| State: Odisha |
District: Sambalpur |
Block: Naktideul |
Gram Panchayat: Ghosaramal |
Work Code: OD/371/3564/121386/382400/00050375 (IMPROVEMENT OF ROAD FROM RD ROAD TO RAIL PLAY FIELD)
Project Category: Road
| Financial Year: 2024-25 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Naktideul |
Bill Status:
Final Bill
|
| Proposal Date: - |
Date of Commencement: 10-09-2025 |
| Date of Completion: 03-12-2025 |
Scheme Name: 5th SFC Grant in Aid |
| Scheme Component Name: All Weather Connectivity |
Project Sub-Category: CC Road |
| Project Type: Upgradation or Improvement |
Name of Executant: SANJAYA HEMBRAM |
Administrative Approval Details
Approval No.: OD/371/3564/121386/382400/00050375/AS
Technical Sanction Details
Technical Sanction No.: OD/371/3564/121386/382400/00050375/TS
Fund Sanction No.:
Fund Sanction Amount (in Rs.): 450000
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 |
21.9517355376 |
240.77592 |
5285.4493196623 |
| 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 |
20.69365975712 |
697.569832 |
14435.272760239 |
| 3 |
Concrete (AR0303) : Cement concrete (1:3:6) with 4 cm. Crusher Broken hard granite metal - Cement concrete (1:3:6) with 4 cm. hard granite(Crusher 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 |
22.09078235232 |
6101.3119088 |
134782.75344092 |
| 4 |
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 |
19.9738955476 |
7669.5016196 |
153189.82425204 |
| 5 |
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 |
118.927161984 |
1135.0515846784 |
134988.46367124 |
Total Amount (in Rs.): 442681.7634441
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 |
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
|
21.9517355376 |
Cubic Meter |
0.516 |
11.327095537402 |
- |
- |
| 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.
|
20.69365975712 |
Cubic Meter |
0.1236 |
2.55773634598 |
- |
- |
| 3 |
Concrete (AR0303) : Cement concrete (1:3:6) with 4 cm. Crusher Broken hard granite metal - Cement concrete (1:3:6) with 4 cm. hard granite(Crusher 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.
|
22.09078235232 |
Cubic Meter |
3.9 |
86.154051174048 |
0.18 |
3.9763408234176 |
| 4 |
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.
|
19.9738955476 |
Cubic Meter |
4.6 |
91.87991951896 |
0.68 |
13.582248972368 |
| 5 |
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.
|
118.927161984 |
Cubic Meter |
1.0600706713781 |
126.07119644947 |
- |
- |
| Total Qty |
317.98999902586 |
17.558589795786 |
| Rate Per Man Day |
462 |
562 |
| Total Amount |
146911.37954995 |
9867.9274652315 |
Total Labour Amount (in Rs.): 156779.30701518
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM029 |
BRM340 |
BRM028 |
BRM044 |
BRM056 |
BRM025 |
| 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 |
21.9517355376 |
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. |
20.69365975712 |
Cum |
1 |
20.69365975712 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
Concrete (AR0303) :.Cement concrete (1:3:6) with 4 cm. Crusher Broken hard granite metal - Cement concrete (1:3:6) with 4 cm. hard granite(Crusher 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. |
22.09078235232 |
Cum |
- |
- |
2.29 |
50.587891586813 |
0.48 |
10.603575529114 |
0.96 |
21.207151058227 |
- |
- |
- |
- |
| 4 |
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. |
19.9738955476 |
Cum |
- |
- |
3.23 |
64.515682618748 |
0.45 |
8.98825299642 |
- |
- |
0.9 |
17.97650599284 |
- |
- |
| 5 |
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. |
118.927161984 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.28 |
152.22676733952 |
| Total Qty |
20.69365975712 |
115.10357420556 |
19.591828525534 |
21.207151058227 |
17.97650599284 |
152.22676733952 |
| Rate Per Unit |
541.31 |
592.512 |
548.19 |
1995.91 |
2442.53 |
403.11 |
| Total Amount |
11201.684963127 |
68200.248959685 |
10740.044479412 |
42327.564868626 |
43908.155182691 |
61364.132182234 |
Total Material Amount (in Rs.): 237741.83063578
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM029 |
BRM340 |
BRM028 |
BRM044 |
BRM056 |
BRM025 |
| 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 |
21.9517355376 |
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. |
20.69365975712 |
Cum |
1 |
20.69365975712 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
Concrete (AR0303) :.Cement concrete (1:3:6) with 4 cm. Crusher Broken hard granite metal - Cement concrete (1:3:6) with 4 cm. hard granite(Crusher 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. |
22.09078235232 |
Cum |
- |
- |
2.29 |
50.587891586813 |
0.48 |
10.603575529114 |
0.96 |
21.207151058227 |
- |
- |
- |
- |
| 4 |
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. |
19.9738955476 |
Cum |
- |
- |
3.23 |
64.515682618748 |
0.45 |
8.98825299642 |
- |
- |
0.9 |
17.97650599284 |
- |
- |
| 5 |
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. |
118.927161984 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.28 |
152.22676733952 |
| Total Qty |
20.69365975712 |
115.10357420556 |
19.591828525534 |
21.207151058227 |
17.97650599284 |
152.22676733952 |
| Rate Per Unit |
92.25 |
0 |
92.25 |
221.5 |
221.5 |
92.25 |
| Total Amount |
1908.9901125943 |
0 |
1807.3461814805 |
4697.3839593973 |
3981.7960774141 |
14042.919287071 |
Total Royalty Amount (in Rs.): 26438.435617957
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 2890.86
|
Rs. 2890.86 |
| 2 |
Contingency @
1%
|
Rs. 4426.817634441 |
Total Addition Component Amount (in Rs.): 7317.677634441
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
Rs. 4427
|
Rs. 4427 |
| 2 |
Royalty @
Rs. 11831.804363415
|
Rs. 11831.804363415 |
| 3 |
Additional Royalty @
Rs. 12831.86060003
|
Rs. 12831.86060003 |
| 4 |
EMF @
Rs. 591.59021817074
|
Rs. 591.59021817074 |
| 5 |
DMF @
Rs. 1183.1804363415
|
Rs. 1183.1804363415 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.945) @ 915.24
|
Rs. 915.24 |
| 7 |
Labour Cess @
1%
|
Rs. 4499.9944107854 |
Total Deduction Component Amount (in Rs.): 36280.670028743
Total Net Amount (in Rs.): 413718.7710498
