| State: Odisha |
District: Bargarh |
Block: Bhatli |
Gram Panchayat: Kelendapali |
Work Code: OD/347/3314/116425/380680/00066293 (IMP OF ROAD WITH GR-II METAL FROM KENDUGUDIA TO RD ROAD)
Project Category: Road
| Financial Year: 2022-23 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Bhatli |
Bill Status:
Final Bill
|
| Proposal Date: - |
Date of Commencement: 03-12-2025 |
| Date of Completion: 24-12-2025 |
Scheme Name: 5th SFC Grant in Aid |
| Scheme Component Name: Maintenance and improvement of Road infrastructure |
Project Sub-Category: Mettalling Road |
| Project Type: Repair and Maintenance |
Name of Executant: Krushna Chandra Kisan |
Administrative Approval Details
Approval No.: OD/347/3314/116425/380680/00066293/AS
Technical Sanction Details
Technical Sanction No.: OD/347/3314/116425/380680/00066293/TS
Fund Sanction No.: 9114
Fund Sanction Amount (in Rs.): 457216
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Road Work (AR1341a) : Providing, laying, spreading and compacting Grading-I stone aggregates of specific sizes using moorum or gravel to water bound macadam - Providing, laying, spreading and compacting Grading-I stone aggregates of specific sizes using moorum or gravel to water bound macadam specification including spreading in uniform thickness, hand packing, rolling with 3 wheeled steel roller 8-10 tonnes in stages to proper grade and camber, applying and brooming requisite type of screening/binding materials to fill up the interstices of coarse aggregate, watering and compacting to the required density as per Clause 404 of MoRT&H Specifications for Road & Bridge works(Last Revision).
|
Cum |
113.4 |
2737.2960971111 |
310409.3774124 |
| 2 |
Road Work (AR1308) : moorum and sand admixture laying in sub-base in layers not exceeding 100mm watering and compacting to the required density in O.M.C with PRR - Supplying & spreading moorum and sand admixture in a ratio (70:30) laying in sub-base in layers not exceeding 100mm watering and compacting to the required density in O.M.C with PRR 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 |
113.4 |
1241.8853504244 |
140829.79873813 |
Total Amount (in Rs.): 451239.17615053
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 |
Road Work (AR1341a) : Providing, laying, spreading and compacting Grading-I stone aggregates of specific sizes using moorum or gravel to water bound macadam - Providing, laying, spreading and compacting Grading-I stone aggregates of specific sizes using moorum or gravel to water bound macadam specification including spreading in uniform thickness, hand packing, rolling with 3 wheeled steel roller 8-10 tonnes in stages to proper grade and camber, applying and brooming requisite type of screening/binding materials to fill up the interstices of coarse aggregate, watering and compacting to the required density as per Clause 404 of MoRT&H Specifications for Road & Bridge works(Last Revision).
|
113.4 |
Cubic Meter |
0.69444444444444 |
78.75 |
0.028 |
3.1752 |
0.0055555555555556 |
0.63 |
| 2 |
Road Work (AR1308) : moorum and sand admixture laying in sub-base in layers not exceeding 100mm watering and compacting to the required density in O.M.C with PRR - Supplying & spreading moorum and sand admixture in a ratio (70:30) laying in sub-base in layers not exceeding 100mm watering and compacting to the required density in O.M.C with PRR 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.
|
113.4 |
Cubic Meter |
1.1333922261484 |
128.52667844523 |
- |
- |
- |
- |
| Total Qty |
207.27667844523 |
0.63 |
3.1752 |
| Rate Per Man Day |
462 |
562 |
512 |
| Total Amount |
95761.825441696 |
354.06 |
1625.7024 |
Total Labour Amount (in Rs.): 97741.587841696
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRMMR0037 |
BRM025 |
BRM075 |
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) |
| 1 |
Road Work (AR1341a) :.Providing, laying, spreading and compacting Grading-I stone aggregates of specific sizes using moorum or gravel to water bound macadam - Providing, laying, spreading and compacting Grading-I stone aggregates of specific sizes using moorum or gravel to water bound macadam specification including spreading in uniform thickness, hand packing, rolling with 3 wheeled steel roller 8-10 tonnes in stages to proper grade and camber, applying and brooming requisite type of screening/binding materials to fill up the interstices of coarse aggregate, watering and compacting to the required density as per Clause 404 of MoRT&H Specifications for Road & Bridge works(Last Revision). |
113.4 |
Cum |
0.4 |
45.36 |
0.3 |
34.02 |
1.21 |
137.214 |
- |
- |
| 2 |
Road Work (AR1308) :.moorum and sand admixture laying in sub-base in layers not exceeding 100mm watering and compacting to the required density in O.M.C with PRR - Supplying & spreading moorum and sand admixture in a ratio (70:30) laying in sub-base in layers not exceeding 100mm watering and compacting to the required density in O.M.C with PRR 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. |
113.4 |
Cum |
- |
- |
0.89578798586572 |
101.58235759717 |
- |
- |
0.384 |
43.5456 |
| Total Qty |
45.36 |
135.60235759717 |
137.214 |
43.5456 |
| Rate Per Unit |
10 |
338.09 |
1524.76 |
531.61 |
| Total Amount |
453.6 |
45845.801080028 |
209218.41864 |
23149.276416 |
Total Material Amount (in Rs.): 278667.09613603
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM025 |
BRM075 |
BRM029 |
| Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
Road Work (AR1341a) :.Providing, laying, spreading and compacting Grading-I stone aggregates of specific sizes using moorum or gravel to water bound macadam - Providing, laying, spreading and compacting Grading-I stone aggregates of specific sizes using moorum or gravel to water bound macadam specification including spreading in uniform thickness, hand packing, rolling with 3 wheeled steel roller 8-10 tonnes in stages to proper grade and camber, applying and brooming requisite type of screening/binding materials to fill up the interstices of coarse aggregate, watering and compacting to the required density as per Clause 404 of MoRT&H Specifications for Road & Bridge works(Last Revision). |
113.4 |
Cum |
0.3 |
34.02 |
1.21 |
137.214 |
- |
- |
| 2 |
Road Work (AR1308) :.moorum and sand admixture laying in sub-base in layers not exceeding 100mm watering and compacting to the required density in O.M.C with PRR - Supplying & spreading moorum and sand admixture in a ratio (70:30) laying in sub-base in layers not exceeding 100mm watering and compacting to the required density in O.M.C with PRR 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. |
113.4 |
Cum |
0.89578798586572 |
101.58235759717 |
- |
- |
0.384 |
43.5456 |
| Total Qty |
135.60235759717 |
137.214 |
43.5456 |
| Rate Per Unit |
140.25 |
249.5 |
165.25 |
| Total Amount |
19018.230653004 |
34234.893 |
7195.9104 |
Total Royalty Amount (in Rs.): 60449.034053004
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 3000
|
Rs. 3000 |
| 2 |
Contingency @
Rs. 2976
|
Rs. 2976 |
Total Addition Component Amount (in Rs.): 5976
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
0.5%
|
Rs. 2286 |
| 2 |
Royalty @
Rs. 24107.998515901
|
Rs. 24108 |
| 3 |
Additional Royalty @
Rs. 32724.835759717
|
Rs. 32725 |
| 4 |
EMF @
Rs. 1205.3999257951
|
Rs. 1205 |
| 5 |
DMF @
Rs. 2410.7998515901
|
Rs. 2411 |
| 6 |
Labour Cess @
1%
|
Rs. 4572 |
Total Deduction Component Amount (in Rs.): 67307
Total Net Amount (in Rs.): 389908.17615053
