| State: Odisha |
District: Koraput |
Block: Lamtaput |
Gram Panchayat: Banamaliput |
Work Code: OD/363/3474/119842/429798/00039163 (PAVER BLOCK ROAD AT DEVGANDHANA)
Project Category: Road
| Financial Year: 2024-25 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Lamtaput |
Proposal Date: - |
| Date of Commencement: 29-07-2025 |
Date of Completion: 18-09-2025 |
| Scheme Name: 5th SFC Grant in Aid |
Scheme Component Name: All Weather Connectivity |
| Project Sub-Category: Pavor Block |
Project Type: New Work |
| Name of Executant: AKSHAYA KUMAR SAHOO |
|
Administrative Approval Details
Approval No.: OD/363/3474/119842/429798/00039163/AS
Technical Sanction Details
Technical Sanction No.: OD/363/3474/119842/429798/00039163/TS
Fund Sanction No.:
Fund Sanction Amount (in Rs.): 200000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Earth Work (AR0115) : Filling foundation and plinth with sand well watered and rammed - Filling foundation and plinth with sand well watered and rammed including cost, conveyance, royalty, taxes of all materials, labours and T & P required for the work etc. complete and as per direction of Engineer-in charge.
|
Cum |
13.10036 |
955.311732 |
12514.927601424 |
| 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 |
54.207 |
216.23489289764 |
11721.444839302 |
| 3 |
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 |
9.6368 |
7693.05938682 |
74136.474698907 |
| 4 |
Earth Work (AR0103aa) : Earthwork in stoney earth and gravels mixed with stone and boulder not exceeding 0.014cum in volume in foundation and plinth within 50m. Initial lead and 1.5m - Earthwork in stoney earth and gravels mixed with stone and boulder not exceeding 0.014cum in volume in foundation and plinth within 50m. Initial lead and 1.5m initial lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layer not exceeding 0.3m in depth and as per specification approved by the department
|
Cum |
24.9795 |
375.4984464 |
9379.7634418488 |
| 5 |
miscellaneous (ARM287) : Supplying and fixing of 80mm thick cement concrete interlocking paver block of M-40 grade of approved make, design, colour and size made by Block making machine with proper compaction laid in required pattern etc. complete in all respect conforming to IRC - Supplying and fixing of 80mm thick cement concrete interlocking paver block of M-40 grade of approved make, design, colour and size made by Block making machine with proper compaction laid in required pattern etc. complete in all respect conforming to IRC SP-63:2018. (New miscellaneous items) and as directed by Engineer-in-Charge.
|
Sqm |
127.673 |
635.0625 |
81080.3345625 |
Total Amount (in Rs.): 188832.94514398
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
Semi-Skilled
|
Skilled
|
| 462 |
512 |
562 |
| Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
| 1 |
Earth Work (AR0115) : Filling foundation and plinth with sand well watered and rammed - Filling foundation and plinth with sand well watered and rammed including cost, conveyance, royalty, taxes of all materials, labours and T & P required for the work etc. complete and as per direction of Engineer-in charge.
|
13.10036 |
Cubic Meter |
0.1236 |
1.619204496 |
- |
- |
- |
- |
| 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
|
54.207 |
Square Meter |
- |
- |
0.05 |
2.71035 |
0.05 |
2.71035 |
| 3 |
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.
