| State: Odisha |
District: Puri |
Block: Kanas |
Gram Panchayat: Kadua |
Work Code: OD/369/3541/120984/410114/00054993 (IMP. OF ROAD WITH CC/GR.II METALLING FROM BAJARANGI TEMPLE TO SANAORA UP SCHOOL )
Project Category: Road
| Financial Year: 2025-26 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Kanas |
Bill Status:
1st Bill
|
| Proposal Date: - |
Date of Commencement: 24-09-2025 |
| Date of Completion: - |
Scheme Name: 5th SFC Grant in Aid |
| Scheme Component Name: Maintenance and improvement of Road infrastructure |
Project Sub-Category: CC Road |
| Project Type: New Work |
Name of Executant: GOPINATH PALAI |
Administrative Approval Details
Approval No.: OD/369/3541/120984/410114/00054993/AS
Technical Sanction Details
Technical Sanction No.: OD/369/3541/120984/410114/00054993/TS
Fund Sanction No.:
Fund Sanction Amount (in Rs.): 186532
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
R.C.C. Work (AR0401) : R.C.C work - 'Reinforced cement concrete (1:2:4) work with 12mm size black hard crusher broken granite 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 and as per direction of Engineer-in charge. (To be used for minor repair work only)
|
Cum |
15.249 |
7708.091033 |
117540.68016222 |
| 2 |
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 |
11.22 |
216.39264180804 |
2427.9254410862 |
| 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 |
10.35 |
6163.68155 |
63794.1040425 |
Total Amount (in Rs.): 183762.7096458
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 |
R.C.C. Work (AR0401) : R.C.C work - 'Reinforced cement concrete (1:2:4) work with 12mm size black hard crusher broken granite 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 and as per direction of Engineer-in charge. (To be used for minor repair work only)
|
15.249 |
Cubic Meter |
4.6 |
70.1454 |
- |
- |
0.68 |
10.36932 |
| 2 |
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
|
11.22 |
Square Meter |
- |
- |
0.05 |
0.561 |
0.05 |
0.561 |
| 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.
|
10.35 |
Cubic Meter |
3.9 |
40.365 |
- |
- |
0.18 |
1.863 |
| Total Qty |
110.5104 |
12.79332 |
0.561 |
| Rate Per Man Day |
462 |
562 |
512 |
| Total Amount |
51055.8048 |
7189.84584 |
287.232 |
Total Labour Amount (in Rs.): 58532.88264
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM056 |
BRM104 |
BRM092 |
BRM044 |
| 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 |
R.C.C. Work (AR0401) :.R.C.C work - 'Reinforced cement concrete (1:2:4) work with 12mm size black hard crusher broken granite 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 and as per direction of Engineer-in charge. (To be used for minor repair work only) |
15.249 |
Cum |
3.23 |
49.25427 |
0.45 |
6.86205 |
0.9 |
13.7241 |
- |
- |
- |
- |
- |
- |
| 2 |
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 |
11.22 |
Sqm |
- |
- |
- |
- |
- |
- |
0.00267 |
0.0299574 |
0.126 |
1.41372 |
- |
- |
| 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. |
10.35 |
Cum |
2.29 |
23.7015 |
0.48 |
4.968 |
- |
- |
- |
- |
- |
- |
0.96 |
9.936 |
| Total Qty |
72.95577 |
11.83005 |
13.7241 |
0.0299574 |
1.41372 |
9.936 |
| Rate Per Unit |
595.832 |
936.91 |
2141.35 |
58620.646 |
276.666 |
1729.73 |
| Total Amount |
43469.38235064 |
11083.6921455 |
29388.101535 |
1756.1221404804 |
391.12825752 |
17186.59728 |
Total Material Amount (in Rs.): 103275.02370914
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM056 |
BRM104 |
BRM092 |
BRM044 |
| 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 |
R.C.C. Work (AR0401) :.R.C.C work - 'Reinforced cement concrete (1:2:4) work with 12mm size black hard crusher broken granite 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 and as per direction of Engineer-in charge. (To be used for minor repair work only) |
15.249 |
Cum |
3.23 |
49.25427 |
0.45 |
6.86205 |
0.9 |
13.7241 |
- |
- |
- |
- |
- |
- |
| 2 |
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 |
11.22 |
Sqm |
- |
- |
- |
- |
- |
- |
0.00267 |
0.0299574 |
0.000614 |
0.00688908 |
- |
- |
| 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. |
10.35 |
Cum |
2.29 |
23.7015 |
0.48 |
4.968 |
- |
- |
- |
- |
- |
- |
0.96 |
9.936 |
| Total Qty |
72.95577 |
11.83005 |
13.7241 |
0.0299574 |
0.00688908 |
9.936 |
| Rate Per Unit |
0 |
115.5 |
320 |
0 |
0 |
320 |
| Total Amount |
0 |
1366.370775 |
4391.712 |
0 |
0 |
3179.52 |
Total Royalty Amount (in Rs.): 8937.602775
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 904
|
Rs. 904 |
| 2 |
Contingency @
1%
|
Rs. 1837.627096458 |
Total Addition Component Amount (in Rs.): 2741.627096458
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
1%
|
Rs. 1865.0433674226 |
| 2 |
Royalty @
Rs. 3489.86475
|
Rs. 3489.86475 |
| 3 |
Additional Royalty @
Rs. 4924.2583125
|
Rs. 4924.2583125 |
| 4 |
EMF @
Rs. 174.4932375
|
Rs. 174.4932375 |
| 5 |
DMF @
Rs. 348.986475
|
Rs. 348.986475 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 48 x 3.92) @ 576.24
|
Rs. 576.24 |
| 7 |
Labour Cess @
1%
|
Rs. 1865.0433674226 |
Total Deduction Component Amount (in Rs.): 13243.929509845
Total Net Amount (in Rs.): 173260.40723242
