| State: Odisha |
District: Jajpur |
Block: Bari |
Gram Panchayat: Bhanra |
Work Code: OD/356/3395/118283/401914/00062992 (Repairing of CC road from Suchitra Jena house to Bikram Jena house)
Project Category: Road
| Financial Year: 2024-25 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Bari |
Bill Status:
Final Bill
|
| Proposal Date: - |
Date of Commencement: 01-11-2025 |
| Date of Completion: 06-11-2025 |
Scheme Name: SFC Devolution of Fund |
| Scheme Component Name: 5TH SFC DEVOLUTION GRANT TO PANCHAYAT SAMITI |
Project Sub-Category: CC Road |
| Project Type: New Work |
Name of Executant: Rakesh Kumar Mallik |
Administrative Approval Details
Approval No.: OD/356/3395/118283/401914/00062992/AS
Technical Sanction Details
Technical Sanction No.: OD/356/3395/118283/401914/00062992/TS
Fund Sanction No.:
Fund Sanction Amount (in Rs.): 200000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
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 |
24.040184488 |
7820.63178992 |
188009.43104239 |
| 2 |
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 |
3.92515175 |
216.23489289764 |
848.75476826823 |
| 3 |
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 |
0.79092220416 |
6341.61245816 |
5015.7221033364 |
Total Amount (in Rs.): 193873.907914
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 |
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.
|
24.040184488 |
Cubic Meter |
4.6 |
110.5848486448 |
- |
- |
0.68 |
16.34732545184 |
| 2 |
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
|
3.92515175 |
Square Meter |
- |
- |
0.05 |
0.1962575875 |
0.05 |
0.1962575875 |
| 3 |
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.
|
0.79092220416 |
Cubic Meter |
3.9 |
3.084596596224 |
- |
- |
0.18 |
0.1423659967488 |
| Total Qty |
113.66944524102 |
16.685949036089 |
0.1962575875 |
| Rate Per Man Day |
462 |
562 |
512 |
| Total Amount |
52515.283701353 |
9377.5033582819 |
100.4838848 |
Total Labour Amount (in Rs.): 61993.270944435
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM056 |
BRM104 |
BRM092 |
BRM044 |
| 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 |
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. |
24.040184488 |
Cum |
3.23 |
77.64979589624 |
0.45 |
10.8180830196 |
0.9 |
21.6361660392 |
- |
- |
- |
- |
- |
- |
| 2 |
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 |
3.92515175 |
Sqm |
- |
- |
- |
- |
- |
- |
0.00267 |
0.0104801551725 |
0.126 |
0.4945691205 |
- |
- |
| 3 |
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. |
0.79092220416 |
Cum |
2.29 |
1.8112118475264 |
0.48 |
0.3796426579968 |
- |
- |
- |
- |
- |
- |
0.96 |
0.7592853159936 |
| Total Qty |
79.461007743766 |
11.197725677597 |
21.6361660392 |
0.0104801551725 |
0.4945691205 |
0.7592853159936 |
| Rate Per Unit |
577.612 |
938.79 |
2340.31 |
58573.086 |
229.106 |
1894.51 |
| Total Amount |
45897.631604892 |
10512.312888871 |
50635.3357432 |
613.85503021219 |
113.30875292127 |
1438.473624003 |
Total Material Amount (in Rs.): 109210.9176441
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM056 |
BRM104 |
BRM092 |
BRM044 |
| 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 |
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. |
24.040184488 |
Cum |
3.23 |
77.64979589624 |
0.45 |
10.8180830196 |
0.9 |
21.6361660392 |
- |
- |
- |
- |
- |
- |
| 2 |
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 |
3.92515175 |
Sqm |
- |
- |
- |
- |
- |
- |
0.00267 |
0.0104801551725 |
0.000614 |
0.0024100431745 |
- |
- |
| 3 |
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. |
0.79092220416 |
Cum |
2.29 |
1.8112118475264 |
0.48 |
0.3796426579968 |
- |
- |
- |
- |
- |
- |
0.96 |
0.7592853159936 |
| Total Qty |
79.461007743766 |
11.197725677597 |
21.6361660392 |
0.0104801551725 |
0.0024100431745 |
0.7592853159936 |
| Rate Per Unit |
0 |
274.25 |
444.5 |
0 |
0 |
444.5 |
| Total Amount |
0 |
3070.9762670809 |
9617.2758044244 |
0 |
0 |
337.50232295916 |
Total Royalty Amount (in Rs.): 13025.754394464
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 3000
|
Rs. 3000 |
| 2 |
Any Other Lumpsum @
Rs. 1119
|
Rs. 1119 |
| 3 |
Contingency @
Rs. 2000
|
Rs. 2000 |
Total Addition Component Amount (in Rs.): 6119
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
Rs. 2000
|
Rs. 2000 |
| 2 |
Royalty @
Rs. 3303.3290748911
|
Rs. 3303.3290748911 |
| 3 |
Additional Royalty @
Rs. 9226.9259583398
|
Rs. 9226.9259583398 |
| 4 |
EMF @
Rs. 165.16645374455
|
Rs. 165.16645374455 |
| 5 |
DMF @
Rs. 330.33290748911
|
Rs. 330.33290748911 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 4 x 3.945) @ 631.2
|
Rs. 631.2 |
| 7 |
Labour Cess @
Rs. 2000
|
Rs. 2000 |
Total Deduction Component Amount (in Rs.): 17656.954394465
Total Net Amount (in Rs.): 182335.95351953
