| State: Odisha |
District: Jajpur |
Block: Rasulpur |
Gram Panchayat: Arthanga |
Work Code: OD/356/3402/118462/401105/00067507 (Construction of CC Road from Nayak Sahi to PMGSY Road )
Project Category: Road
| Financial Year: 2022-23 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Rasulpur |
Bill Status:
Final Bill
|
| Proposal Date: - |
Date of Commencement: 10-12-2025 |
| Date of Completion: 15-12-2025 |
Scheme Name: SFC Devolution of Fund |
| Scheme Component Name: 5TH SFC DEVOLUTION GRANT TO ZILLA PARISHAD |
Project Sub-Category: CC Road |
| Project Type: New Work |
Name of Executant: SUNARAM MARNDI |
Administrative Approval Details
Approval No.: OD/356/3402/118462/401105/00067507/AS
Technical Sanction Details
Technical Sanction No.: OD/356/3402/118462/401105/00067507/TS
Fund Sanction No.: 276
Fund Sanction Amount (in Rs.): 173632
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
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 |
22.73264 |
7494.44567442 |
170368.53551615 |
Total Amount (in Rs.): 170368.53551615
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
Skilled
|
| Rs. 462 |
Rs. 562 |
| Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
| 1 |
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.
|
22.73264 |
Cubic Meter |
4.6 |
104.570144 |
0.68 |
15.4581952 |
| Total Qty |
104.570144 |
15.4581952 |
| Rate Per Man Day |
462 |
562 |
| Total Amount |
48311.406528 |
8687.5057024 |
Total Labour Amount (in Rs.): 56998.9122304
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM056 |
| Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
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. |
22.73264 |
Cum |
3.23 |
73.4264272 |
0.45 |
10.229688 |
0.9 |
20.459376 |
| Total Qty |
73.4264272 |
10.229688 |
20.459376 |
| Rate Per Unit |
568.667 |
417.99 |
2275.91 |
| Total Amount |
41755.186076542 |
4275.90728712 |
46563.69843216 |
Total Material Amount (in Rs.): 92594.791795822
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM056 |
| Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
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. |
22.73264 |
Cum |
3.23 |
73.4264272 |
0.45 |
10.229688 |
0.9 |
20.459376 |
| Total Qty |
73.4264272 |
10.229688 |
20.459376 |
| Rate Per Unit |
0 |
274.25 |
444.5 |
| Total Amount |
0 |
2805.491934 |
9094.192632 |
Total Royalty Amount (in Rs.): 11899.684566
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 1600
|
Rs. 1600 |
| 2 |
Contingency @
Rs. 1663
|
Rs. 1663 |
Total Addition Component Amount (in Rs.): 3263
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
Rs. 1663
|
Rs. 1663 |
| 2 |
Royalty @
Rs. 3017.75796
|
Rs. 3017.75796 |
| 3 |
Additional Royalty @
Rs. 8429.262912
|
Rs. 8429.262912 |
| 4 |
EMF @
Rs. 150.887898
|
Rs. 150.887898 |
| 5 |
DMF @
Rs. 301.775796
|
Rs. 301.775796 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 147 x 3.945) @ 579.915
|
Rs. 579.915 |
| 7 |
Labour Cess @
Rs. 1736
|
Rs. 1736 |
Total Deduction Component Amount (in Rs.): 15878.599566
Total Net Amount (in Rs.): 157752.93595015
