| State: Odisha |
District: Puri |
Block: Krushnaprasad |
Gram Panchayat: Titipa |
Work Code: OD/369/3542/121010/410198/00070048 (Imp of CC road from Brundabati Mandap to Kothaghara at Deulapada)
Project Category: Road
| Financial Year: 2020-21 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Krushnaprasad |
Bill Status:
Final Bill
|
| Proposal Date: - |
Date of Commencement: 12-12-2025 |
| Date of Completion: 16-12-2025 |
Scheme Name: 5th SFC Grant in Aid |
| Scheme Component Name: MAINTENANCE OF ROADS AND BRIDGES |
Project Sub-Category: CC Road |
| Project Type: Repair and Maintenance |
Name of Executant: Ramendra Narayan Kar |
Administrative Approval Details
Approval No.: OD/369/3542/121010/410198/00070048/AS
Technical Sanction Details
Technical Sanction No.: OD/369/3542/121010/410198/00070048/TS
Fund Sanction No.:
Fund Sanction Amount (in Rs.): 100000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
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 |
4.67775 |
438.201832 |
2049.798619638 |
| 2 |
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 |
7.05375 |
6336.86321394 |
44698.648895329 |
| 3 |
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 |
7.326 |
216.23489289764 |
1584.1368253681 |
| 4 |
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 |
6.31125 |
7809.25139878 |
49286.13789055 |
| 5 |
Earth Work (AR0110) : Fine dressing of earth work in ordinary or hard soil in road formation - Fine dressing of earth work in ordinary or hard soil in road formaton according to the direction of the department including cutting or filling earth upto 0.15m depth of surface.
|
Sqm |
74.25 |
4.6662 |
346.46535 |
Total Amount (in Rs.): 97965.187580886
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 (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.
|
4.67775 |
Cubic Meter |
0.1236 |
0.5781699 |
- |
- |
- |
- |
| 2 |
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.
|
7.05375 |
Cubic Meter |
3.9 |
27.509625 |
- |
- |
0.18 |
1.269675 |
| 3 |
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
|
7.326 |
Square Meter |
- |
- |
0.05 |
0.3663 |
0.05 |
0.3663 |
| 4 |
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.
|
6.31125 |
Cubic Meter |
4.6 |
29.03175 |
- |
- |
0.68 |
4.29165 |
| 5 |
Earth Work (AR0110) : Fine dressing of earth work in ordinary or hard soil in road formation - Fine dressing of earth work in ordinary or hard soil in road formaton according to the direction of the department including cutting or filling earth upto 0.15m depth of surface.
|
74.25 |
Square Meter |
0.01 |
0.7425 |
- |
- |
- |
- |
| Total Qty |
57.8620449 |
5.927625 |
0.3663 |
| Rate Per Man Day |
462 |
562 |
512 |
| Total Amount |
26732.2647438 |
3331.32525 |
187.5456 |
Total Labour Amount (in Rs.): 30251.1355938
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM029 |
BRM340 |
BRM028 |
BRM044 |
BRM104 |
BRM092 |
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) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
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. |
4.67775 |
Cum |
1 |
4.67775 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
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. |
7.05375 |
Cum |
- |
- |
2.29 |
16.1530875 |
0.48 |
3.3858 |
0.96 |
6.7716 |
- |
- |
- |
- |
- |
- |
| 3 |
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 |
7.326 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
0.00267 |
0.01956042 |
0.126 |
0.923076 |
- |
- |
| 4 |
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. |
6.31125 |
Cum |
- |
- |
3.23 |
20.3853375 |
0.45 |
2.8400625 |
- |
- |
- |
- |
- |
- |
0.9 |
5.680125 |
| 5 |
Earth Work (AR0110) :.Fine dressing of earth work in ordinary or hard soil in road formation - Fine dressing of earth work in ordinary or hard soil in road formaton according to the direction of the department including cutting or filling earth upto 0.15m depth of surface. |
74.25 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Total Qty |
4.67775 |
36.538425 |
6.2258625 |
6.7716 |
0.01956042 |
0.923076 |
5.680125 |
| Rate Per Unit |
336.51 |
595.407 |
1166.91 |
1938.91 |
58573.086 |
229.106 |
2350.53 |
| Total Amount |
1574.1096525 |
21755.234013975 |
7265.021209875 |
13129.522956 |
1145.7141628561 |
211.482250056 |
13351.30421625 |
Total Material Amount (in Rs.): 58432.388461512
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM029 |
BRM340 |
BRM028 |
BRM044 |
BRM104 |
BRM092 |
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) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
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. |
4.67775 |
Cum |
1 |
4.67775 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
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. |
7.05375 |
Cum |
- |
- |
2.29 |
16.1530875 |
0.48 |
3.3858 |
0.96 |
6.7716 |
- |
- |
- |
- |
- |
- |
| 3 |
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 |
7.326 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
0.00267 |
0.01956042 |
0.000614 |
0.004498164 |
- |
- |
| 4 |
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. |
6.31125 |
Cum |
- |
- |
3.23 |
20.3853375 |
0.45 |
2.8400625 |
- |
- |
- |
- |
- |
- |
0.9 |
5.680125 |
| 5 |
Earth Work (AR0110) :.Fine dressing of earth work in ordinary or hard soil in road formation - Fine dressing of earth work in ordinary or hard soil in road formaton according to the direction of the department including cutting or filling earth upto 0.15m depth of surface. |
74.25 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Total Qty |
4.67775 |
36.538425 |
6.2258625 |
6.7716 |
0.01956042 |
0.004498164 |
5.680125 |
| Rate Per Unit |
40.25 |
0 |
144.25 |
293.5 |
0 |
0 |
293.5 |
| Total Amount |
188.2794375 |
0 |
898.080665625 |
1987.4646 |
0 |
0 |
1667.1166875 |
Total Royalty Amount (in Rs.): 4740.941390625
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 900
|
Rs. 900 |
| 2 |
Any Other Lumpsum @
Rs. 134
|
Rs. 134 |
| 3 |
Contingency @
Rs. 1000
|
Rs. 1000 |
Total Addition Component Amount (in Rs.): 2034
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
Rs. 1000
|
Rs. 1000 |
| 2 |
Royalty @
Rs. 2000.3506875
|
Rs. 2000.3506875 |
| 3 |
Additional Royalty @
Rs. 2440.5381
|
Rs. 2440.5381 |
| 4 |
EMF @
Rs. 100.017534375
|
Rs. 100.017534375 |
| 5 |
DMF @
Rs. 200.03506875
|
Rs. 200.03506875 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.92) @ 290.08
|
Rs. 290.08 |
| 7 |
Labour Cess @
Rs. 1000
|
Rs. 1000 |
Total Deduction Component Amount (in Rs.): 7031.021390625
Total Net Amount (in Rs.): 92968.166190261
