| State: Odisha |
District: Sambalpur |
Block: Rengali |
Gram Panchayat: Tabadabahal |
Work Code: OD/371/3566/121423/381721/00026739 (Imp. of Road with CC/ Gr-II Metalling from Kudamunda Kata to School)
Project Category: Road
| Financial Year: 2024-25 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Rengali |
Proposal Date: - |
| Date of Commencement: 05-08-2025 |
Date of Completion: - |
| Scheme Name: 5th SFC Grant in Aid |
Scheme Component Name: Maintenance and improvement of Road infrastructure |
| Project Sub-Category: Mettalling Road |
Project Type: Upgradation or Improvement |
| Name of Executant: Subhalaxmi Behera |
|
Administrative Approval Details
Approval No.: OD/371/3566/121423/381721/00026739/AS
Technical Sanction Details
Technical Sanction No.: OD/371/3566/121423/381721/00026739/TS
Fund Sanction No.: 1130
Fund Sanction Amount (in Rs.): 784512
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Road Work (AR1307) : Supplying & spreading moorum and consolidation with HRR - Supplying & spreading moorum and consolidation with HRR including cost, conveyance, royalty, taxes cost of all labour & material, hire charges of T & P materials required for work as per specification and complete as per direction of Engineer-in-Charge.
|
Cum |
195.952256 |
983.66470467845 |
192751.31802932 |
| 2 |
Road Work (AR1341a) : Providing, laying, spreading and compacting Grading-I stone aggregates of specific sizes using moorum or gravel to water bound macadam - Providing, laying, spreading and compacting Grading-I stone aggregates of specific sizes using moorum or gravel to water bound macadam specification including spreading in uniform thickness, hand packing, rolling with 3 wheeled steel roller 8-10 tonnes in stages to proper grade and camber, applying and brooming requisite type of screening/binding materials to fill up the interstices of coarse aggregate, watering and compacting to the required density as per Clause 404 of MoRT&H Specifications for Road & Bridge works(Last Revision).
|
Cum |
112.134528 |
2033.9002821111 |
228070.4481336 |
| 3 |
Road Work (AR1308) : moorum and sand admixture laying in sub-base in layers not exceeding 100mm watering and compacting to the required density in O.M.C with PRR - Supplying & spreading moorum and sand admixture in a ratio (70:30) laying in sub-base in layers not exceeding 100mm watering and compacting to the required density in O.M.C with PRR including cost, conveyance, royalty, taxes cost of all labour & material, hire charges of T & P materials required for work as per specification and complete as per direction of Engineer-in-Charge.
|
Cum |
333.005568 |
1030.8752801827 |
343287.2082144 |
Total Amount (in Rs.): 764108.97437731
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 |
Road Work (AR1307) : Supplying & spreading moorum and consolidation with HRR - Supplying & spreading moorum and consolidation with HRR including cost, conveyance, royalty, taxes cost of all labour & material, hire charges of T & P materials required for work as per specification and complete as per direction of Engineer-in-Charge.
|
195.952256 |
Cubic Meter |
1.0600706713781 |
207.72323957597 |
- |
- |
- |
- |
| 2 |
Road Work (AR1341a) : Providing, laying, spreading and compacting Grading-I stone aggregates of specific sizes using moorum or gravel to water bound macadam - Providing, laying, spreading and compacting Grading-I stone aggregates of specific sizes using moorum or gravel to water bound macadam specification including spreading in uniform thickness, hand packing, rolling with 3 wheeled steel roller 8-10 tonnes in stages to proper grade and camber, applying and brooming requisite type of screening/binding materials to fill up the interstices of coarse aggregate, watering and compacting to the required density as per Clause 404 of MoRT&H Specifications for Road & Bridge works(Last Revision).
|
112.134528 |
Cubic Meter |
0.69444444444444 |
77.8712 |
0.028 |
3.139766784 |
0.0055555555555556 |
0.6229696 |
| 3 |
Road Work (AR1308) : moorum and sand admixture laying in sub-base in layers not exceeding 100mm watering and compacting to the required density in O.M.C with PRR - Supplying & spreading moorum and sand admixture in a ratio (70:30) laying in sub-base in layers not exceeding 100mm watering and compacting to the required density in O.M.C with PRR including cost, conveyance, royalty, taxes cost of all labour & material, hire charges of T & P materials required for work as per specification and complete as per direction of Engineer-in-Charge.
