| State: Odisha |
District: Angul |
Block: Talacher |
Gram Panchayat: Karanpur |
Work Code: OD/344/3283/115754/404095/00017953 (Const. of CC Road from Dhoba Sahi to Behera Sahi, Karnapur Village)
Project Category: Road
| Financial Year: 2024-25 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Talacher |
Proposal Date: - |
| Date of Commencement: 18-09-2025 |
Date of Completion: - |
| Scheme Name: 5th SFC Grant in Aid |
Scheme Component Name: Maintenance and improvement of Road infrastructure |
| Project Sub-Category: CC Road |
Project Type: New Work |
| Name of Executant: SUVASHREE DHALSAMANT |
|
Administrative Approval Details
Approval No.: OD/344/3283/115754/404095/00017953/AS
Technical Sanction Details
Technical Sanction No.: OD/344/3283/115754/404095/00017953/TS
Fund Sanction No.: 245
Fund Sanction Amount (in Rs.): 300000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
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 |
21.60737974 |
216.23489289764 |
4672.2694438775 |
| 2 |
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 |
39.515528064 |
7328.49602256 |
289589.39024638 |
Total Amount (in Rs.): 294261.65969026
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Semi-Skilled
|
Skilled
|
Un-Skilled
|
| 512 |
562 |
462 |
| Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
| 1 |
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
|
21.60737974 |
Square Meter |
- |
- |
0.05 |
1.080368987 |
0.05 |
1.080368987 |
| 2 |
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.
|
39.515528064 |
Cubic Meter |
4.6 |
181.7714290944 |
- |
- |
0.68 |
26.87055908352 |
| Total Qty |
1.080368987 |
27.95092807052 |
181.7714290944 |
| Rate Per Man Day |
512 |
562 |
462 |
| Total Amount |
553.148921344 |
15708.421575632 |
83978.400241613 |
Total Labour Amount (in Rs.): 100239.97073859
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM104 |
BRM092 |
BRM340 |
BRM028 |
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) |
| 1 |
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 |
21.60737974 |
Sqm |
0.00267 |
0.0576917039058 |
0.126 |
2.72252984724 |
- |
- |
- |
- |
- |
- |
| 2 |
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. |
39.515528064 |
Cum |
- |
- |
- |
- |
3.23 |
127.63515564672 |
0.45 |
17.7819876288 |
0.9 |
35.5639752576 |
| Total Qty |
0.0576917039058 |
2.72252984724 |
127.63515564672 |
17.7819876288 |
35.5639752576 |
| Rate Per Unit |
58573.086 |
229.106 |
551.372 |
548.19 |
2128.33 |
| Total Amount |
3379.181134361 |
623.74792318177 |
70374.451039243 |
9747.9077982319 |
75691.875460008 |
Total Material Amount (in Rs.): 159817.16335503
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM104 |
BRM092 |
BRM340 |
BRM028 |
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) |
| 1 |
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 |
21.60737974 |
Sqm |
0.00267 |
0.0576917039058 |
0.000614 |
0.01326693116036 |
- |
- |
- |
- |
- |
- |
| 2 |
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. |
39.515528064 |
Cum |
- |
- |
- |
- |
3.23 |
127.63515564672 |
0.45 |
17.7819876288 |
0.9 |
35.5639752576 |
| Total Qty |
0.0576917039058 |
0.01326693116036 |
127.63515564672 |
17.7819876288 |
35.5639752576 |
| Rate Per Unit |
0 |
0 |
0 |
278.25 |
419.5 |
| Total Amount |
0 |
0 |
0 |
4947.8380577136 |
14919.087620563 |
Total Royalty Amount (in Rs.): 19866.925678277
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Provision for Contingency @
Rs. 3000
|
Rs. 3000 |
| 2 |
Display Citizen Board @
Rs. 600
|
Rs. 600 |
| 3 |
Any Other Lumpsum @
Rs. 1674
|
Rs. 1674 |
Total Addition Component Amount (in Rs.): 5274
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| No data to display. |
Total Deduction Component Amount (in Rs.): 0
Total Net Amount (in Rs.): 299535.65969026
