| State: Odisha |
District: Balasore |
Block: Khaira |
Gram Panchayat: Kupari |
Work Code: OD/346/3304/116218/393521/00063500 (Const of CC Road from Sahadev biswal house to ASSM Kupari )
Project Category: Road
| Financial Year: 2023-24 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Khaira |
Bill Status:
Final Bill
|
| Proposal Date: 19-06-2023 |
Date of Commencement: 11-11-2025 |
| Date of Completion: 02-12-2025 |
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: Maya Soren |
Administrative Approval Details
Approval No.: OD/346/3304/116218/393521/00063500/AS
Technical Sanction Details
Technical Sanction No.: OD/346/3304/116218/393521/00063500/TS
Fund Sanction No.:
Fund Sanction Amount (in Rs.): 101919
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
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 |
4.5895 |
1493.995232 |
6856.691117264 |
| 2 |
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 |
4.5895 |
6885.48590174 |
31600.937546036 |
| 3 |
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 |
7.5406 |
8250.88628138 |
62216.633093374 |
Total Amount (in Rs.): 100674.26175667
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
Skilled
|
| Rs. 462 |
Rs. 562 |
| Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
| 1 |
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.
|
4.5895 |
Cubic Meter |
0.1236 |
0.5672622 |
- |
- |
| 2 |
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.
|
4.5895 |
Cubic Meter |
3.9 |
17.89905 |
0.18 |
0.82611 |
| 3 |
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.
|
7.5406 |
Cubic Meter |
4.6 |
34.68676 |
0.68 |
5.127608 |
| Total Qty |
53.1530722 |
5.953718 |
| Rate Per Man Day |
462 |
562 |
| Total Amount |
24556.7193564 |
3345.989516 |
Total Labour Amount (in Rs.): 27902.7088724
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM029 |
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) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
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. |
4.5895 |
Cum |
1 |
4.5895 |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
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. |
4.5895 |
Cum |
- |
- |
2.29 |
10.509955 |
0.48 |
2.20296 |
0.96 |
4.40592 |
- |
- |
| 3 |
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. |
7.5406 |
Cum |
- |
- |
3.23 |
24.356138 |
0.45 |
3.39327 |
- |
- |
0.9 |
6.78654 |
| Total Qty |
4.5895 |
34.866093 |
5.59623 |
4.40592 |
6.78654 |
| Rate Per Unit |
979.85 |
546.307 |
984.79 |
1753 |
2154.37 |
| Total Amount |
4497.021575 |
19047.590668551 |
5511.1113417 |
7723.57776 |
14620.7181798 |
Total Material Amount (in Rs.): 51400.019525051
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM029 |
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) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
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. |
4.5895 |
Cum |
1 |
4.5895 |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
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. |
4.5895 |
Cum |
- |
- |
2.29 |
10.509955 |
0.48 |
2.20296 |
0.96 |
4.40592 |
- |
- |
| 3 |
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. |
7.5406 |
Cum |
- |
- |
3.23 |
24.356138 |
0.45 |
3.39327 |
- |
- |
0.9 |
6.78654 |
| Total Qty |
4.5895 |
34.866093 |
5.59623 |
4.40592 |
6.78654 |
| Rate Per Unit |
442.25 |
0 |
442.25 |
1125.5 |
1125.5 |
| Total Amount |
2029.706375 |
0 |
2474.9327175 |
4958.86296 |
7638.25077 |
Total Royalty Amount (in Rs.): 17101.7528225
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 993
|
Rs. 993 |
| 2 |
Contingency @
0.25%
|
Rs. 251.68565439168 |
Total Addition Component Amount (in Rs.): 1244.6856543917
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
0.25%
|
Rs. 254.79736852765 |
| 2 |
Royalty @
Rs. 1811.52035
|
Rs. 1811.52035 |
| 3 |
Additional Royalty @
Rs. 15018.50442
|
Rs. 15018.50442 |
| 4 |
EMF @
Rs. 90.5760175
|
Rs. 90.5760175 |
| 5 |
DMF @
Rs. 181.152035
|
Rs. 181.152035 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 49 x 3.945) @ 280.095
|
Rs. 280.095 |
| 7 |
Labour Cess @
1%
|
Rs. 1019.1894741106 |
Total Deduction Component Amount (in Rs.): 18655.834665138
Total Net Amount (in Rs.): 83263.112745927