|
333.005568 |
Cubic Meter |
1.1333922261484 |
377.42592203534 |
- |
- |
- |
- |
| Total Qty |
663.02036161131 |
0.6229696 |
3.139766784 |
| Rate Per Man Day |
462 |
562 |
512 |
| Total Amount |
306315.40706442 |
350.1089152 |
1607.560593408 |
Total Labour Amount (in Rs.): 308273.07657303
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM025 |
BRMMR0037 |
BRM075 |
BRM029 |
| 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 |
Road Work (AR1307) :.Supplying & spreading moorum and consolidation with HRR - Supplying & spreading moorum and consolidation with HRR including cost, conveyance, royalty, taxes cost of all labour & material, hire charges of T & P materials required for work as per specification and complete as per direction of Engineer-in-Charge. |
195.952256 |
Cum |
1.28 |
250.81888768 |
- |
- |
- |
- |
- |
- |
| 2 |
Road Work (AR1341a) :.Providing, laying, spreading and compacting Grading-I stone aggregates of specific sizes using moorum or gravel to water bound macadam - Providing, laying, spreading and compacting Grading-I stone aggregates of specific sizes using moorum or gravel to water bound macadam specification including spreading in uniform thickness, hand packing, rolling with 3 wheeled steel roller 8-10 tonnes in stages to proper grade and camber, applying and brooming requisite type of screening/binding materials to fill up the interstices of coarse aggregate, watering and compacting to the required density as per Clause 404 of MoRT&H Specifications for Road & Bridge works(Last Revision). |
112.134528 |
Cum |
0.3 |
33.6403584 |
0.4 |
44.8538112 |
1.21 |
135.68277888 |
- |
- |
| 3 |
Road Work (AR1308) :.moorum and sand admixture laying in sub-base in layers not exceeding 100mm watering and compacting to the required density in O.M.C with PRR - Supplying & spreading moorum and sand admixture in a ratio (70:30) laying in sub-base in layers not exceeding 100mm watering and compacting to the required density in O.M.C with PRR including cost, conveyance, royalty, taxes cost of all labour & material, hire charges of T & P materials required for work as per specification and complete as per direction of Engineer-in-Charge. |
333.005568 |
Cum |
0.89578798586572 |
298.30238704079 |
- |
- |
- |
- |
0.384 |
127.874138112 |
| Total Qty |
582.76163312079 |
44.8538112 |
135.68277888 |
127.874138112 |
| Rate Per Unit |
338.01 |
10 |
1074.01 |
346.01 |
| Total Amount |
196979.25961116 |
448.538112 |
145724.66134491 |
44245.730528133 |
Total Material Amount (in Rs.): 387398.1895962
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM025 |
BRM075 |
BRM029 |
| Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
Road Work (AR1307) :.Supplying & spreading moorum and consolidation with HRR - Supplying & spreading moorum and consolidation with HRR including cost, conveyance, royalty, taxes cost of all labour & material, hire charges of T & P materials required for work as per specification and complete as per direction of Engineer-in-Charge. |
195.952256 |
Cum |
1.28 |
250.81888768 |
- |
- |
- |
- |
| 2 |
Road Work (AR1341a) :.Providing, laying, spreading and compacting Grading-I stone aggregates of specific sizes using moorum or gravel to water bound macadam - Providing, laying, spreading and compacting Grading-I stone aggregates of specific sizes using moorum or gravel to water bound macadam specification including spreading in uniform thickness, hand packing, rolling with 3 wheeled steel roller 8-10 tonnes in stages to proper grade and camber, applying and brooming requisite type of screening/binding materials to fill up the interstices of coarse aggregate, watering and compacting to the required density as per Clause 404 of MoRT&H Specifications for Road & Bridge works(Last Revision). |
112.134528 |
Cum |
0.3 |
33.6403584 |
1.21 |
135.68277888 |
- |
- |
| 3 |
Road Work (AR1308) :.moorum and sand admixture laying in sub-base in layers not exceeding 100mm watering and compacting to the required density in O.M.C with PRR - Supplying & spreading moorum and sand admixture in a ratio (70:30) laying in sub-base in layers not exceeding 100mm watering and compacting to the required density in O.M.C with PRR including cost, conveyance, royalty, taxes cost of all labour & material, hire charges of T & P materials required for work as per specification and complete as per direction of Engineer-in-Charge. |
333.005568 |
Cum |
0.89578798586572 |
298.30238704079 |
- |
- |
0.384 |
127.874138112 |
| Total Qty |
582.76163312079 |
135.68277888 |
127.874138112 |
| Rate Per Unit |
40.25 |
149.5 |
40.25 |
| Total Amount |
23456.155733112 |
20284.57544256 |
5146.934059008 |
Total Royalty Amount (in Rs.): 48887.66523468
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Provision for Contingency @
Rs. 7845
|
Rs. 7845 |
| 2 |
Display Citizen Board @
Rs. 4713
|
Rs. 4713 |
| 3 |
Provision for survey investigation and quality control @
Rs. 7845
|
Rs. 7845 |
Total Addition Component Amount (in Rs.): 20403
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.): 784511.97437731
