| State: Odisha |
District: Dhenkanal |
Block: Odapada |
Gram Panchayat: Kotam |
Work Code: OD/352/3355/117401/403337/00062389 (Construction of CC Road of Kottam Village)
Project Category: Road
| Financial Year: 2025-26 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Odapada |
Bill Status:
Final Bill
|
| Proposal Date: - |
Date of Commencement: 02-12-2025 |
| Date of Completion: 11-12-2025 |
Scheme Name: SFC Devolution of Fund |
| Scheme Component Name: 5TH SFC DEVOLUTION GRANT TO ZILLA PARISHAD |
Project Sub-Category: CC Road |
| Project Type: New Work |
Name of Executant: Bibhuprasan Panda |
Administrative Approval Details
Approval No.: OD/352/3355/117401/403337/00062389/AS
Technical Sanction Details
Technical Sanction No.: OD/352/3355/117401/403337/00062389/TS
Fund Sanction No.: 4423
Fund Sanction Amount (in Rs.): 250000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
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 |
20.271375 |
5878.24341586 |
119160.07662418 |
| 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 |
16.8928125 |
7331.60735382 |
123851.4683517 |
Total Amount (in Rs.): 243011.54497588
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Skilled
|
Un-Skilled
|
| Rs. 562 |
Rs. 462 |
| Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
| 1 |
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.
|
20.271375 |
Cubic Meter |
3.9 |
79.0583625 |
0.18 |
3.6488475 |
| 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.
|
16.8928125 |
Cubic Meter |
4.6 |
77.7069375 |
0.68 |
11.4871125 |
| Total Qty |
15.13596 |
156.7653 |
| Rate Per Man Day |
562 |
462 |
| Total Amount |
8506.40952 |
72425.5686 |
Total Labour Amount (in Rs.): 80931.97812
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM044 |
BRM056 |
| 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 (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. |
20.271375 |
Cum |
2.29 |
46.42144875 |
0.48 |
9.73026 |
0.96 |
19.46052 |
- |
- |
| 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. |
16.8928125 |
Cum |
3.23 |
54.563784375 |
0.45 |
7.601765625 |
- |
- |
0.9 |
15.20353125 |
| Total Qty |
100.985233125 |
17.332025625 |
19.46052 |
15.20353125 |
| Rate Per Unit |
566.045 |
613.29 |
1297.3 |
1698.67 |
| Total Amount |
57162.186284241 |
10629.557995556 |
25246.132596 |
25825.782428437 |
Total Material Amount (in Rs.): 118863.65930423
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM044 |
BRM056 |
| 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 (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. |
20.271375 |
Cum |
2.29 |
46.42144875 |
0.48 |
9.73026 |
0.96 |
19.46052 |
- |
- |
| 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. |
16.8928125 |
Cum |
3.23 |
54.563784375 |
0.45 |
7.601765625 |
- |
- |
0.9 |
15.20353125 |
| Total Qty |
100.985233125 |
17.332025625 |
19.46052 |
15.20353125 |
| Rate Per Unit |
0 |
823.05 |
483.19 |
483.19 |
| Total Amount |
0 |
14265.123690656 |
9403.1286588 |
7346.1942646875 |
Total Royalty Amount (in Rs.): 31014.446614144
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 2000
|
Rs. 2000 |
| 2 |
Any Other Lumpsum @
Rs. 2488
|
Rs. 2488 |
| 3 |
Contingency @
Rs. 2500
|
Rs. 2500 |
Total Addition Component Amount (in Rs.): 6988
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
Rs. 2500
|
Rs. 2500 |
| 2 |
Royalty @
Rs. 5112.947559375
|
Rs. 5112.947559375 |
| 3 |
Additional Royalty @
Rs. 25134.556920862
|
Rs. 25134.556920862 |
| 4 |
EMF @
Rs. 255.64737796875
|
Rs. 255.64737796875 |
| 5 |
DMF @
Rs. 511.2947559375
|
Rs. 511.2947559375 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 110 x 3.945) @ 800.835
|
Rs. 800.835 |
| 7 |
Labour Cess @
Rs. 2500
|
Rs. 2500 |
Total Deduction Component Amount (in Rs.): 36815.281614143
Total Net Amount (in Rs.): 213184.26336174
