| State: Odisha |
District: Gajapati |
Block: Nuagada |
Gram Panchayat: Luhangar |
Work Code: OD/353/3361/117527/414202/00039200 (Improvement of road from Tarmangada to udasing via Muri)
Project Category: Road
| Financial Year: 2024-25 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Nuagada |
Proposal Date: - |
| Date of Commencement: 23-07-2025 |
Date of Completion: 31-07-2025 |
| Scheme Name: 5th SFC Grant in Aid |
Scheme Component Name: All Weather Connectivity |
| Project Sub-Category: CC Road |
Project Type: Upgradation or Improvement |
| Name of Executant: Amit Digal |
|
Administrative Approval Details
Approval No.: OD/353/3361/117527/414202/00039200/AS
Technical Sanction Details
Technical Sanction No.: OD/353/3361/117527/414202/00039200/TS
Fund Sanction No.:
Fund Sanction Amount (in Rs.): 150000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Earth Work (AR0103a) : Earth work in stoney earth and gravels mixed with stone and boulder not exceeding 0.014cum in volume within 50m. Initial lead and 1.5m initial lift - Earth work in stoney earth and gravels mixed with stone and boulder not exceeding 0.014cum in volume 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 |
13.7193 |
312.915372 |
4292.9798630796 |
| 2 |
Concrete (AR0303a) : Cement concrete (1:3:6) with 4 cm. hard granite(Hand Broken) metal - Cement concrete (1:3:6) with 4 cm. hard granite(Hand 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 |
9.8868 |
6146.4422943 |
60768.645675285 |
| 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 |
7.665 |
8509.2597061 |
65223.475647256 |
| 4 |
R.C.C. Work (AR0410L) : Rigid and smooth centering and shuttering for R.C.C. works (R.C.C. beams for bridges upto 15m span and height upto 5m) - 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. beams for bridges upto 15m span and height upto 5m)
|
Sqm |
12.6 |
1309.488625768 |
16499.556684677 |
Total Amount (in Rs.): 146784.6578703
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 |
Earth Work (AR0103a) : Earth work in stoney earth and gravels mixed with stone and boulder not exceeding 0.014cum in volume within 50m. Initial lead and 1.5m initial lift - Earth work in stoney earth and gravels mixed with stone and boulder not exceeding 0.014cum in volume 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
|
13.7193 |
Cubic Meter |
0.6706 |
9.20016258 |
- |
- |
- |
- |
| 2 |
Concrete (AR0303a) : Cement concrete (1:3:6) with 4 cm. hard granite(Hand Broken) metal - Cement concrete (1:3:6) with 4 cm. hard granite(Hand 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.
|
9.8868 |
Cubic Meter |
3.9 |
38.55852 |
- |
- |
0.18 |
1.779624 |
| 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.
|
7.665 |
Cubic Meter |
4.6 |
35.259 |
- |
- |
0.68 |
5.2122 |
| 4 |
R.C.C. Work (AR0410L) : Rigid and smooth centering and shuttering for R.C.C. works (R.C.C. beams for bridges upto 15m span and height upto 5m) - 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. beams for bridges upto 15m span and height upto 5m)
|
12.6 |
Square Meter |
- |
- |
0.81845238095238 |
10.3125 |
0.81845238095238 |
10.3125 |
| Total Qty |
83.01768258 |
17.304324 |
10.3125 |
| Rate Per Man Day |
462 |
562 |
512 |
| Total Amount |
38354.16935196 |
9725.030088 |
5280 |
Total Labour Amount (in Rs.): 53359.19943996
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM045 |
BRM056 |
BRM104 |
BRM084 |
| 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 (AR0103a) :.Earth work in stoney earth and gravels mixed with stone and boulder not exceeding 0.014cum in volume within 50m. Initial lead and 1.5m initial lift - Earth work in stoney earth and gravels mixed with stone and boulder not exceeding 0.014cum in volume 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 |
13.7193 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
Concrete (AR0303a) :.Cement concrete (1:3:6) with 4 cm. hard granite(Hand Broken) metal - Cement concrete (1:3:6) with 4 cm. hard granite(Hand 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. |
9.8868 |
Cum |
2.29 |
22.640772 |
0.48 |
4.745664 |
0.96 |
9.491328 |
- |
- |
- |
- |
- |
- |
| 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. |
7.665 |
Cum |
3.23 |
24.75795 |
0.45 |
3.44925 |
- |
- |
0.9 |
6.8985 |
- |
- |
- |
- |
| 4 |
R.C.C. Work (AR0410L) :.Rigid and smooth centering and shuttering for R.C.C. works (R.C.C. beams for bridges upto 15m span and height upto 5m) - 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. beams for bridges upto 15m span and height upto 5m) |
12.6 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
0.0064880952380952 |
0.08175 |
0.69047619047619 |
8.7 |
| Total Qty |
47.398722 |
8.194914 |
9.491328 |
6.8985 |
0.08175 |
8.7 |
| Rate Per Unit |
801.567 |
808.59 |
1128.47 |
2128.33 |
58592.11 |
269.19 |
| Total Amount |
37993.251397374 |
6626.32551126 |
10710.67890816 |
14682.284505 |
4789.9049925 |
2341.953 |
Total Material Amount (in Rs.): 77144.398314294
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM045 |
BRM056 |
BRM104 |
BRM084 |
| 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 (AR0103a) :.Earth work in stoney earth and gravels mixed with stone and boulder not exceeding 0.014cum in volume within 50m. Initial lead and 1.5m initial lift - Earth work in stoney earth and gravels mixed with stone and boulder not exceeding 0.014cum in volume 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 |
13.7193 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
Concrete (AR0303a) :.Cement concrete (1:3:6) with 4 cm. hard granite(Hand Broken) metal - Cement concrete (1:3:6) with 4 cm. hard granite(Hand 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. |
9.8868 |
Cum |
2.29 |
22.640772 |
0.48 |
4.745664 |
0.96 |
9.491328 |
- |
- |
- |
- |
- |
- |
| 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. |
7.665 |
Cum |
3.23 |
24.75795 |
0.45 |
3.44925 |
- |
- |
0.9 |
6.8985 |
- |
- |
- |
- |
| 4 |
R.C.C. Work (AR0410L) :.Rigid and smooth centering and shuttering for R.C.C. works (R.C.C. beams for bridges upto 15m span and height upto 5m) - 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. beams for bridges upto 15m span and height upto 5m) |
12.6 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
0.0064880952380952 |
0.08175 |
0.0070833095238095 |
0.0892497 |
| Total Qty |
47.398722 |
8.194914 |
9.491328 |
6.8985 |
0.08175 |
0.0892497 |
| Rate Per Unit |
0 |
279.25 |
269.5 |
269.5 |
0 |
0 |
| Total Amount |
0 |
2288.4297345 |
2557.912896 |
1859.14575 |
0 |
0 |
Total Royalty Amount (in Rs.): 6705.4883805
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Provision for Contingency @
1%
|
Rs. 1467.846578703 |
| 2 |
Display Citizen Board @
Rs. 300
|
Rs. 300 |
| 3 |
Any Other Lumpsum @
Rs. 947
|
Rs. 947 |
| 4 |
Provision for survey investigation and quality control @
Rs. 500
|
Rs. 500 |
Total Addition Component Amount (in Rs.): 3214.846578703
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.): 149999.504449
