| State: Odisha |
District: Ganjam |
Block: Buguda |
Gram Panchayat: Arakhapur |
Work Code: OD/354/3368/117654/410446/00062811 (Maintenance & Improvement of CC Road from GP Office to Malatipathapur)
Project Category: Road
| Financial Year: 2021-22 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Buguda |
Bill Status:
Final Bill
|
| Proposal Date: - |
Date of Commencement: 06-11-2025 |
| Date of Completion: 18-11-2025 |
Scheme Name: 5th SFC Grant in Aid |
| Scheme Component Name: Maintenance and improvement of Road infrastructure |
Project Sub-Category: CC Road |
| Project Type: Repair and Maintenance |
Name of Executant: Prasan Kumar Sahu |
Administrative Approval Details
Approval No.: OD/354/3368/117654/410446/00062811/AS
Technical Sanction Details
Technical Sanction No.: OD/354/3368/117654/410446/00062811/TS
Fund Sanction No.: 12614
Fund Sanction Amount (in Rs.): 147984
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Earth Work (AR0122Ai16) : Earthwork in all kinds of soil within 50m lead, with four extra lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth - Earthwork in all kinds of soil within 50m lead, with four extra lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per direction of the Engineer-in-charge.
|
Cum |
4.8668 |
297.48611508 |
1447.8054248713 |
| 2 |
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 |
16.79 |
672.986432 |
11299.44219328 |
| 3 |
Concrete (AR0304) : Cement concrete (1:4:8) with 4 cm. hard granite(Crusher Broken) metal - Cement concrete (1:4:8) 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 |
4.8668 |
4969.34346848 |
24184.800792398 |
| 4 |
miscellaneous (ARM287) : Supplying and fixing of 80mm thick cement concrete interlocking paver block of M-40 grade of approved make, design, colour and size made by Block making machine with proper compaction laid in required pattern etc. complete in all respect conforming to IRC - Supplying and fixing of 80mm thick cement concrete interlocking paver block of M-40 grade of approved make, design, colour and size made by Block making machine with proper compaction laid in required pattern etc. complete in all respect conforming to IRC SP-63:2018. (New miscellaneous items) and as directed by Engineer-in-Charge.
|
Sqm |
150.75 |
626.6766 |
94471.49745 |
| 5 |
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 |
55.2 |
216.23489289764 |
11936.16608795 |
Total Amount (in Rs.): 143339.7119485
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 |
Earth Work (AR0122Ai16) : Earthwork in all kinds of soil within 50m lead, with four extra lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth - Earthwork in all kinds of soil within 50m lead, with four extra lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per direction of the Engineer-in-charge.
|
4.8668 |
Cubic Meter |
0.637534 |
3.1027504712 |
- |
- |
- |
- |
| 2 |
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.
|
16.79 |
Cubic Meter |
0.1236 |
2.075244 |
- |
- |
- |
- |
| 3 |
Concrete (AR0304) : Cement concrete (1:4:8) with 4 cm. hard granite(Crusher Broken) metal - Cement concrete (1:4:8) 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.
