| State: Odisha |
District: Sambalpur |
Block: Rairakhol |
Gram Panchayat: Gadgadbahal |
Work Code: OD/371/3565/121403/382340/00045456 (Construction of Grade-II Metalling road from Bandhantaila to Guhiradadar Sabarsahi)
Project Category: Road
| Financial Year: 2021-22 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Rairakhol |
Bill Status:
Final Bill
|
| Proposal Date: - |
Date of Commencement: 01-08-2025 |
| Date of Completion: 06-08-2025 |
Scheme Name: 5th SFC Grant in Aid |
| Scheme Component Name: All Weather Connectivity |
Project Sub-Category: Mettalling Road |
| Project Type: New Work |
Name of Executant: Khirabdhi Tanaya Padhy |
Administrative Approval Details
Approval No.: OD/371/3565/121403/382340/00045456/AS
Technical Sanction Details
Technical Sanction No.: OD/371/3565/121403/382340/00045456/TS
Fund Sanction No.:
Fund Sanction Amount (in Rs.): 750000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Road Work (AR1341c) : Providing, laying, spreading and compacting Grading-II stone aggregates of specific sizes using moorum or gravel to water bound macadam - Providing, laying, spreading and compacting Grading-II 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 |
77.4 |
1644.35253315 |
127272.88606581 |
| 2 |
Road Work (AR1308) : moorum and sand admixture laying in sub-base in layers not exceeding 100mm watering and compacting to the required density in O.M.C with PRR - Supplying & spreading moorum and sand admixture in a ratio (70:30) laying in sub-base in layers not exceeding 100mm watering and compacting to the required density in O.M.C with PRR 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 |
559 |
1030.8752801827 |
576259.28162213 |
Total Amount (in Rs.): 703532.16768794
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 (AR1341c) : Providing, laying, spreading and compacting Grading-II stone aggregates of specific sizes using moorum or gravel to water bound macadam - Providing, laying, spreading and compacting Grading-II 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).
|
77.4 |
Cubic Meter |
0.69444444444444 |
53.75 |
0.028 |
2.1672 |
0.0055555555555556 |
0.43 |
| 2 |
Road Work (AR1308) : moorum and sand admixture laying in sub-base in layers not exceeding 100mm watering and compacting to the required density in O.M.C with PRR - Supplying & spreading moorum and sand admixture in a ratio (70:30) laying in sub-base in layers not exceeding 100mm watering and compacting to the required density in O.M.C with PRR 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.
|
559 |
Cubic Meter |
1.1333922261484 |
633.56625441696 |
- |
- |
- |
- |
| Total Qty |
687.31625441696 |
0.43 |
2.1672 |
| Rate Per Man Day |
462 |
562 |
512 |
| Total Amount |
317540.10954064 |
241.66 |
1109.6064 |
Total Labour Amount (in Rs.): 318891.37594064
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRMMR0037 |
BRM076 |
BRM025 |
BRM029 |
| 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 |
Road Work (AR1341c) :.Providing, laying, spreading and compacting Grading-II stone aggregates of specific sizes using moorum or gravel to water bound macadam - Providing, laying, spreading and compacting Grading-II 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). |
77.4 |
Cum |
0.4 |
30.96 |
1.21 |
93.654 |
0.29330555555556 |
22.70185 |
- |
- |
| 2 |
Road Work (AR1308) :.moorum and sand admixture laying in sub-base in layers not exceeding 100mm watering and compacting to the required density in O.M.C with PRR - Supplying & spreading moorum and sand admixture in a ratio (70:30) laying in sub-base in layers not exceeding 100mm watering and compacting to the required density in O.M.C with PRR 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. |
559 |
Cum |
- |
- |
- |
- |
0.89578798586572 |
500.74548409894 |
0.384 |
214.656 |
| Total Qty |
30.96 |
93.654 |
523.44733409894 |
214.656 |
| Rate Per Unit |
10 |
906.85 |
338.01 |
346.01 |
| Total Amount |
309.6 |
84930.1299 |
176930.43339878 |
74273.12256 |
Total Material Amount (in Rs.): 336443.28585878
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM025 |
BRM029 |
| Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
Road Work (AR1341c) :.Providing, laying, spreading and compacting Grading-II stone aggregates of specific sizes using moorum or gravel to water bound macadam - Providing, laying, spreading and compacting Grading-II 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). |
77.4 |
Cum |
0.29330555555556 |
22.70185 |
- |
- |
| 2 |
Road Work (AR1308) :.moorum and sand admixture laying in sub-base in layers not exceeding 100mm watering and compacting to the required density in O.M.C with PRR - Supplying & spreading moorum and sand admixture in a ratio (70:30) laying in sub-base in layers not exceeding 100mm watering and compacting to the required density in O.M.C with PRR 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. |
559 |
Cum |
0.89578798586572 |
500.74548409894 |
0.384 |
214.656 |
| Total Qty |
523.44733409894 |
214.656 |
| Rate Per Unit |
40.25 |
40.25 |
| Total Amount |
21068.755197482 |
8639.904 |
Total Royalty Amount (in Rs.): 29708.659197482
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 500
|
Rs. 500 |
| 2 |
Any Other Lumpsum @
1%
|
Rs. 7035.3216768794 |
| 3 |
Contingency @
0.5%
|
Rs. 3517.6608384397 |
Total Addition Component Amount (in Rs.): 11052.982515319
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
0.5%
|
Rs. 3572.9257510163 |
| 2 |
Royalty @
Rs. 25833.616693463
|
Rs. 25833.616693463 |
| 3 |
EMF @
Rs. 1291.6808346731
|
Rs. 1291.6808346731 |
| 4 |
DMF @
Rs. 2583.3616693463
|
Rs. 2583.3616693463 |
| 5 |
Labour Cess @
1%
|
Rs. 7145.8515020326 |
| 6 |
Any Other Lumpsum Bill @
Rs. 45700
|
Rs. 45700 |
Total Deduction Component Amount (in Rs.): 86127.436450531
Total Net Amount (in Rs.): 628457.71375273
