punam Rashid Khan |
Administrative Approval Details
Approval No.: OD/373/3575/121553/384561/00039125/AS
Technical Sanction Details
Technical Sanction No.: OD/373/3575/121553/384561/00039125/TS
Fund Sanction No.:
Fund Sanction Amount (in Rs.): 122478
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
miscellaneous (ARM203) : Earth work in excavation of foundation in hard rock or granite rock with all leads and lifts, including dewatering from foundation supplying shoring pumps and working pumps and stacking the excavated materials away from working areas as ordered by Enginee - Earth work in excavation of foundation in hard rock or granite rock with all leads and lifts, including dewatering from foundation supplying shoring pumps and working pumps and stacking the excavated materials away from working areas as ordered by Engineer-in-charge upto 60M and complete with coffer dam if required upto 6.00M depth. (Well Sinking).
|
Cum |
3.25 |
2.375464 |
7.720258 |
| 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 |
6.5 |
652.311732 |
4240.026258 |
| 3 |
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 |
10.4 |
216.23489289764 |
2248.8428861355 |
| 4 |
Concrete (AR0303a) : Cement concrete (1:3:6) with 4 cm. hard granite(Hand Broken) metal - Cement concrete (1:3:6) with 4 cm. hard granite(Hand 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 |
11.05 |
5119.97747832 |
56575.751135436 |
| 5 |
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 |
7.8 |
6875.85990484 |
53631.707257752 |
Total Amount (in Rs.): 116704.04779532
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) |
| 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.
|
6.5 |
Cubic Meter |
0.1236 |
0.8034 |
- |
- |
- |
- |
| 3 |
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
|
10.4 |
Square Meter |
- |
- |
0.05 |
0.52 |
0.05 |
0.52 |
| 4 |
Concrete (AR0303a) : Cement concrete (1:3:6) with 4 cm. hard granite(Hand Broken) metal - Cement concrete (1:3:6) with 4 cm. hard granite(Hand 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.
|
11.05 |
Cubic Meter |
3.9 |
43.095 |
- |
- |
0.18 |
1.989 |
| 5 |
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.
|
7.8 |
Cubic Meter |
4.6 |
35.88 |
- |
- |
0.68 |
5.304 |
| Total Qty |
79.7784 |
0.52 |
7.813 |
| Rate Per Man Day |
462 |
512 |
562 |
| Total Amount |
36857.6208 |
266.24 |
4390.906 |
Total Labour Amount (in Rs.): 41514.7668
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRMM203 |
BRM029 |
BRM104 |
BRM092 |
BRM340 |
BRM028 |
BRM045 |
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) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
miscellaneous(ARM203) :.Earth work in excavation of foundation in hard rock or granite rock with all leads and lifts, including dewatering from foundation supplying shoring pumps and working pumps and stacking the excavated materials away from working areas as ordered by Enginee - Earth work in excavation of foundation in hard rock or granite rock with all leads and lifts, including dewatering from foundation supplying shoring pumps and working pumps and stacking the excavated materials away from working areas as ordered by Engineer-in-charge upto 60M and complete with coffer dam if required upto 6.00M depth. (Well Sinking). |
3.25 |
Cum |
0.01 |
0.0325 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 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. |
6.5 |
Cum |
- |
- |
1 |
6.5 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
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 |
10.4 |
Sqm |
- |
- |
- |
- |
0.00267 |
0.027768 |
0.126 |
1.3104 |
- |
- |
- |
- |
- |
- |
- |
- |
| 4 |
Concrete (AR0303a) :.Cement concrete (1:3:6) with 4 cm. hard granite(Hand Broken) metal - Cement concrete (1:3:6) with 4 cm. hard granite(Hand 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. |
11.05 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
2.29 |
25.3045 |
0.48 |
5.304 |
0.96 |
10.608 |
- |
- |
| 5 |
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. |
7.8 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
3.23 |
25.194 |
0.45 |
3.51 |
- |
- |
0.9 |
7.02 |
| Total Qty |
0.0325 |
6.5 |
0.027768 |
1.3104 |
50.4985 |
8.814 |
10.608 |
7.02 |
| Rate Per Unit |
237.5464 |
543.25 |
58573.086 |
229.106 |
567.192 |
548.19 |
1121.11 |
1737.73 |
| Total Amount |
7.720258 |
3531.125 |
1626.457452048 |
300.2205024 |
28642.345212 |
4831.74666 |
11892.73488 |
12198.8646 |
Total Material Amount (in Rs.): 63031.214564448
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM029 |
BRM104 |
BRM092 |
BRM340 |
BRM028 |
BRM045 |
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) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
miscellaneous(ARM203) :.Earth work in excavation of foundation in hard rock or granite rock with all leads and lifts, including dewatering from foundation supplying shoring pumps and working pumps and stacking the excavated materials away from working areas as ordered by Enginee - Earth work in excavation of foundation in hard rock or granite rock with all leads and lifts, including dewatering from foundation supplying shoring pumps and working pumps and stacking the excavated materials away from working areas as ordered by Engineer-in-charge upto 60M and complete with coffer dam if required upto 6.00M depth. (Well Sinking). |
3.25 |
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. |
6.5 |
Cum |
1 |
6.5 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
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 |
10.4 |
Sqm |
- |
- |
0.00267 |
0.027768 |
0.000614 |
0.0063856 |
- |
- |
- |
- |
- |
- |
- |
- |
| 4 |
Concrete (AR0303a) :.Cement concrete (1:3:6) with 4 cm. hard granite(Hand Broken) metal - Cement concrete (1:3:6) with 4 cm. hard granite(Hand 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. |
11.05 |
Cum |
- |
- |
- |
- |
- |
- |
2.29 |
25.3045 |
0.48 |
5.304 |
0.96 |
10.608 |
- |
- |
| 5 |
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. |
7.8 |
Cum |
- |
- |
- |
- |
- |
- |
3.23 |
25.194 |
0.45 |
3.51 |
- |
- |
0.9 |
7.02 |
| Total Qty |
6.5 |
0.027768 |
0.0063856 |
50.4985 |
8.814 |
10.608 |
7.02 |
| Rate Per Unit |
45.5 |
0 |
0 |
0 |
45.5 |
169 |
169 |
| Total Amount |
295.75 |
0 |
0 |
0 |
401.037 |
1792.752 |
1186.38 |
Total Royalty Amount (in Rs.): 3675.919
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 3000
|
Rs. 3000 |
| 2 |
Any Other Lumpsum @
Rs. 1552
|
Rs. 1552 |
| 3 |
Contingency @
Rs. 1220
|
Rs. 1220 |
Total Addition Component Amount (in Rs.): 5772
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Royalty @
Rs. 2827.63
|
Rs. 2827.63 |
| 2 |
Additional Royalty @
Rs. 424.1445
|
Rs. 424.1445 |
| 3 |
EMF @
Rs. 141.3815
|
Rs. 141.3815 |
| 4 |
DMF @
Rs. 282.763
|
Rs. 282.763 |
| 5 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 51 x 3.945) @ 402.39
|
Rs. 402.39 |
| 6 |
Labour Cess @
Rs. 1155
|
Rs. 1155 |
Total Deduction Component Amount (in Rs.): 5233.309
Total Net Amount (in Rs.): 117242.73879532
