| State: Odisha |
District: Balasore |
Block: Khaira |
Gram Panchayat: Garsang |
Work Code: OD/346/3304/116210/394111/00041900 (Improvement of road from Mangaraj Barik House to Mahadev mandira )
Project Category: Road
| Financial Year: 2024-25 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Khaira |
Bill Status:
Final Bill
|
| Proposal Date: 16-07-2024 |
Date of Commencement: 05-08-2025 |
| Date of Completion: 19-08-2025 |
Scheme Name: SFC Devolution of Fund |
| Scheme Component Name: 5TH SFC DEVOLUTION GRANT TO PANCHAYAT SAMITI |
Project Sub-Category: CC Road |
| Project Type: New Work |
Name of Executant: Santosh Kumar Prusty |
Administrative Approval Details
Approval No.: OD/346/3304/116210/394111/00041900/AS
Technical Sanction Details
Technical Sanction No.: OD/346/3304/116210/394111/00041900/TS
Fund Sanction No.: 202038
Fund Sanction Amount (in Rs.): 202038
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 |
23.17446912 |
8501.81367098 |
197025.01838212 |
Total Amount (in Rs.): 197025.01838212
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 |
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.
|
23.17446912 |
Cubic Meter |
4.6 |
106.602557952 |
0.68 |
15.7586390016 |
| Total Qty |
106.602557952 |
15.7586390016 |
| Rate Per Man Day |
462 |
562 |
| Total Amount |
49250.381773824 |
8856.3551188992 |
Total Labour Amount (in Rs.): 58106.736892723
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM056 |
| 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. |
23.17446912 |
Cum |
3.23 |
74.8535352576 |
0.45 |
10.428511104 |
0.9 |
20.857022208 |
| Total Qty |
74.8535352576 |
10.428511104 |
20.857022208 |
| Rate Per Unit |
546.307 |
1058.39 |
2206.45 |
| Total Amount |
40893.010285974 |
11037.431867363 |
46019.976650842 |
Total Material Amount (in Rs.): 97950.418804178
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM056 |
| 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. |
23.17446912 |
Cum |
3.23 |
74.8535352576 |
0.45 |
10.428511104 |
0.9 |
20.857022208 |
| Total Qty |
74.8535352576 |
10.428511104 |
20.857022208 |
| Rate Per Unit |
0 |
442.25 |
1125.5 |
| Total Amount |
0 |
4612.009035744 |
23474.578495104 |
Total Royalty Amount (in Rs.): 28086.587530848
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 2124
|
Rs. 2124 |
| 2 |
Contingency @
Rs. 850
|
Rs. 850 |
Total Addition Component Amount (in Rs.): 2974
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
Rs. 850
|
Rs. 850 |
| 2 |
Royalty @
Rs. 3076.41077568
|
Rs. 3076.41077568 |
| 3 |
Additional Royalty @
Rs. 24548.715138816
|
Rs. 24548.715138816 |
| 4 |
EMF @
Rs. 153.820538784
|
Rs. 153.820538784 |
| 5 |
DMF @
Rs. 307.641077568
|
Rs. 307.641077568 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 150 x 3.945) @ 591.75
|
Rs. 591.75 |
| 7 |
Labour Cess @
1%
|
Rs. 1999.9901838212 |
Total Deduction Component Amount (in Rs.): 31528.327714669
Total Net Amount (in Rs.): 168470.69066745
