| State: Odisha |
District: Balangir |
Block: Muribahal |
Gram Panchayat: Tupaudar |
Work Code: OD/345/3292/115932/421381/00066125 (Improvement of Road from Badudar Banjipadar to Putuli Chowk)
Project Category: Road
| Financial Year: 2025-26 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Muribahal |
Bill Status:
Final Bill
|
| Proposal Date: 16-10-2025 |
Date of Commencement: 26-11-2025 |
| Date of Completion: 27-11-2025 |
Scheme Name: SFC Devolution of Fund |
| Scheme Component Name: 5TH SFC DEVOLUTION GRANT TO ZILLA PARISHAD |
Project Sub-Category: Mettalling Road |
| Project Type: New Work |
Name of Executant: Samir Dixit |
Administrative Approval Details
Approval No.: OD/345/3292/115932/421381/00066125/AS
Technical Sanction Details
Technical Sanction No.: OD/345/3292/115932/421381/00066125/TS
Fund Sanction No.: 6493
Fund Sanction Amount (in Rs.): 300000
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 |
191.19 |
1076.4877446784 |
205813.69190506 |
| 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 |
39.1125 |
2259.0896411307 |
88358.643588724 |
Total Amount (in Rs.): 294172.33549379
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.
|
191.19 |
Cubic Meter |
1.0600706713781 |
202.67491166078 |
| 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.
|
39.1125 |
Cubic Meter |
1.7667844522968 |
69.103356890459 |
| Total Qty |
271.77826855124 |
| Rate Per Man Day |
462 |
| Total Amount |
125561.56007067 |
Total Labour Amount (in Rs.): 125561.56007067
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. |
191.19 |
Cum |
1.28 |
244.7232 |
- |
- |
| 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. |
39.1125 |
Cum |
0.3 |
11.73375 |
1 |
39.1125 |
| Total Qty |
256.45695 |
39.1125 |
| Rate Per Unit |
401.11 |
1107.09 |
| Total Amount |
102867.4472145 |
43301.057625 |
Total Material Amount (in Rs.): 146168.5048395
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. |
191.19 |
Cum |
1.28 |
244.7232 |
- |
- |
| 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. |
39.1125 |
Cum |
0.3 |
11.73375 |
1 |
39.1125 |
| Total Qty |
256.45695 |
39.1125 |
| Rate Per Unit |
48.95 |
178.36 |
| Total Amount |
12553.5677025 |
6976.1055 |
Total Royalty Amount (in Rs.): 19529.6732025
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 2499
|
Rs. 2499 |
| 2 |
Contingency @
Rs. 2942
|
Rs. 2942 |
Total Addition Component Amount (in Rs.): 5441
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
Rs. 2942
|
Rs. 2942 |
| 2 |
Royalty @
Rs. 14060.61825
|
Rs. 14060.61825 |
| 3 |
Additional Royalty @
Rs. 3359.962215
|
Rs. 3359.962215 |
| 4 |
EMF @
Rs. 703.0309125
|
Rs. 703.0309125 |
| 5 |
DMF @
Rs. 1406.061825
|
Rs. 1406.061825 |
| 6 |
Labour Cess @
1%
|
Rs. 2996.1333549379 |
Total Deduction Component Amount (in Rs.): 25467.806557438
Total Net Amount (in Rs.): 274145.52893635