|
9.6368 |
Cubic Meter |
4.6 |
44.32928 |
- |
- |
0.68 |
6.553024 |
| 4 |
Earth Work (AR0103aa) : Earthwork in stoney earth and gravels mixed with stone and boulder not exceeding 0.014cum in volume in foundation and plinth within 50m. Initial lead and 1.5m - Earthwork in stoney earth and gravels mixed with stone and boulder not exceeding 0.014cum in volume in foundation and plinth within 50m. Initial lead and 1.5m initial lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layer not exceeding 0.3m in depth and as per specification approved by the department
|
24.9795 |
Cubic Meter |
0.80472 |
20.10150324 |
- |
- |
- |
- |
| Total Qty |
66.049987736 |
2.71035 |
9.263374 |
| Rate Per Man Day |
462 |
512 |
562 |
| Total Amount |
30515.094334032 |
1387.6992 |
5206.016188 |
Total Labour Amount (in Rs.): 37108.809722032
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM029 |
BRM104 |
BRM092 |
BRM340 |
BRM028 |
BRM056 |
BRMM287 |
| 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) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
Earth Work (AR0115) :.Filling foundation and plinth with sand well watered and rammed - Filling foundation and plinth with sand well watered and rammed including cost, conveyance, royalty, taxes of all materials, labours and T & P required for the work etc. complete and as per direction of Engineer-in charge. |
13.10036 |
Cum |
1 |
13.10036 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 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 |
54.207 |
Sqm |
- |
- |
0.00267 |
0.14473269 |
0.126 |
6.830082 |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
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. |
9.6368 |
Cum |
- |
- |
- |
- |
- |
- |
3.23 |
31.126864 |
0.45 |
4.33656 |
0.9 |
8.67312 |
- |
- |
| 4 |
Earth Work (AR0103aa) :.Earthwork in stoney earth and gravels mixed with stone and boulder not exceeding 0.014cum in volume in foundation and plinth within 50m. Initial lead and 1.5m - Earthwork in stoney earth and gravels mixed with stone and boulder not exceeding 0.014cum in volume in foundation and plinth within 50m. Initial lead and 1.5m initial lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layer not exceeding 0.3m in depth and as per specification approved by the department |
24.9795 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 5 |
miscellaneous(ARM287) :.Supplying and fixing of 80mm thick cement concrete interlocking paver block of M-40 grade of approved make, design, colour and size made by Block making machine with proper compaction laid in required pattern etc. complete in all respect conforming to IRC - Supplying and fixing of 80mm thick cement concrete interlocking paver block of M-40 grade of approved make, design, colour and size made by Block making machine with proper compaction laid in required pattern etc. complete in all respect conforming to IRC SP-63:2018. (New miscellaneous items) and as directed by Engineer-in-Charge. |
127.673 |
Sqm |
0.03 |
3.83019 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1 |
127.673 |
| Total Qty |
16.93055 |
0.14473269 |
6.830082 |
31.126864 |
4.33656 |
8.67312 |
127.673 |
| Rate Per Unit |
803.65 |
58573.086 |
229.106 |
605.057 |
807.57 |
2128.33 |
608.4 |
| Total Amount |
13606.2365075 |
8477.4402983813 |
1564.812766692 |
18833.526951248 |
3502.0757592 |
18459.2614896 |
77676.2532 |
Total Material Amount (in Rs.): 142119.60697262
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM029 |
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) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
Earth Work (AR0115) :.Filling foundation and plinth with sand well watered and rammed - Filling foundation and plinth with sand well watered and rammed including cost, conveyance, royalty, taxes of all materials, labours and T & P required for the work etc. complete and as per direction of Engineer-in charge. |
13.10036 |
Cum |
1 |
13.10036 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 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 |
54.207 |
Sqm |
- |
- |
0.00267 |
0.14473269 |
0.000614 |
0.033283098 |
- |
- |
- |
- |
- |
- |
| 3 |
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. |
9.6368 |
Cum |
- |
- |
- |
- |
- |
- |
3.23 |
31.126864 |
0.45 |
4.33656 |
0.9 |
8.67312 |
| 4 |
Earth Work (AR0103aa) :.Earthwork in stoney earth and gravels mixed with stone and boulder not exceeding 0.014cum in volume in foundation and plinth within 50m. Initial lead and 1.5m - Earthwork in stoney earth and gravels mixed with stone and boulder not exceeding 0.014cum in volume in foundation and plinth within 50m. Initial lead and 1.5m initial lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layer not exceeding 0.3m in depth and as per specification approved by the department |
24.9795 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 5 |
miscellaneous(ARM287) :.Supplying and fixing of 80mm thick cement concrete interlocking paver block of M-40 grade of approved make, design, colour and size made by Block making machine with proper compaction laid in required pattern etc. complete in all respect conforming to IRC - Supplying and fixing of 80mm thick cement concrete interlocking paver block of M-40 grade of approved make, design, colour and size made by Block making machine with proper compaction laid in required pattern etc. complete in all respect conforming to IRC SP-63:2018. (New miscellaneous items) and as directed by Engineer-in-Charge. |
127.673 |
Sqm |
0.03 |
3.83019 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Total Qty |
16.93055 |
0.14473269 |
0.033283098 |
31.126864 |
4.33656 |
8.67312 |
| Rate Per Unit |
85.1 |
0 |
0 |
0 |
85.1 |
359.95 |
| Total Amount |
1440.789805 |
0 |
0 |
0 |
369.041256 |
3121.889544 |
Total Royalty Amount (in Rs.): 4931.720605
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Provision for Contingency @
1%
|
Rs. 1888.3294514398 |
| 2 |
Display Citizen Board @
Rs. 4278
|
Rs. 4278 |
Total Addition Component Amount (in Rs.): 6166.3294514398
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.): 194999.27459542
