| State: Odisha |
District: Kandhamal |
Block: G.Udayagiri |
Gram Panchayat: Talarimaha |
Work Code: OD/359/3425/118921/416000/00023412 (Construction Of Guard Wall At Balumaha Sugamaha Bridge)
Project Category: Water Body
| Financial Year: 2024-25 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, G.Udayagiri |
Proposal Date: - |
| Date of Commencement: 07-11-2025 |
Date of Completion: 13-11-2025 |
| Scheme Name: 5th SFC Grant in Aid |
Scheme Component Name: MAINTENANCE OF ROADS AND BRIDGES |
| Project Sub-Category: Guard Wall or Retaining Wall or Protection Wall |
Project Type: New Work |
| Name of Executant: PRAMOD KUMAR NAYAK |
|
Administrative Approval Details
Approval No.: OD/359/3425/118921/416000/00023412/AS
Technical Sanction Details
Technical Sanction No.: OD/359/3425/118921/416000/00023412/TS
Fund Sanction No.: 1473
Fund Sanction Amount (in Rs.): 214341
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Concrete (AR0307) : First floor - 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 |
23.19447777088 |
8046.8181468 |
186641.74463227 |
| 2 |
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 |
116.31827212 |
216.23489289764 |
25152.069113907 |
Total Amount (in Rs.): 211793.81374617
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
Skilled
|
Semi-Skilled
|
| 462 |
562 |
512 |
| Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
| 1 |
Concrete (AR0307) : First floor - 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.
|
23.19447777088 |
Cubic Meter |
5.29 |
122.69878740796 |
- |
- |
0.782 |
18.138081616828 |
| 2 |
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
|
116.31827212 |
Square Meter |
- |
- |
0.05 |
5.815913606 |
0.05 |
5.815913606 |
| Total Qty |
122.69878740796 |
23.953995222828 |
5.815913606 |
| Rate Per Man Day |
462 |
562 |
512 |
| Total Amount |
56686.839782475 |
13462.145315229 |
2977.747766272 |
Total Labour Amount (in Rs.): 73126.732863977
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM056 |
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 |
Concrete (AR0307) :.First floor - 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. |
23.19447777088 |
Cum |
3.23 |
74.918163199942 |
0.45 |
10.437514996896 |
0.9 |
20.875029993792 |
- |
- |
- |
- |
| 2 |
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 |
116.31827212 |
Sqm |
- |
- |
- |
- |
- |
- |
0.00267 |
0.3105697865604 |
0.126 |
14.65610228712 |
| Total Qty |
74.918163199942 |
10.437514996896 |
20.875029993792 |
0.3105697865604 |
14.65610228712 |
| Rate Per Unit |
587.312 |
1168.79 |
2442.53 |
58573.086 |
229.106 |
| Total Amount |
44000.336265285 |
12199.263153222 |
50987.887010737 |
18191.030817204 |
3357.8009705929 |
Total Material Amount (in Rs.): 128736.31821704
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM056 |
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 |
Concrete (AR0307) :.First floor - 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. |
23.19447777088 |
Cum |
3.23 |
74.918163199942 |
0.45 |
10.437514996896 |
0.9 |
20.875029993792 |
- |
- |
- |
- |
| 2 |
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 |
116.31827212 |
Sqm |
- |
- |
- |
- |
- |
- |
0.00267 |
0.3105697865604 |
0.000614 |
0.07141941908168 |
| Total Qty |
74.918163199942 |
10.437514996896 |
20.875029993792 |
0.3105697865604 |
0.07141941908168 |
| Rate Per Unit |
0 |
40.25 |
149.5 |
0 |
0 |
| Total Amount |
0 |
420.10997862506 |
3120.8169840719 |
0 |
0 |
Total Royalty Amount (in Rs.): 3540.926962697
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 404
|
Rs. 404 |
| 2 |
Provision for Contingency @
Rs. 2143
|
Rs. 2143 |
Total Addition Component Amount (in Rs.): 2547
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.): 214340.81374617
