| State: Odisha |
District: Jajpur |
Block: Bari |
Gram Panchayat: Mandari |
Work Code: OD/356/3395/118293/402057/00066868 (Repair and Restoration of CC road from RD road to Jena Sahi)
Project Category: Road
| Financial Year: 2020-21 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Bari |
Bill Status:
Final Bill
|
| Proposal Date: - |
Date of Commencement: 05-12-2025 |
| Date of Completion: 05-01-2026 |
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: Swarnapriya Nayak |
Administrative Approval Details
Approval No.: OD/356/3395/118293/402057/00066868/AS
Technical Sanction Details
Technical Sanction No.: OD/356/3395/118293/402057/00066868/TS
Fund Sanction No.: 8053
Fund Sanction Amount (in Rs.): 200000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Concrete (AR0307a) : Cement concrete (1:2:4)with 12mm size hard granite(Hand broken)chips per 1cum - Cement concrete work with (1:2:4) using 12mm size hard granite(hand broken) chips including hoisting and laying in position compacting to proper thickness 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 |
25.48512 |
7473.85682442 |
190472.13803316 |
| 2 |
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 |
13.93545 |
216.23489289764 |
3013.3305382304 |
Total Amount (in Rs.): 193485.46857139
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 |
Concrete (AR0307a) : Cement concrete (1:2:4)with 12mm size hard granite(Hand broken)chips per 1cum - Cement concrete work with (1:2:4) using 12mm size hard granite(hand broken) chips including hoisting and laying in position compacting to proper thickness 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.
|
25.48512 |
Cubic Meter |
4.6 |
117.231552 |
- |
- |
0.68 |
17.3298816 |
| 2 |
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
|
13.93545 |
Square Meter |
- |
- |
0.05 |
0.6967725 |
0.05 |
0.6967725 |
| Total Qty |
117.231552 |
18.0266541 |
0.6967725 |
| Rate Per Man Day |
462 |
562 |
512 |
| Total Amount |
54160.977024 |
10130.9796042 |
356.74752 |
Total Labour Amount (in Rs.): 64648.7041482
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM057 |
BRM340 |
BRM028 |
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) |
| 1 |
Concrete (AR0307a) :.Cement concrete (1:2:4)with 12mm size hard granite(Hand broken)chips per 1cum - Cement concrete work with (1:2:4) using 12mm size hard granite(hand broken) chips including hoisting and laying in position compacting to proper thickness 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. |
25.48512 |
Cum |
0.9 |
22.936608 |
3.23 |
82.3169376 |
0.45 |
11.468304 |
- |
- |
- |
- |
| 2 |
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 |
13.93545 |
Sqm |
- |
- |
- |
- |
- |
- |
0.00267 |
0.0372076515 |
0.126 |
1.7558667 |
| Total Qty |
22.936608 |
82.3169376 |
11.468304 |
0.0372076515 |
1.7558667 |
| Rate Per Unit |
2025.41 |
568.667 |
873.69 |
58573.086 |
229.106 |
| Total Amount |
46456.03520928 |
46810.925954179 |
10019.74252176 |
2179.3669711675 |
402.2795961702 |
Total Material Amount (in Rs.): 105868.35025256
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM057 |
BRM340 |
BRM028 |
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) |
| 1 |
Concrete (AR0307a) :.Cement concrete (1:2:4)with 12mm size hard granite(Hand broken)chips per 1cum - Cement concrete work with (1:2:4) using 12mm size hard granite(hand broken) chips including hoisting and laying in position compacting to proper thickness 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. |
25.48512 |
Cum |
0.9 |
22.936608 |
3.23 |
82.3169376 |
0.45 |
11.468304 |
- |
- |
- |
- |
| 2 |
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 |
13.93545 |
Sqm |
- |
- |
- |
- |
- |
- |
0.00267 |
0.0372076515 |
0.000614 |
0.0085563663 |
| Total Qty |
22.936608 |
82.3169376 |
11.468304 |
0.0372076515 |
0.0085563663 |
| Rate Per Unit |
444.5 |
0 |
274.25 |
0 |
0 |
| Total Amount |
10195.322256 |
0 |
3145.182372 |
0 |
0 |
Total Royalty Amount (in Rs.): 13340.504628
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 2654
|
Rs. 2654 |
| 2 |
Any Other Lumpsum @
Rs. 1860
|
Rs. 1860 |
| 3 |
Contingency @
Rs. 2000
|
Rs. 2000 |
Total Addition Component Amount (in Rs.): 6514
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
Rs. 2000
|
Rs. 2000 |
| 2 |
Royalty @
Rs. 3383.14968
|
Rs. 3383 |
| 3 |
Additional Royalty @
Rs. 9449.882496
|
Rs. 9450 |
| 4 |
EMF @
Rs. 169.157484
|
Rs. 169 |
| 5 |
DMF @
Rs. 338.314968
|
Rs. 338 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.945) @ 650.925
|
Rs. 650.925 |
| 7 |
Labour Cess @
Rs. 2000
|
Rs. 2000 |
Total Deduction Component Amount (in Rs.): 17990.925
Total Net Amount (in Rs.): 182008.54357139
