| State: Odisha |
District: Deogarh |
Block: Reamal |
Gram Panchayat: Lulang |
Work Code: OD/351/3347/117210/383459/00044194 (Imp.of road from NH49 to Kirtanpali)
Project Category: Road
| Financial Year: 2023-24 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Reamal |
Bill Status:
Final Bill
|
| Proposal Date: - |
Date of Commencement: 30-07-2025 |
| Date of Completion: 13-08-2025 |
Scheme Name: 5th SFC Grant in Aid |
| Scheme Component Name: All Weather Connectivity |
Project Sub-Category: Mettalling Road |
| Project Type: Upgradation or Improvement |
Name of Executant: Rasmita Majhi |
Administrative Approval Details
Approval No.: OD/351/3347/117210/383459/00044194/AS
Technical Sanction Details
Technical Sanction No.: OD/351/3347/117210/383459/00044194/TS
Fund Sanction No.:
Fund Sanction Amount (in Rs.): 500000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Road Work (AR1307) : Supplying & spreading moorum and consolidation with HRR - Supplying & spreading moorum and consolidation with HRR including cost, conveyance, royalty, taxes cost of all labour & material, hire charges of T & P materials required for work as per specification and complete as per direction of Engineer-in-Charge.
|
Cum |
163.215 |
977.58854467845 |
159557.11431969 |
| 2 |
Road Work (AR1341a) : Providing, laying, spreading and compacting Grading-I stone aggregates of specific sizes using moorum or gravel to water bound macadam - Providing, laying, spreading and compacting Grading-I stone aggregates of specific sizes using moorum or gravel to water bound macadam specification including spreading in uniform thickness, hand packing, rolling with 3 wheeled steel roller 8-10 tonnes in stages to proper grade and camber, applying and brooming requisite type of screening/binding materials to fill up the interstices of coarse aggregate, watering and compacting to the required density as per Clause 404 of MoRT&H Specifications for Road & Bridge works(Last Revision).
|
Cum |
101.835 |
3284.3954221111 |
334466.40781068 |
Total Amount (in Rs.): 494023.52213038
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 |
Road Work (AR1307) : Supplying & spreading moorum and consolidation with HRR - Supplying & spreading moorum and consolidation with HRR including cost, conveyance, royalty, taxes cost of all labour & material, hire charges of T & P materials required for work as per specification and complete as per direction of Engineer-in-Charge.
|
163.215 |
Cubic Meter |
1.0600706713781 |
173.01943462898 |
- |
- |
- |
- |
| 2 |
Road Work (AR1341a) : Providing, laying, spreading and compacting Grading-I stone aggregates of specific sizes using moorum or gravel to water bound macadam - Providing, laying, spreading and compacting Grading-I stone aggregates of specific sizes using moorum or gravel to water bound macadam specification including spreading in uniform thickness, hand packing, rolling with 3 wheeled steel roller 8-10 tonnes in stages to proper grade and camber, applying and brooming requisite type of screening/binding materials to fill up the interstices of coarse aggregate, watering and compacting to the required density as per Clause 404 of MoRT&H Specifications for Road & Bridge works(Last Revision).
|
101.835 |
Cubic Meter |
0.69444444444444 |
70.71875 |
0.028 |
2.85138 |
0.0055555555555556 |
0.56575 |
| Total Qty |
243.73818462898 |
0.56575 |
2.85138 |
| Rate Per Man Day |
462 |
562 |
512 |
| Total Amount |
112607.04129859 |
317.9515 |
1459.90656 |
Total Labour Amount (in Rs.): 114384.89935859
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM025 |
BRMMR0037 |
BRM075 |
| Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
Road Work (AR1307) :.Supplying & spreading moorum and consolidation with HRR - Supplying & spreading moorum and consolidation with HRR including cost, conveyance, royalty, taxes cost of all labour & material, hire charges of T & P materials required for work as per specification and complete as per direction of Engineer-in-Charge. |
163.215 |
Cum |
1.28 |
208.9152 |
- |
- |
- |
- |
| 2 |
Road Work (AR1341a) :.Providing, laying, spreading and compacting Grading-I stone aggregates of specific sizes using moorum or gravel to water bound macadam - Providing, laying, spreading and compacting Grading-I stone aggregates of specific sizes using moorum or gravel to water bound macadam specification including spreading in uniform thickness, hand packing, rolling with 3 wheeled steel roller 8-10 tonnes in stages to proper grade and camber, applying and brooming requisite type of screening/binding materials to fill up the interstices of coarse aggregate, watering and compacting to the required density as per Clause 404 of MoRT&H Specifications for Road & Bridge works(Last Revision). |
101.835 |
Cum |
0.3 |
30.5505 |
0.4 |
40.734 |
1.21 |
123.22035 |
| Total Qty |
239.4657 |
40.734 |
123.22035 |
| Rate Per Unit |
333.31 |
10 |
1845.91 |
| Total Amount |
79816.312467 |
407.34 |
227453.6762685 |
Total Material Amount (in Rs.): 307677.3287355
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM025 |
BRM075 |
| Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
Road Work (AR1307) :.Supplying & spreading moorum and consolidation with HRR - Supplying & spreading moorum and consolidation with HRR including cost, conveyance, royalty, taxes cost of all labour & material, hire charges of T & P materials required for work as per specification and complete as per direction of Engineer-in-Charge. |
163.215 |
Cum |
1.28 |
208.9152 |
- |
- |
| 2 |
Road Work (AR1341a) :.Providing, laying, spreading and compacting Grading-I stone aggregates of specific sizes using moorum or gravel to water bound macadam - Providing, laying, spreading and compacting Grading-I stone aggregates of specific sizes using moorum or gravel to water bound macadam specification including spreading in uniform thickness, hand packing, rolling with 3 wheeled steel roller 8-10 tonnes in stages to proper grade and camber, applying and brooming requisite type of screening/binding materials to fill up the interstices of coarse aggregate, watering and compacting to the required density as per Clause 404 of MoRT&H Specifications for Road & Bridge works(Last Revision). |
101.835 |
Cum |
0.3 |
30.5505 |
1.21 |
123.22035 |
| Total Qty |
239.4657 |
123.22035 |
| Rate Per Unit |
40.25 |
402 |
| Total Amount |
9638.494425 |
49534.5807 |
Total Royalty Amount (in Rs.): 59173.075125
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 1000
|
Rs. 1000 |
| 2 |
Contingency @
1%
|
Rs. 4940.2352213038 |
Total Addition Component Amount (in Rs.): 5940.2352213038
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
1%
|
Rs. 4999.6375735168 |
| 2 |
Royalty @
Rs. 24399.945
|
Rs. 24399.945 |
| 3 |
Additional Royalty @
Rs. 31113.138375
|
Rs. 31113.138375 |
| 4 |
EMF @
Rs. 1219.99725
|
Rs. 1219.99725 |
| 5 |
DMF @
Rs. 2439.9945
|
Rs. 2439.9945 |
| 6 |
Labour Cess @
1%
|
Rs. 4999.6375735168 |
| 7 |
Any Other Lumpsum Bill @
2%
|
Rs. 9999.2751470337 |
Total Deduction Component Amount (in Rs.): 79171.625419067
Total Net Amount (in Rs.): 420792.13193261
