| State: Odisha |
District: Khordha |
Block: Bolagarh |
Gram Panchayat: Kalanga |
Work Code: OD/362/3461/119629/407012/00056253 (KALANGA TO PANDA SAHI ROAD )
Project Category: Road
| Financial Year: 2022-23 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Bolagarh |
Bill Status:
1st Bill
|
| Proposal Date: 22-04-2021 |
Date of Commencement: 09-10-2025 |
| Date of Completion: - |
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: SANGEETA MAHARANA |
Administrative Approval Details
Approval No.: OD/362/3461/119629/407012/00056253/AS
Technical Sanction Details
Technical Sanction No.: OD/362/3461/119629/407012/00056253/TS
Fund Sanction No.: 8652
Fund Sanction Amount (in Rs.): 230376
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
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 |
12.42 |
5687.3465115 |
70636.84367283 |
| 2 |
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 |
20.825 |
7384.2385225 |
153776.76723106 |
| 3 |
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 |
5.77695 |
1028.637732 |
5942.3887458774 |
Total Amount (in Rs.): 230355.99964977
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 |
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.
|
12.42 |
Cubic Meter |
3.9 |
48.438 |
0.18 |
2.2356 |
| 2 |
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.
|
20.825 |
Cubic Meter |
4.6 |
95.795 |
0.68 |
14.161 |
| 3 |
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.
|
5.77695 |
Cubic Meter |
0.1236 |
0.71403102 |
- |
- |
| Total Qty |
144.94703102 |
16.3966 |
| Rate Per Man Day |
462 |
562 |
| Total Amount |
66965.52833124 |
9214.8892 |
Total Labour Amount (in Rs.): 76180.41753124
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM045 |
BRM056 |
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) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
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. |
12.42 |
Cum |
2.29 |
28.4418 |
0.48 |
5.9616 |
0.96 |
11.9232 |
- |
- |
- |
- |
| 2 |
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. |
20.825 |
Cum |
3.23 |
67.26475 |
0.45 |
9.37125 |
- |
- |
0.9 |
18.7425 |
- |
- |
| 3 |
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. |
5.77695 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
1 |
5.77695 |
| Total Qty |
95.70655 |
15.33285 |
11.9232 |
18.7425 |
5.77695 |
| Rate Per Unit |
569.387 |
924.49 |
1519.07 |
2104.42 |
918.1 |
| Total Amount |
54494.06538485 |
14175.0664965 |
18112.175424 |
39442.09185 |
5303.817795 |
Total Material Amount (in Rs.): 131527.21695035
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM045 |
BRM056 |
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) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
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. |
12.42 |
Cum |
2.29 |
28.4418 |
0.48 |
5.9616 |
0.96 |
11.9232 |
- |
- |
- |
- |
| 2 |
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. |
20.825 |
Cum |
3.23 |
67.26475 |
0.45 |
9.37125 |
- |
- |
0.9 |
18.7425 |
- |
- |
| 3 |
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. |
5.77695 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
1 |
5.77695 |
| Total Qty |
95.70655 |
15.33285 |
11.9232 |
18.7425 |
5.77695 |
| Rate Per Unit |
0 |
43.25 |
158.5 |
158.5 |
43.25 |
| Total Amount |
0 |
663.1457625 |
1889.8272 |
2970.68625 |
249.8530875 |
Total Royalty Amount (in Rs.): 5773.5123
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
Total Addition Component Amount (in Rs.): 0
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
Rs. 2330
|
Rs. 2330 |
| 2 |
Royalty @
Rs. 4725.384
|
Rs. 4725.384 |
| 3 |
Additional Royalty @
Rs. 339.3207
|
Rs. 339.3207 |
| 4 |
EMF @
Rs. 236.2692
|
Rs. 236.2692 |
| 5 |
DMF @
Rs. 472.5384
|
Rs. 472.5384 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.945) @ 757.44
|
Rs. 757.44 |
| 7 |
Labour Cess @
Rs. 2330
|
Rs. 2330 |
| 8 |
Any Other Lumpsum Bill @
Rs. 28
|
Rs. 28 |
Total Deduction Component Amount (in Rs.): 11218.9523
Total Net Amount (in Rs.): 219137.04734977
