| State: Odisha |
District: Balasore |
Block: Bhograi |
Gram Panchayat: Mandarsahi |
Work Code: OD/346/3302/116161/391619/00066397 (CONSTRUCTION OF ROAD FROM ASHOK DAS MOHAPATRA HOUSE TO DEBENDRA JENA HOUSE WORD NO 2)
Project Category: Road
| Financial Year: 2024-25 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Bhograi |
Bill Status:
Final Bill
|
| Proposal Date: - |
Date of Commencement: 04-12-2025 |
| Date of Completion: 09-12-2025 |
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: SOMANATH MALIK |
Administrative Approval Details
Approval No.: OD/346/3302/116161/391619/00066397/AS
Technical Sanction Details
Technical Sanction No.: OD/346/3302/116161/391619/00066397/TS
Fund Sanction No.: 100000
Fund Sanction Amount (in Rs.): 100000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Earth Work (AR0102aa) : Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift - Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per the direction of the Engineer-in-charge
|
Cum |
5.531970048 |
240.77592 |
1331.9651777196 |
| 2 |
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 |
5.531970048 |
1242.464832 |
6873.2782363174 |
| 3 |
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 |
5.531970048 |
7244.950685 |
40078.850188657 |
| 4 |
R.C.C. Work (AR0401) : R.C.C work - 'Reinforced cement concrete (1:2:4) work with 12mm size black hard crusher broken granite 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 and as per direction of Engineer-in charge. (To be used for minor repair work only)
|
Cum |
5.531970048 |
8516.6587944 |
47113.901359657 |
| 5 |
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 |
9.07476504 |
216.23489289764 |
1962.2808464956 |
Total Amount (in Rs.): 97360.275808846
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 |
Earth Work (AR0102aa) : Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift - Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per the direction of the Engineer-in-charge
|
5.531970048 |
Cubic Meter |
0.516 |
2.854496544768 |
- |
- |
- |
- |
| 2 |
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.
|
5.531970048 |
Cubic Meter |
0.1236 |
0.6837514979328 |
- |
- |
- |
- |
| 3 |
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.
|
5.531970048 |
Cubic Meter |
3.9 |
21.5746831872 |
- |
- |
0.18 |
0.99575460864 |
| 4 |
R.C.C. Work (AR0401) : R.C.C work - 'Reinforced cement concrete (1:2:4) work with 12mm size black hard crusher broken granite 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 and as per direction of Engineer-in charge. (To be used for minor repair work only)
|
5.531970048 |
Cubic Meter |
4.6 |
25.4470622208 |
- |
- |
0.68 |
3.76173963264 |
| 5 |
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
|
9.07476504 |
Square Meter |
- |
- |
0.05 |
0.453738252 |
0.05 |
0.453738252 |
| Total Qty |
50.559993450701 |
5.21123249328 |
0.453738252 |
| Rate Per Man Day |
462 |
562 |
512 |
| Total Amount |
23358.716974224 |
2928.7126612234 |
232.313985024 |
Total Labour Amount (in Rs.): 26519.743620471
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM029 |
BRM340 |
BRM028 |
BRM044 |
BRM056 |
BRM104 |
BRM092 |
| 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) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
Earth Work (AR0102aa) :.Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift - Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per the direction of the Engineer-in-charge |
5.531970048 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
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. |
5.531970048 |
Cum |
1 |
5.531970048 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
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. |
5.531970048 |
Cum |
- |
- |
2.29 |
12.66821140992 |
0.48 |
2.65534562304 |
0.96 |
5.31069124608 |
- |
- |
- |
- |
- |
- |
| 4 |
R.C.C. Work (AR0401) :.R.C.C work - 'Reinforced cement concrete (1:2:4) work with 12mm size black hard crusher broken granite 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 and as per direction of Engineer-in charge. (To be used for minor repair work only) |
5.531970048 |
Cum |
- |
- |
3.23 |
17.86826325504 |
0.45 |
2.4893865216 |
- |
- |
0.9 |
4.9787730432 |
- |
- |
- |
- |
| 5 |
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 |
9.07476504 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.00267 |
0.0242296226568 |
0.126 |
1.14342039504 |
| Total Qty |
5.531970048 |
30.53647466496 |
5.14473214464 |
5.31069124608 |
4.9787730432 |
0.0242296226568 |
1.14342039504 |
| Rate Per Unit |
907.81 |
613.114 |
912.75 |
2685.16 |
3086.53 |
58573.086 |
229.106 |
| Total Amount |
5021.9777292749 |
18722.340127732 |
4695.8542650202 |
14260.055706324 |
15367.132361028 |
1419.2037716243 |
261.96447302603 |
Total Material Amount (in Rs.): 59748.52843403
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM029 |
BRM340 |
BRM028 |
BRM044 |
BRM056 |
BRM104 |
BRM092 |
| 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) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
Earth Work (AR0102aa) :.Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift - Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per the direction of the Engineer-in-charge |
5.531970048 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
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. |
5.531970048 |
Cum |
1 |
5.531970048 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
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. |
5.531970048 |
Cum |
- |
- |
2.29 |
12.66821140992 |
0.48 |
2.65534562304 |
0.96 |
5.31069124608 |
- |
- |
- |
- |
- |
- |
| 4 |
R.C.C. Work (AR0401) :.R.C.C work - 'Reinforced cement concrete (1:2:4) work with 12mm size black hard crusher broken granite 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 and as per direction of Engineer-in charge. (To be used for minor repair work only) |
5.531970048 |
Cum |
- |
- |
3.23 |
17.86826325504 |
0.45 |
2.4893865216 |
- |
- |
0.9 |
4.9787730432 |
- |
- |
- |
- |
| 5 |
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 |
9.07476504 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.00267 |
0.0242296226568 |
0.000614 |
0.00557190573456 |
| Total Qty |
5.531970048 |
30.53647466496 |
5.14473214464 |
5.31069124608 |
4.9787730432 |
0.0242296226568 |
0.00557190573456 |
| Rate Per Unit |
265.25 |
0 |
265.25 |
522.5 |
522.5 |
0 |
0 |
| Total Amount |
1467.355055232 |
0 |
1364.6402013658 |
2774.8361760768 |
2601.408915072 |
0 |
0 |
Total Royalty Amount (in Rs.): 8208.2403477466
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 1000
|
Rs. 1000 |
| 2 |
Any Other Lumpsum @
Rs. 1139
|
Rs. 1139 |
| 3 |
Contingency @
Rs. 500
|
Rs. 500 |
Total Addition Component Amount (in Rs.): 2639
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
Rs. 500
|
Rs. 500 |
| 2 |
Royalty @
Rs. 1711.3149343488
|
Rs. 1711.3149343488 |
| 3 |
Additional Royalty @
Rs. 6240.2281732454
|
Rs. 6240.2281732454 |
| 4 |
EMF @
Rs. 85.56574671744
|
Rs. 85.56574671744 |
| 5 |
DMF @
Rs. 171.13149343488
|
Rs. 171.13149343488 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.945) @ 244.59
|
Rs. 244.59 |
| 7 |
Labour Cess @
Rs. 1000
|
Rs. 1000 |
Total Deduction Component Amount (in Rs.): 9952.8303477465
Total Net Amount (in Rs.): 90046.4454611
