| State: Odisha |
District: Jajpur |
Block: Rasulpur |
Gram Panchayat: Rahamba |
Work Code: OD/356/3402/118484/401550/00066539 (Construction of CC Road from RD road to Chamara Sahi Culvert)
Project Category: Road
| Financial Year: 2021-22 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Rasulpur |
Bill Status:
Final Bill
|
| Proposal Date: - |
Date of Commencement: 29-11-2025 |
| Date of Completion: 01-12-2025 |
Scheme Name: 5th SFC Grant in Aid |
| Scheme Component Name: Maintenance and improvement of Road infrastructure |
Project Sub-Category: CC Road |
| Project Type: New Work |
Name of Executant: SUSHIL HEMBRAM |
Administrative Approval Details
Approval No.: OD/356/3402/118484/401550/00066539/AS
Technical Sanction Details
Technical Sanction No.: OD/356/3402/118484/401550/00066539/TS
Fund Sanction No.: 8053
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 |
22.53875 |
216.23489289764 |
4873.6641922967 |
| 2 |
Concrete (AR0307) : Cement concrete (1:2:4)with 12mm size hard broken granite chips per 1cum - Cement concrete work with (1:2:4) using 12mm size hard granite(crusher broken) 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 as per specificaion and direction of Engineer-in charge.
|
Cum |
52.267 |
7374.67583442 |
385452.18183763 |
Total Amount (in Rs.): 390325.84602993
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
|
22.53875 |
Square Meter |
- |
- |
0.05 |
1.1269375 |
0.05 |
1.1269375 |
| 2 |
Concrete (AR0307) : Cement concrete (1:2:4)with 12mm size hard broken granite chips per 1cum - Cement concrete work with (1:2:4) using 12mm size hard granite(crusher broken) 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 as per specificaion and direction of Engineer-in charge.
|
52.267 |
Cubic Meter |
4.6 |
240.4282 |
- |
- |
0.68 |
35.54156 |
| Total Qty |
1.1269375 |
36.6684975 |
240.4282 |
| Rate Per Man Day |
512 |
562 |
462 |
| Total Amount |
576.992 |
20607.695595 |
111077.8284 |
Total Labour Amount (in Rs.): 132262.515995
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM104 |
BRM092 |
BRM340 |
BRM028 |
BRM056 |
| 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 |
22.53875 |
Sqm |
0.00267 |
0.0601784625 |
0.126 |
2.8398825 |
- |
- |
- |
- |
- |
- |
| 2 |
Concrete (AR0307) :.Cement concrete (1:2:4)with 12mm size hard broken granite chips per 1cum - Cement concrete work with (1:2:4) using 12mm size hard granite(crusher broken) 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 as per specificaion and direction of Engineer-in charge. |
52.267 |
Cum |
- |
- |
- |
- |
3.23 |
168.82241 |
0.45 |
23.52015 |
0.9 |
47.0403 |
| Total Qty |
0.0601784625 |
2.8398825 |
168.82241 |
23.52015 |
47.0403 |
| Rate Per Unit |
58573.086 |
229.106 |
568.667 |
417.99 |
2144.15 |
| Total Amount |
3524.8382593603 |
650.634120045 |
96003.73342747 |
9831.1874985 |
100861.459245 |
Total Material Amount (in Rs.): 210871.85255038
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM104 |
BRM092 |
BRM340 |
BRM028 |
BRM056 |
| 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 |
22.53875 |
Sqm |
0.00267 |
0.0601784625 |
0.000614 |
0.0138387925 |
- |
- |
- |
- |
- |
- |
| 2 |
Concrete (AR0307) :.Cement concrete (1:2:4)with 12mm size hard broken granite chips per 1cum - Cement concrete work with (1:2:4) using 12mm size hard granite(crusher broken) 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 as per specificaion and direction of Engineer-in charge. |
52.267 |
Cum |
- |
- |
- |
- |
3.23 |
168.82241 |
0.45 |
23.52015 |
0.9 |
47.0403 |
| Total Qty |
0.0601784625 |
0.0138387925 |
168.82241 |
23.52015 |
47.0403 |
| Rate Per Unit |
0 |
0 |
0 |
274.25 |
444.5 |
| Total Amount |
0 |
0 |
0 |
6450.4011375 |
20909.41335 |
Total Royalty Amount (in Rs.): 27359.8144875
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 5000
|
Rs. 5000 |
| 2 |
Any Other Lumpsum @
Rs. 769
|
Rs. 769 |
| 3 |
Contingency @
1%
|
Rs. 3903.2584602993 |
Total Addition Component Amount (in Rs.): 9672.2584602993
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
1%
|
Rs. 3999.9810449023 |
| 2 |
Royalty @
Rs. 6938.44425
|
Rs. 6938.44425 |
| 3 |
Additional Royalty @
Rs. 19380.6036
|
Rs. 19380.6036 |
| 4 |
EMF @
Rs. 346.9222125
|
Rs. 346.9222125 |
| 5 |
DMF @
Rs. 693.844425
|
Rs. 693.844425 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 338 x 3.945) @ 1333.41
|
Rs. 1333.41 |
| 7 |
Labour Cess @
1%
|
Rs. 3999.9810449023 |
Total Deduction Component Amount (in Rs.): 36693.186577305
Total Net Amount (in Rs.): 363304.91791292
