| State: Odisha |
District: Gajapati |
Block: Kasinagar |
Gram Panchayat: Hadubhangi |
Work Code: OD/353/3359/117480/414556/00065228 (Improvement of road from PWD road to Kumuti Sahi to Hadubhangi village in convergence with MGNREGA)
Project Category: Road
| Financial Year: 2023-24 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Kasinagar |
Bill Status:
Final Bill
|
| Proposal Date: 12-03-2024 |
Date of Commencement: 04-12-2025 |
| Date of Completion: 22-12-2025 |
Scheme Name: Kandhamal O Gajapati Bikas Yojana |
| Scheme Component Name: Self/Personal Deposit |
Project Sub-Category: CC Road |
| Project Type: Upgradation or Improvement |
Name of Executant: Rabindranath Gouda |
Administrative Approval Details
Approval No.: OD/353/3359/117480/414556/00065228/AS
Technical Sanction Details
Technical Sanction No.: OD/353/3359/117480/414556/00065228/TS
Fund Sanction No.:
Fund Sanction Amount (in Rs.): 400000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
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 |
171.3856 |
216.55039071844 |
37113.618643514 |
| 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 |
53.319184 |
5844.18594922 |
311607.22595668 |
| 3 |
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 |
5.268 |
792.489632 |
4174.835381376 |
| 4 |
Earth Work (AR0103a) : Earth work in stoney earth and gravels mixed with stone and boulder not exceeding 0.014cum in volume within 50m. Initial lead and 1.5m initial lift - Earth work in stoney earth and gravels mixed with stone and boulder not exceeding 0.014cum in volume within 50m. Initial lead and 1.5m initial lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layer not exceeding 0.3m in depth and as per specification approved by the department
|
Cum |
127.749 |
312.915372 |
39974.625857628 |
Total Amount (in Rs.): 392870.30583919
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Semi-Skilled
|
Skilled
|
Un-Skilled
|
| Rs. 512 |
Rs. 562 |
Rs. 462 |
| Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
| 1 |
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
|
171.3856 |
Square Meter |
- |
- |
0.05 |
8.56928 |
0.05 |
8.56928 |
| 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.
|
53.319184 |
Cubic Meter |
3.9 |
207.9448176 |
- |
- |
0.18 |
9.59745312 |
| 3 |
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.
|
5.268 |
Cubic Meter |
0.1236 |
0.6511248 |
- |
- |
- |
- |
| 4 |
Earth Work (AR0103a) : Earth work in stoney earth and gravels mixed with stone and boulder not exceeding 0.014cum in volume within 50m. Initial lead and 1.5m initial lift - Earth work in stoney earth and gravels mixed with stone and boulder not exceeding 0.014cum in volume within 50m. Initial lead and 1.5m initial lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layer not exceeding 0.3m in depth and as per specification approved by the department
|
127.749 |
Cubic Meter |
0.6706 |
85.6684794 |
- |
- |
- |
- |
| Total Qty |
8.56928 |
18.16673312 |
294.2644218 |
| Rate Per Man Day |
512 |
562 |
462 |
| Total Amount |
4387.47136 |
10209.70401344 |
135950.1628716 |
Total Labour Amount (in Rs.): 150547.33824504
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM104 |
BRM092 |
BRM340 |
BRM028 |
BRM044 |
BRM029 |
| 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 |
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 |
171.3856 |
Sqm |
0.00267 |
0.457599552 |
0.126 |
21.5945856 |
- |
- |
- |
- |
- |
- |
- |
- |
| 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. |
53.319184 |
Cum |
- |
- |
- |
- |
2.29 |
122.10093136 |
0.48 |
25.59320832 |
0.96 |
51.18641664 |
- |
- |
| 3 |
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. |
5.268 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1 |
5.268 |
| 4 |
Earth Work (AR0103a) :.Earth work in stoney earth and gravels mixed with stone and boulder not exceeding 0.014cum in volume within 50m. Initial lead and 1.5m initial lift - Earth work in stoney earth and gravels mixed with stone and boulder not exceeding 0.014cum in volume within 50m. Initial lead and 1.5m initial lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layer not exceeding 0.3m in depth and as per specification approved by the department |
127.749 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Total Qty |
0.457599552 |
21.5945856 |
122.10093136 |
25.59320832 |
51.18641664 |
5.268 |
| Rate Per Unit |
58668.206 |
324.226 |
594.647 |
417.99 |
1596.76 |
413.05 |
| Total Amount |
26846.544782244 |
7001.5261107456 |
72606.95253043 |
10697.705145677 |
81732.422634086 |
2175.9474 |
Total Material Amount (in Rs.): 201061.09860318
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM104 |
BRM092 |
BRM340 |
BRM028 |
BRM044 |
BRM029 |
| 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 |
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 |
171.3856 |
Sqm |
0.00267 |
0.457599552 |
0.000614 |
0.1052307584 |
- |
- |
- |
- |
- |
- |
- |
- |
| 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. |
53.319184 |
Cum |
- |
- |
- |
- |
2.29 |
122.10093136 |
0.48 |
25.59320832 |
0.96 |
51.18641664 |
- |
- |
| 3 |
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. |
5.268 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1 |
5.268 |
| 4 |
Earth Work (AR0103a) :.Earth work in stoney earth and gravels mixed with stone and boulder not exceeding 0.014cum in volume within 50m. Initial lead and 1.5m initial lift - Earth work in stoney earth and gravels mixed with stone and boulder not exceeding 0.014cum in volume within 50m. Initial lead and 1.5m initial lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layer not exceeding 0.3m in depth and as per specification approved by the department |
127.749 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Total Qty |
0.457599552 |
0.1052307584 |
122.10093136 |
25.59320832 |
51.18641664 |
5.268 |
| Rate Per Unit |
0 |
0 |
0 |
314.5 |
419 |
314.49 |
| Total Amount |
0 |
0 |
0 |
8049.06401664 |
21447.10857216 |
1656.73332 |
Total Royalty Amount (in Rs.): 31152.9059088
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 3000
|
Rs. 3000 |
| 2 |
Contingency @
1%
|
Rs. 3928.7030583919 |
Total Addition Component Amount (in Rs.): 6928.7030583919
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
1%
|
Rs. 3997.9900889758 |
| 2 |
Royalty @
Rs. 7734.3764544
|
Rs. 7734.3764544 |
| 3 |
Additional Royalty @
Rs. 22258.37298624
|
Rs. 22258.37298624 |
| 4 |
EMF @
Rs. 386.71882272
|
Rs. 386.71882272 |
| 5 |
DMF @
Rs. 773.43764544
|
Rs. 773.43764544 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.945) @ 966.525
|
Rs. 966.525 |
| 7 |
Labour Cess @
1%
|
Rs. 3997.9900889758 |
Total Deduction Component Amount (in Rs.): 40115.411086752
Total Net Amount (in Rs.): 359683.59781083
