| State: Odisha |
District: Dhenkanal |
Block: Bhuban |
Gram Panchayat: Jamunakote |
Work Code: OD/352/3349/117247/402602/00064618 (Construction of road from S.N. High School to Khantakhola Nala)
Project Category: Road
| Financial Year: 2023-24 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Bhuban |
Bill Status:
Final Bill
|
| Proposal Date: - |
Date of Commencement: 25-11-2025 |
| Date of Completion: 08-12-2025 |
Scheme Name: 5th SFC Grant in Aid |
| Scheme Component Name: All Weather Connectivity |
Project Sub-Category: Mettalling Road |
| Project Type: New Work |
Name of Executant: Girish Kumar Parida |
Administrative Approval Details
Approval No.: OD/352/3349/117247/402602/00064618/AS
Technical Sanction Details
Technical Sanction No.: OD/352/3349/117247/402602/00064618/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 |
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 |
63.46 |
988.68076867845 |
62741.681580334 |
| 2 |
Road Work (AR1305) : Filler materials laterite moorum and consolidation with H.R.R. - Supplying & spreading metal to proper camber and consolidation with filler materials laterite moorum and consolidation with H.R.R. including watering and turf edging including cost, conveyance, royalty, and taxes, etc. required for work as per specification and direction of Engineer-in-Charge.
|
Cum |
45.09 |
2969.5882811307 |
133898.73559618 |
Total Amount (in Rs.): 196640.41717652
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.
|
63.46 |
Cubic Meter |
1.0600706713781 |
67.272084805654 |
| 2 |
Road Work (AR1305) : Filler materials laterite moorum and consolidation with H.R.R. - Supplying & spreading metal to proper camber and consolidation with filler materials laterite moorum and consolidation with H.R.R. including watering and turf edging including cost, conveyance, royalty, and taxes, etc. required for work as per specification and direction of Engineer-in-Charge.
|
45.09 |
Cubic Meter |
1.7667844522968 |
79.664310954064 |
| Total Qty |
146.93639575972 |
| Rate Per Man Day |
462 |
| Total Amount |
67884.614840989 |
Total Labour Amount (in Rs.): 67884.614840989
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM025 |
BRM041 |
| Qty/unit (B) |
Total Qty (A*B) |
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. |
63.46 |
Cum |
1.28 |
81.2288 |
- |
- |
| 2 |
Road Work (AR1305) :.Filler materials laterite moorum and consolidation with H.R.R. - Supplying & spreading metal to proper camber and consolidation with filler materials laterite moorum and consolidation with H.R.R. including watering and turf edging including cost, conveyance, royalty, and taxes, etc. required for work as per specification and direction of Engineer-in-Charge. |
45.09 |
Cum |
0.3 |
13.527 |
1 |
45.09 |
| Total Qty |
94.7558 |
45.09 |
| Rate Per Unit |
341.89 |
1562.79 |
| Total Amount |
32396.060462 |
70466.2011 |
Total Material Amount (in Rs.): 102862.261562
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM025 |
BRM041 |
| Qty/unit (B) |
Total Qty (A*B) |
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. |
63.46 |
Cum |
1.28 |
81.2288 |
- |
- |
| 2 |
Road Work (AR1305) :.Filler materials laterite moorum and consolidation with H.R.R. - Supplying & spreading metal to proper camber and consolidation with filler materials laterite moorum and consolidation with H.R.R. including watering and turf edging including cost, conveyance, royalty, and taxes, etc. required for work as per specification and direction of Engineer-in-Charge. |
45.09 |
Cum |
0.3 |
13.527 |
1 |
45.09 |
| Total Qty |
94.7558 |
45.09 |
| Rate Per Unit |
40.25 |
446.5 |
| Total Amount |
3813.92095 |
20132.685 |
Total Royalty Amount (in Rs.): 23946.60595
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 1392
|
Rs. 1392 |
| 2 |
Contingency @
1%
|
Rs. 1966.4041717652 |
Total Addition Component Amount (in Rs.): 3358.4041717652
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
1%
|
Rs. 1999.9882134829 |
| 2 |
Royalty @
Rs. 9178.153
|
Rs. 9178.153 |
| 3 |
Additional Royalty @
Rs. 13391.73
|
Rs. 13391.73 |
| 4 |
EMF @
Rs. 458.90765
|
Rs. 458.90765 |
| 5 |
DMF @
Rs. 917.8153
|
Rs. 917.8153 |
| 6 |
Labour Cess @
1%
|
Rs. 1999.9882134829 |
Total Deduction Component Amount (in Rs.): 27946.582376966
Total Net Amount (in Rs.): 172052.23897132