|
4.8668 |
Cubic Meter |
3.9 |
18.98052 |
- |
- |
0.18 |
0.876024 |
| 5 |
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
|
55.2 |
Square Meter |
- |
- |
0.05 |
2.76 |
0.05 |
2.76 |
| Total Qty |
24.1585144712 |
3.636024 |
2.76 |
| Rate Per Man Day |
462 |
562 |
512 |
| Total Amount |
11161.233685694 |
2043.445488 |
1413.12 |
Total Labour Amount (in Rs.): 14617.799173694
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM029 |
BRM044 |
BRM340 |
BRM028 |
BRMM287 |
BRM104 |
BRM092 |
| 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) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
Earth Work (AR0122Ai16) :.Earthwork in all kinds of soil within 50m lead, with four extra lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth - Earthwork in all kinds of soil within 50m lead, with four extra lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per direction of the Engineer-in-charge. |
4.8668 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
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. |
16.79 |
Cum |
1 |
16.79 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
Concrete (AR0304) :.Cement concrete (1:4:8) with 4 cm. hard granite(Crusher Broken) metal - Cement concrete (1:4:8) 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. |
4.8668 |
Cum |
- |
- |
0.96 |
4.672128 |
1.72 |
8.370896 |
0.48 |
2.336064 |
- |
- |
- |
- |
- |
- |
| 4 |
miscellaneous(ARM287) :.Supplying and fixing of 80mm thick cement concrete interlocking paver block of M-40 grade of approved make, design, colour and size made by Block making machine with proper compaction laid in required pattern etc. complete in all respect conforming to IRC - Supplying and fixing of 80mm thick cement concrete interlocking paver block of M-40 grade of approved make, design, colour and size made by Block making machine with proper compaction laid in required pattern etc. complete in all respect conforming to IRC SP-63:2018. (New miscellaneous items) and as directed by Engineer-in-Charge. |
150.75 |
Sqm |
0.03 |
4.5225 |
- |
- |
- |
- |
- |
- |
1 |
150.75 |
- |
- |
- |
- |
| 5 |
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 |
55.2 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.00267 |
0.147384 |
0.126 |
6.9552 |
| Total Qty |
21.3125 |
4.672128 |
8.370896 |
2.336064 |
150.75 |
0.147384 |
6.9552 |
| Rate Per Unit |
403.97 |
1336.36 |
593.017 |
407.34 |
608.4 |
58573.086 |
229.106 |
| Total Amount |
8609.610625 |
6243.64497408 |
4964.083633232 |
951.57230976 |
91716.3 |
8632.735707024 |
1593.4780512 |
Total Material Amount (in Rs.): 122711.4253003
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM029 |
BRM044 |
BRM340 |
BRM028 |
BRM104 |
BRM092 |
| 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 |
Earth Work (AR0122Ai16) :.Earthwork in all kinds of soil within 50m lead, with four extra lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth - Earthwork in all kinds of soil within 50m lead, with four extra lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per direction of the Engineer-in-charge. |
4.8668 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
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. |
16.79 |
Cum |
1 |
16.79 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
Concrete (AR0304) :.Cement concrete (1:4:8) with 4 cm. hard granite(Crusher Broken) metal - Cement concrete (1:4:8) 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. |
4.8668 |
Cum |
- |
- |
0.96 |
4.672128 |
1.72 |
8.370896 |
0.48 |
2.336064 |
- |
- |
- |
- |
| 4 |
miscellaneous(ARM287) :.Supplying and fixing of 80mm thick cement concrete interlocking paver block of M-40 grade of approved make, design, colour and size made by Block making machine with proper compaction laid in required pattern etc. complete in all respect conforming to IRC - Supplying and fixing of 80mm thick cement concrete interlocking paver block of M-40 grade of approved make, design, colour and size made by Block making machine with proper compaction laid in required pattern etc. complete in all respect conforming to IRC SP-63:2018. (New miscellaneous items) and as directed by Engineer-in-Charge. |
150.75 |
Sqm |
0.03 |
4.5225 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 5 |
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 |
55.2 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
0.00267 |
0.147384 |
0.000614 |
0.0338928 |
| Total Qty |
21.3125 |
4.672128 |
8.370896 |
2.336064 |
0.147384 |
0.0338928 |
| Rate Per Unit |
205.25 |
254.5 |
0 |
205.25 |
0 |
0 |
| Total Amount |
4374.390625 |
1189.056576 |
0 |
479.477136 |
0 |
0 |
Total Royalty Amount (in Rs.): 6042.924337
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 2000
|
Rs. 2000 |
| 2 |
Any Other Lumpsum @
Rs. 1200
|
Rs. 1200 |
| 3 |
Contingency @
1%
|
Rs. 1433.397119485 |
Total Addition Component Amount (in Rs.): 4633.397119485
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
1%
|
Rs. 1479.7310906798 |
| 2 |
Royalty @
Rs. 1435.07638
|
Rs. 1435.07638 |
| 3 |
Additional Royalty @
Rs. 4392.5865
|
Rs. 4392.5865 |
| 4 |
EMF @
Rs. 71.753819
|
Rs. 71.753819 |
| 5 |
DMF @
Rs. 143.507638
|
Rs. 143.507638 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.945) @ 67.065
|
Rs. 67.065 |
| 7 |
Labour Cess @
1%
|
Rs. 1479.7310906798 |
| 8 |
Any Other Lumpsum Bill @
Rs. 1150
|
Rs. 1150 |
Total Deduction Component Amount (in Rs.): 10219.45151836
Total Net Amount (in Rs.): 137753.65754962
