| State: Odisha |
District: Angul |
Block: Anugul |
Gram Panchayat: Angarbandha |
Work Code: OD/344/3276/115550/404281/00085900 (11:15)
Project Category: Road
| Financial Year: 2025-26 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Anugul |
Bill Status:
Final Bill
|
| Proposal Date: - |
Date of Commencement: 12-03-2026 |
| Date of Completion: 12-03-2026 |
Scheme Name: MLA LADS |
| Scheme Component Name: MLA LAD General |
Project Sub-Category: CC Road |
| Project Type: New Work |
Name of Executant: MAHASWATA DAS |
Administrative Approval Details
Approval No.: OD/344/3276/115550/404281/00085900/AS
Technical Sanction Details
Technical Sanction No.: OD/344/3276/115550/404281/00085900/TS
Fund Sanction No.: 43434
Fund Sanction Amount (in Rs.): 800000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Earth Work (AR0103a1) : Earthwork in stoney earth and gravels mixed with stone and boulder not exceeding 0.014cum in volume within 50m to 75m lead and 1.5m - Earthwork in stoney earth and gravels mixed with stone and boulder not exceeding 0.014cum in volume within 50m to 75m lead and 1.5m, initial lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per specification approved by the dept.
|
Cum |
360 |
326.913972 |
117689.02992 |
| 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 |
105.338496 |
5234.92058488 |
551438.6610907 |
| 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 |
360 |
216.4557413722 |
77924.066893992 |
Total Amount (in Rs.): 747051.75790469
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 (AR0103a1) : Earthwork in stoney earth and gravels mixed with stone and boulder not exceeding 0.014cum in volume within 50m to 75m lead and 1.5m - Earthwork in stoney earth and gravels mixed with stone and boulder not exceeding 0.014cum in volume within 50m to 75m lead and 1.5m, initial lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per specification approved by the dept.
|
360 |
Cubic Meter |
0.7006 |
252.216 |
- |
- |
- |
- |
| 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.
|
105.338496 |
Cubic Meter |
3.9 |
410.8201344 |
- |
- |
0.18 |
18.96092928 |
| 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
|
360 |
Square Meter |
- |
- |
0.05 |
18 |
0.05 |
18 |
| Total Qty |
663.0361344 |
36.96092928 |
18 |
| Rate Per Man Day |
462 |
562 |
512 |
| Total Amount |
306322.6940928 |
20772.04225536 |
9216 |
Total Labour Amount (in Rs.): 336310.73634816
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM044 |
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 |
Earth Work (AR0103a1) :.Earthwork in stoney earth and gravels mixed with stone and boulder not exceeding 0.014cum in volume within 50m to 75m lead and 1.5m - Earthwork in stoney earth and gravels mixed with stone and boulder not exceeding 0.014cum in volume within 50m to 75m lead and 1.5m, initial lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per specification approved by the dept. |
360 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 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. |
105.338496 |
Cum |
2.29 |
241.22515584 |
0.48 |
50.56247808 |
0.96 |
101.12495616 |
- |
- |
- |
- |
| 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 |
360 |
Sqm |
- |
- |
- |
- |
- |
- |
0.00267 |
0.9612 |
0.126 |
45.36 |
| Total Qty |
241.22515584 |
50.56247808 |
101.12495616 |
0.9612 |
45.36 |
| Rate Per Unit |
551.372 |
574.23 |
1271.26 |
58639.67 |
295.69 |
| Total Amount |
133004.79662581 |
29034.491787878 |
128556.11176796 |
56364.450804 |
13412.4984 |
Total Material Amount (in Rs.): 360372.34938565
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM044 |
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 |
Earth Work (AR0103a1) :.Earthwork in stoney earth and gravels mixed with stone and boulder not exceeding 0.014cum in volume within 50m to 75m lead and 1.5m - Earthwork in stoney earth and gravels mixed with stone and boulder not exceeding 0.014cum in volume within 50m to 75m lead and 1.5m, initial lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per specification approved by the dept. |
360 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 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. |
105.338496 |
Cum |
2.29 |
241.22515584 |
0.48 |
50.56247808 |
0.96 |
101.12495616 |
- |
- |
- |
- |
| 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 |
360 |
Sqm |
- |
- |
- |
- |
- |
- |
0.00267 |
0.9612 |
0.000614 |
0.22104 |
| Total Qty |
241.22515584 |
50.56247808 |
101.12495616 |
0.9612 |
0.22104 |
| Rate Per Unit |
0 |
140.25 |
249.5 |
0 |
0 |
| Total Amount |
0 |
7091.38755072 |
25230.67656192 |
0 |
0 |
Total Royalty Amount (in Rs.): 32322.06411264
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Provision for Contingency @
Rs. 15000
|
Rs. 15000 |
| 2 |
Display Citizen Board @
Rs. 5000
|
Rs. 5000 |
Total Addition Component Amount (in Rs.): 20000
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
Rs. 15000
|
Rs. 15000 |
| 2 |
Royalty @
Rs. 14915.9310336
|
Rs. 14916 |
| 3 |
Additional Royalty @
Rs. 15168.743424
|
Rs. 15169 |
| 4 |
EMF @
Rs. 745.79655168
|
Rs. 746 |
| 5 |
DMF @
Rs. 1491.59310336
|
Rs. 1492 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.945) @ 1905.435
|
Rs. 1905.435 |
Total Deduction Component Amount (in Rs.): 49228.435
Total Net Amount (in Rs.): 717823.32290469
