| State: Odisha |
District: Cuttack |
Block: Mahanga |
Gram Panchayat: Kuhunda |
Work Code: OD/350/3339/117001/399490/00066635 (Metal & Moorum road from Kuhunda dandi to Naga tota road)
Project Category: Road
| Financial Year: 2020-21 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Mahanga |
Bill Status:
Final Bill
|
| Proposal Date: - |
Date of Commencement: 05-12-2025 |
| Date of Completion: 24-12-2025 |
Scheme Name: 5th SFC Grant in Aid |
| Scheme Component Name: All Weather Connectivity |
Project Sub-Category: Mettalling Road |
| Project Type: Upgradation or Improvement |
Name of Executant: JAGANNATH PRASADA BARIK |
Administrative Approval Details
Approval No.: OD/350/3339/117001/399490/00066635/AS
Technical Sanction Details
Technical Sanction No.: OD/350/3339/117001/399490/00066635/TS
Fund Sanction No.: 9122
Fund Sanction Amount (in Rs.): 143704
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
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 |
32.326130436829 |
2546.446525476 |
82316.762532947 |
| 2 |
Road Work (AR1306) : Labour for admixture of sand and moorum - Labour for admixture of sand and moorum including labour cost, for work as per specification and direction of Engineer-in-Charge.
|
Cum |
32.303864338944 |
116.655 |
3768.4072944595 |
| 3 |
Road Work (AR1309) : metal and packing the voids with small stones and hand packing the same to proper camber - Supplying & spreading metal and packing the voids with small stones and hand packing the same to proper camber including conveying spreading of moorum and filling the interstices by spreading the same over the surface, watering, and consolidation 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 direction of Engineer-in-Charge.(To be used for minor repair works only) (Complete thickness 75mm)
|
Cum |
24.489501312 |
2143.8446602318 |
52501.686619471 |
Total Amount (in Rs.): 138586.85644688
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
| Rs. 462 |
| Qty/Unit (B) |
Total Qty (A*B) |
| 1 |
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.
|
32.326130436829 |
Cubic Meter |
1.1333922261484 |
36.638184938561 |
| 2 |
Road Work (AR1306) : Labour for admixture of sand and moorum - Labour for admixture of sand and moorum including labour cost, for work as per specification and direction of Engineer-in-Charge.
|
32.303864338944 |
Cubic Meter |
0.25 |
8.075966084736 |
| 3 |
Road Work (AR1309) : metal and packing the voids with small stones and hand packing the same to proper camber - Supplying & spreading metal and packing the voids with small stones and hand packing the same to proper camber including conveying spreading of moorum and filling the interstices by spreading the same over the surface, watering, and consolidation 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 direction of Engineer-in-Charge.(To be used for minor repair works only) (Complete thickness 75mm)
|
24.489501312 |
Cubic Meter |
1.4134275618375 |
34.614136130035 |
| Total Qty |
79.328287153333 |
| Rate Per Man Day |
462 |
| Total Amount |
36649.66866484 |
Total Labour Amount (in Rs.): 36649.66866484
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM025 |
BRM029 |
BRM076 |
| Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
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. |
32.326130436829 |
Cum |
0.89578798586572 |
28.95735927484 |
0.384 |
12.413234087742 |
- |
- |
| 2 |
Road Work (AR1306) :.Labour for admixture of sand and moorum - Labour for admixture of sand and moorum including labour cost, for work as per specification and direction of Engineer-in-Charge. |
32.303864338944 |
Cum |
- |
- |
- |
- |
- |
- |
| 3 |
Road Work (AR1309) :.metal and packing the voids with small stones and hand packing the same to proper camber - Supplying & spreading metal and packing the voids with small stones and hand packing the same to proper camber including conveying spreading of moorum and filling the interstices by spreading the same over the surface, watering, and consolidation 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 direction of Engineer-in-Charge.(To be used for minor repair works only) (Complete thickness 75mm) |
24.489501312 |
Cum |
0.29328621908127 |
7.1824332469823 |
- |
- |
1.21 |
29.63229658752 |
| Total Qty |
36.139792521822 |
12.413234087742 |
29.63229658752 |
| Rate Per Unit |
745.51 |
647.41 |
870 |
| Total Amount |
26942.576722944 |
8036.4518807453 |
25780.098031142 |
Total Material Amount (in Rs.): 60759.126634831
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM025 |
BRM029 |
| Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
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. |
32.326130436829 |
Cum |
0.89578798586572 |
28.95735927484 |
0.384 |
12.413234087742 |
| 2 |
Road Work (AR1306) :.Labour for admixture of sand and moorum - Labour for admixture of sand and moorum including labour cost, for work as per specification and direction of Engineer-in-Charge. |
32.303864338944 |
Cum |
- |
- |
- |
- |
| 3 |
Road Work (AR1309) :.metal and packing the voids with small stones and hand packing the same to proper camber - Supplying & spreading metal and packing the voids with small stones and hand packing the same to proper camber including conveying spreading of moorum and filling the interstices by spreading the same over the surface, watering, and consolidation 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 direction of Engineer-in-Charge.(To be used for minor repair works only) (Complete thickness 75mm) |
24.489501312 |
Cum |
0.29328621908127 |
7.1824332469823 |
- |
- |
| Total Qty |
36.139792521822 |
12.413234087742 |
| Rate Per Unit |
1161 |
81.5 |
| Total Amount |
41958.299117835 |
1011.678578151 |
Total Royalty Amount (in Rs.): 42969.977695986
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 2242
|
Rs. 2242 |
| 2 |
Any Other Lumpsum @
Rs. 1437
|
Rs. 1437 |
| 3 |
Contingency @
Rs. 1437
|
Rs. 1437 |
Total Addition Component Amount (in Rs.): 5116
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
Rs. 1437
|
Rs. 1437 |
| 2 |
Royalty @
Rs. 1699.3559313348
|
Rs. 1699 |
| 3 |
Additional Royalty @
Rs. 35084.824121256
|
Rs. 35085 |
| 4 |
EMF @
Rs. 84.967796566738
|
Rs. 85 |
| 5 |
DMF @
Rs. 169.93559313348
|
Rs. 170 |
| 6 |
Labour Cess @
Rs. 1437
|
Rs. 1437 |
| 7 |
Any Other Lumpsum Bill @
Rs. 2874
|
Rs. 2874 |
Total Deduction Component Amount (in Rs.): 42787
Total Net Amount (in Rs.): 100915.85644688
