| State: Odisha |
District: Balangir |
Block: Titlagarh |
Gram Panchayat: Jagua |
Work Code: OD/345/3296/116012/421479/00061928 (IMPROVEMENT OF ROAD FROM AINLABAI TO POWMEX ROAD)
Project Category: Road
| Financial Year: 2025-26 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Titlagarh |
Bill Status:
Final Bill
|
| Proposal Date: - |
Date of Commencement: 30-10-2025 |
| Date of Completion: 14-11-2025 |
Scheme Name: SFC Devolution of Fund |
| Scheme Component Name: 5TH SFC DEVOLUTION GRANT TO PANCHAYAT SAMITI |
Project Sub-Category: Sub Base Sand Moorum admixture Crusher Dust Fly Ash |
| Project Type: Upgradation or Improvement |
Name of Executant: SHASWAT RANJAN KISHAN |
Administrative Approval Details
Approval No.: OD/345/3296/116012/421479/00061928/AS
Technical Sanction Details
Technical Sanction No.: OD/345/3296/116012/421479/00061928/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 (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 |
298.9 |
981.07910467845 |
293244.54438839 |
Total Amount (in Rs.): 293244.54438839
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
| Rs. 462 |
| Qty/Unit (B) |
Total Qty (A*B) |
| 1 |
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.
|
298.9 |
Cubic Meter |
1.0600706713781 |
316.85512367491 |
| Total Qty |
316.85512367491 |
| Rate Per Man Day |
462 |
| Total Amount |
146387.06713781 |
Total Labour Amount (in Rs.): 146387.06713781
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM025 |
| Qty/unit (B) |
Total Qty (A*B) |
| 1 |
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. |
298.9 |
Cum |
1.28 |
382.592 |
| Total Qty |
382.592 |
| Rate Per Unit |
336.01 |
| Total Amount |
128554.73792 |
Total Material Amount (in Rs.): 128554.73792
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM025 |
| Qty/unit (B) |
Total Qty (A*B) |
| 1 |
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. |
298.9 |
Cum |
1.28 |
382.592 |
| Total Qty |
382.592 |
| Rate Per Unit |
40.25 |
| Total Amount |
15399.328 |
Total Royalty Amount (in Rs.): 15399.328
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 3000
|
Rs. 3000 |
| 2 |
Any Other Lumpsum @
Rs. 755
|
Rs. 755 |
| 3 |
Contingency @
Rs. 3000
|
Rs. 3000 |
Total Addition Component Amount (in Rs.): 6755
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
Rs. 3000
|
Rs. 3000 |
| 2 |
Royalty @
Rs. 13390.72
|
Rs. 13390.72 |
| 3 |
EMF @
Rs. 669.536
|
Rs. 669.536 |
| 4 |
DMF @
Rs. 1339.072
|
Rs. 1339.072 |
| 5 |
Labour Cess @
1%
|
Rs. 2999.9954438839 |
Total Deduction Component Amount (in Rs.): 21399.323443884
Total Net Amount (in Rs.): 278600.2209445
