| State: Odisha |
District: Khordha |
Block: Khordha |
Gram Panchayat: Bajapur |
Work Code: OD/362/3464/119663/407431/00060475 (Construction of Grade II Metal road from Dihapur Sukuta Ranasingh house to Nuapokhari)
Project Category: Road
| Financial Year: 2024-25 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Khordha |
Bill Status:
Final Bill
|
| Proposal Date: - |
Date of Commencement: 25-10-2025 |
| Date of Completion: 19-11-2025 |
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: BHASKAR CHANDRA RATH |
Administrative Approval Details
Approval No.: OD/362/3464/119663/407431/00060475/AS
Technical Sanction Details
Technical Sanction No.: OD/362/3464/119663/407431/00060475/TS
Fund Sanction No.:
Fund Sanction Amount (in Rs.): 300000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Road Work (AR1306) : Labour for admixture of sand and moorum - Labour for admixture of sand and moorum including labour cost, for work as per specification and direction of Engineer-in-Charge.
|
Cum |
84.9504 |
116.655 |
9909.888912 |
| 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 |
84.9504 |
1473.0873792102 |
125139.36209886 |
| 3 |
Road Work (AR1313) : Supplying & spreading with sand 6mm thick for road binding in road surface - Supplying & spreading with sand 6mm thick for road binding in road surface including cost, conveyance, royalty, taxes cost of all labour & material, hire charges of T & P materials required for work as per specification and direction of Engineer-in-Charge.
|
Sqm |
557.418 |
6.9683158064516 |
3884.2646602006 |
| 4 |
Road Work (AR1341d) : Providing, laying, spreading and compacting Grading-II stone aggregates of specific sizes using stone screened dust to water bound macadam - Providing, laying, spreading and compacting Grading-II stone aggregates of specific sizes using stone screened dust 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 |
56.067264 |
1796.4787990806 |
100723.65109845 |
| 5 |
Earth Work (AR0110) : Fine dressing of earth work in ordinary or hard soil in road formation - Fine dressing of earth work in ordinary or hard soil in road formaton according to the direction of the department including cutting or filling earth upto 0.15m depth of surface.
|
Sqm |
557.418 |
4.6662 |
2601.0238716 |
Total Amount (in Rs.): 242258.19064111
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 (AR1306) : Labour for admixture of sand and moorum - Labour for admixture of sand and moorum including labour cost, for work as per specification and direction of Engineer-in-Charge.
|
84.9504 |
Cubic Meter |
0.25 |
21.2376 |
- |
- |
- |
- |
| 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.
|
84.9504 |
Cubic Meter |
1.1333922261484 |
96.282122968198 |
- |
- |
- |
- |
| 3 |
Road Work (AR1313) : Supplying & spreading with sand 6mm thick for road binding in road surface - Supplying & spreading with sand 6mm thick for road binding in road surface including cost, conveyance, royalty, taxes cost of all labour & material, hire charges of T & P materials required for work as per specification and direction of Engineer-in-Charge.
|
557.418 |
Square Meter |
0.0032258064516129 |
1.7981225806452 |
- |
- |
- |
- |
| 4 |
Road Work (AR1341d) : Providing, laying, spreading and compacting Grading-II stone aggregates of specific sizes using stone screened dust to water bound macadam - Providing, laying, spreading and compacting Grading-II stone aggregates of specific sizes using stone screened dust 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).
|
56.067264 |
Cubic Meter |
0.69444444444444 |
38.9356 |
0.028 |
1.569883392 |
0.0055555555555556 |
0.3114848 |
| 5 |
Earth Work (AR0110) : Fine dressing of earth work in ordinary or hard soil in road formation - Fine dressing of earth work in ordinary or hard soil in road formaton according to the direction of the department including cutting or filling earth upto 0.15m depth of surface.
