| State: Odisha |
District: Kandhamal |
Block: Khajuripada |
Gram Panchayat: Sudrukumpa |
Work Code: OD/359/3427/118945/415382/00048655 (IMPROVEMENT OF ROAD FROM SUDRUKUMPA PWD ROAD TO TADAMERU)
Project Category: Road
| Financial Year: 2024-25 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Khajuripada |
Bill Status:
Final Bill
|
| Proposal Date: - |
Date of Commencement: 04-09-2025 |
| Date of Completion: 01-11-2025 |
Scheme Name: 5th SFC Grant in Aid |
| Scheme Component Name: All Weather Connectivity |
Project Sub-Category: CC Road |
| Project Type: New Work |
Name of Executant: P SANTOSH KUMAR PATRA |
Administrative Approval Details
Approval No.: OD/359/3427/118945/415382/00048655/AS
Technical Sanction Details
Technical Sanction No.: OD/359/3427/118945/415382/00048655/TS
Fund Sanction No.:
Fund Sanction Amount (in Rs.): 400000
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 |
7.648641 |
240.77592 |
1841.6085735247 |
| 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 |
23.77645725 |
609.598832 |
14494.100568698 |
| 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 |
84.200844 |
216.39264180804 |
18220.443075627 |
| 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 |
32.763576465 |
5572.9174909 |
182588.70834624 |
| 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 |
22.84934925 |
7650.2349303 |
174802.88976697 |
Total Amount (in Rs.): 391947.75033106
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) |
| 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
|
7.648641 |
Cubic Meter |
0.516 |
3.946698756 |
- |
- |
- |
- |
| 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.
|
23.77645725 |
Cubic Meter |
0.1236 |
2.9387701161 |
- |
- |
- |
- |
| 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
|
84.200844 |
Square Meter |
- |
- |
0.05 |
4.2100422 |
0.05 |
4.2100422 |
| 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.
|
32.763576465 |
Cubic Meter |
3.9 |
127.7779482135 |
- |
- |
0.18 |
5.8974437637 |
| 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.
|
22.84934925 |
Cubic Meter |
4.6 |
105.10700655 |
- |
- |
0.68 |
15.53755749 |
| Total Qty |
239.7704236356 |
4.2100422 |
25.6450434537 |
| Rate Per Man Day |
462 |
512 |
562 |
| Total Amount |
110773.93571965 |
2155.5416064 |
14412.514420979 |
Total Labour Amount (in Rs.): 127341.99174703
MATERIAL 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 |
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 |
7.648641 |
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. |
23.77645725 |
Cum |
1 |
23.77645725 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 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 |
84.200844 |
Sqm |
- |
- |
0.00267 |
0.22481625348 |
0.126 |
10.609306344 |
- |
- |
- |
- |
- |
- |
- |
- |
| 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. |
32.763576465 |
Cum |
- |
- |
- |
- |
- |
- |
2.29 |
75.02859010485 |
0.48 |
15.7265167032 |
0.96 |
31.4530334064 |
- |
- |
| 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. |
22.84934925 |
Cum |
- |
- |
- |
- |
- |
- |
3.23 |
73.8033980775 |
0.45 |
10.2822071625 |
- |
- |
0.9 |
20.564414325 |
| Total Qty |
23.77645725 |
0.22481625348 |
10.609306344 |
148.83198818235 |
26.0087238657 |
31.4530334064 |
20.564414325 |
| Rate Per Unit |
476.21 |
58620.646 |
276.666 |
569.477 |
1030.79 |
1193.57 |
2193.43 |
| Total Amount |
11322.586707022 |
13178.874010297 |
2935.2343489691 |
84756.39413412 |
26809.532473525 |
37541.397082877 |
45106.603312885 |
Total Material Amount (in Rs.): 221650.6220697
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 |
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 |
7.648641 |
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. |
23.77645725 |
Cum |
1 |
23.77645725 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 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 |
84.200844 |
Sqm |
- |
- |
0.00267 |
0.22481625348 |
0.000614 |
0.051699318216 |
- |
- |
- |
- |
- |
- |
- |
- |
| 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. |
32.763576465 |
Cum |
- |
- |
- |
- |
- |
- |
2.29 |
75.02859010485 |
0.48 |
15.7265167032 |
0.96 |
31.4530334064 |
- |
- |
| 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. |
22.84934925 |
Cum |
- |
- |
- |
- |
- |
- |
3.23 |
73.8033980775 |
0.45 |
10.2822071625 |
- |
- |
0.9 |
20.564414325 |
| Total Qty |
23.77645725 |
0.22481625348 |
0.051699318216 |
148.83198818235 |
26.0087238657 |
31.4530334064 |
20.564414325 |
| Rate Per Unit |
70.25 |
0 |
0 |
0 |
205.25 |
239.5 |
239.5 |
| Total Amount |
1670.2961218125 |
0 |
0 |
0 |
5338.2905734349 |
7533.0015008328 |
4925.1772308375 |
Total Royalty Amount (in Rs.): 19466.765426918
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 4000
|
Rs. 4000 |
| 2 |
Contingency @
Rs. 3000
|
Rs. 3000 |
| 3 |
Provision for survey investigation and quality control @
Rs. 1050
|
Rs. 1050 |
Total Addition Component Amount (in Rs.): 8050
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
Rs. 3000
|
Rs. 3000 |
| 2 |
Royalty @
Rs. 8504.7495441315
|
Rs. 8504.7495441315 |
| 3 |
Additional Royalty @
Rs. 9686.3034511665
|
Rs. 9686.3034511665 |
| 4 |
EMF @
Rs. 425.23747720658
|
Rs. 425.23747720658 |
| 5 |
DMF @
Rs. 850.47495441315
|
Rs. 850.47495441315 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 148 x 3.945) @ 1179.555
|
Rs. 1179.555 |
| 7 |
Labour Cess @
Rs. 3000
|
Rs. 3000 |
Total Deduction Component Amount (in Rs.): 26646.320426918
Total Net Amount (in Rs.): 373351.42990414
