| State: Odisha |
District: Jajpur |
Block: Rasulpur |
Gram Panchayat: Routrapur |
Work Code: OD/356/3402/118485/401141/00070121 (Improvement/Repair & maintenance of CC road from Dhaneswar Tripathy house to Tuka Singh house at Routarapur.)
Project Category: Road
| Financial Year: 2020-21 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Rasulpur |
Bill Status:
1st Bill
|
| Proposal Date: - |
Date of Commencement: 29-12-2025 |
| Date of Completion: - |
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: SUNARAM MARNDI |
Administrative Approval Details
Approval No.: OD/356/3402/118485/401141/00070121/AS
Technical Sanction Details
Technical Sanction No.: OD/356/3402/118485/401141/00070121/TS
Fund Sanction No.: 8054
Fund Sanction Amount (in Rs.): 165000
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 |
22.218884 |
7327.33511442 |
162805.20893642 |
Total Amount (in Rs.): 162805.20893642
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.
|
22.218884 |
Cubic Meter |
4.6 |
102.2068664 |
0.68 |
15.10884112 |
| Total Qty |
102.2068664 |
15.10884112 |
| Rate Per Man Day |
462 |
562 |
| Total Amount |
47219.5722768 |
8491.16870944 |
Total Labour Amount (in Rs.): 55710.74098624
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. |
22.218884 |
Cum |
3.23 |
71.76699532 |
0.45 |
9.9984978 |
0.9 |
19.9969956 |
| Total Qty |
71.76699532 |
9.9984978 |
19.9969956 |
| Rate Per Unit |
568.667 |
417.99 |
2092.07 |
| Total Amount |
40811.521927638 |
4179.272095422 |
41835.114584892 |
Total Material Amount (in Rs.): 86825.908607952
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. |
22.218884 |
Cum |
3.23 |
71.76699532 |
0.45 |
9.9984978 |
0.9 |
19.9969956 |
| Total Qty |
71.76699532 |
9.9984978 |
19.9969956 |
| Rate Per Unit |
0 |
274.25 |
444.5 |
| Total Amount |
0 |
2742.08802165 |
8888.6645442 |
Total Royalty Amount (in Rs.): 11630.75256585
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 544.43
|
Rs. 544 |
| 2 |
Contingency @
Rs. 1650
|
Rs. 1650 |
Total Addition Component Amount (in Rs.): 2194
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
Rs. 1650
|
Rs. 1650 |
| 2 |
Royalty @
Rs. 2949.556851
|
Rs. 2950 |
| 3 |
Additional Royalty @
Rs. 8238.7621872
|
Rs. 8239 |
| 4 |
EMF @
Rs. 147.47784255
|
Rs. 147 |
| 5 |
DMF @
Rs. 294.9556851
|
Rs. 295 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 144 x 3.945) @ 568.08
|
Rs. 568.08 |
| 7 |
Labour Cess @
1%
|
Rs. 1650 |
Total Deduction Component Amount (in Rs.): 15499.08
Total Net Amount (in Rs.): 149500.12893642