|
557.418 |
Square Meter |
0.01 |
5.57418 |
- |
- |
- |
- |
| Total Qty |
163.82762554884 |
0.3114848 |
1.569883392 |
| Rate Per Man Day |
462 |
562 |
512 |
| Total Amount |
75688.363003565 |
175.0544576 |
803.780296704 |
Total Labour Amount (in Rs.): 76667.197757869
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM025 |
BRM029 |
BRMMR0037 |
BRM076 |
BRM026 |
| 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 |
Road Work (AR1306) :.Labour for admixture of sand and moorum - Labour for admixture of sand and moorum including labour cost, for work as per specification and direction of Engineer-in-Charge. |
84.9504 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 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. |
84.9504 |
Cum |
0.89578798586572 |
76.097547714488 |
0.384 |
32.6209536 |
- |
- |
- |
- |
- |
- |
| 3 |
Road Work (AR1313) :.Supplying & spreading with sand 6mm thick for road binding in road surface - Supplying & spreading with sand 6mm thick for road binding in road surface including cost, conveyance, royalty, taxes cost of all labour & material, hire charges of T & P materials required for work as per specification and direction of Engineer-in-Charge. |
557.418 |
Sqm |
- |
- |
0.006 |
3.344508 |
- |
- |
- |
- |
- |
- |
| 4 |
Road Work (AR1341d) :.Providing, laying, spreading and compacting Grading-II stone aggregates of specific sizes using stone screened dust to water bound macadam - Providing, laying, spreading and compacting Grading-II stone aggregates of specific sizes using stone screened dust 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). |
56.067264 |
Cum |
- |
- |
- |
- |
0.4 |
22.4269056 |
1.21 |
67.84138944 |
0.34669444444444 |
19.438208944 |
| 5 |
Earth Work (AR0110) :.Fine dressing of earth work in ordinary or hard soil in road formation - Fine dressing of earth work in ordinary or hard soil in road formaton according to the direction of the department including cutting or filling earth upto 0.15m depth of surface. |
557.418 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Total Qty |
76.097547714488 |
35.9654616 |
22.4269056 |
67.84138944 |
19.438208944 |
| Rate Per Unit |
597.66 |
853 |
10 |
867.3 |
672.74 |
| Total Amount |
45480.460367041 |
30678.5387448 |
224.269056 |
58838.837061312 |
13076.860684987 |
Total Material Amount (in Rs.): 148298.96591414
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM025 |
BRM029 |
BRM026 |
| Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
Road Work (AR1306) :.Labour for admixture of sand and moorum - Labour for admixture of sand and moorum including labour cost, for work as per specification and direction of Engineer-in-Charge. |
84.9504 |
Cum |
- |
- |
- |
- |
- |
- |
| 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. |
84.9504 |
Cum |
0.89578798586572 |
76.097547714488 |
0.384 |
32.6209536 |
- |
- |
| 3 |
Road Work (AR1313) :.Supplying & spreading with sand 6mm thick for road binding in road surface - Supplying & spreading with sand 6mm thick for road binding in road surface including cost, conveyance, royalty, taxes cost of all labour & material, hire charges of T & P materials required for work as per specification and direction of Engineer-in-Charge. |
557.418 |
Sqm |
- |
- |
0.006 |
3.344508 |
- |
- |
| 4 |
Road Work (AR1341d) :.Providing, laying, spreading and compacting Grading-II stone aggregates of specific sizes using stone screened dust to water bound macadam - Providing, laying, spreading and compacting Grading-II stone aggregates of specific sizes using stone screened dust 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). |
56.067264 |
Cum |
- |
- |
- |
- |
0.34669444444444 |
19.438208944 |
| 5 |
Earth Work (AR0110) :.Fine dressing of earth work in ordinary or hard soil in road formation - Fine dressing of earth work in ordinary or hard soil in road formaton according to the direction of the department including cutting or filling earth upto 0.15m depth of surface. |
557.418 |
Sqm |
- |
- |
- |
- |
- |
- |
| Total Qty |
76.097547714488 |
35.9654616 |
19.438208944 |
| Rate Per Unit |
48.5 |
48.5 |
219.75 |
| Total Amount |
3690.7310641527 |
1744.3248876 |
4271.546415444 |
Total Royalty Amount (in Rs.): 9706.6023671967
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 1800
|
Rs. 1800 |
| 2 |
Any Other Lumpsum @
Rs. 21765
|
Rs. 21765 |
| 3 |
Contingency @
1%
|
Rs. 2422.5819064111 |
Total Addition Component Amount (in Rs.): 25987.581906411
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
1%
|
Rs. 2682.4577254752 |
| 2 |
Royalty @
Rs. 4602.5426390471
|
Rs. 4602.5426390471 |
| 3 |
Additional Royalty @
Rs. 4413.6783322925
|
Rs. 4413.6783322925 |
| 4 |
EMF @
Rs. 230.12713195235
|
Rs. 230.12713195235 |
| 5 |
DMF @
Rs. 460.25426390471
|
Rs. 460.25426390471 |
| 6 |
Labour Cess @
1%
|
Rs. 2682.4577254752 |
| 7 |
Any Other Lumpsum Bill @
Rs. 21765
|
Rs. 21765 |
Total Deduction Component Amount (in Rs.): 36836.517818147
Total Net Amount (in Rs.): 231409.25472938
