| State: Odisha |
District: Malkangiri |
Block: Mathili |
Gram Panchayat: Bhejaguda |
Work Code: OD/364/3485/120009/430149/00039360 (Impvt. Of Road from Pulapalli-2 To Tingaliguda)
Project Category: Road
| Financial Year: 2024-25 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Mathili |
Proposal Date: - |
| Date of Commencement: 24-07-2025 |
Date of Completion: - |
| Scheme Name: 5th SFC Grant in Aid |
Scheme Component Name: All Weather Connectivity |
| Project Sub-Category: Mettalling Road |
Project Type: Upgradation or Improvement |
| Name of Executant: Gouro Machha |
|
Administrative Approval Details
Approval No.: OD/364/3485/120009/430149/00039360/AS
Technical Sanction Details
Technical Sanction No.: OD/364/3485/120009/430149/00039360/TS
Fund Sanction No.:
Fund Sanction Amount (in Rs.): 300000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Earth Work (AR0122Bii) : Earthwork in hard soil or gravelly soil within 5 Km. mechanical carriages and spreading in filling area/road berm within initial lead and lift - Earthwork in hard soil or gravelly soil within 5 Km.mechanical carriages and spreading in filling area/road berm within initial lead and lift including dressing and leveling the bed, etc. as per direction of Engineer-in-Charge.
|
Cum |
41.4 |
361.33930892 |
14959.447389288 |
| 2 |
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 |
91.08 |
1583.6208136074 |
144236.18370336 |
| 3 |
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 |
44.16 |
3053.5690121111 |
134845.60757483 |
Total Amount (in Rs.): 294041.23866748
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 (AR0122Bii) : Earthwork in hard soil or gravelly soil within 5 Km. mechanical carriages and spreading in filling area/road berm within initial lead and lift - Earthwork in hard soil or gravelly soil within 5 Km.mechanical carriages and spreading in filling area/road berm within initial lead and lift including dressing and leveling the bed, etc. as per direction of Engineer-in-Charge.
|
41.4 |
Cubic Meter |
0.43 |
17.802 |
- |
- |
- |
- |
| 2 |
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.
|
91.08 |
Cubic Meter |
1.1333922261484 |
103.2293639576 |
- |
- |
- |
- |
| 3 |
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).
|
44.16 |
Cubic Meter |
0.69444444444444 |
30.666666666667 |
0.028 |
1.23648 |
0.0055555555555556 |
0.24533333333333 |
| Total Qty |
151.69803062426 |
0.24533333333333 |
1.23648 |
| Rate Per Man Day |
462 |
562 |
512 |
| Total Amount |
70084.49014841 |
137.87733333333 |
633.07776 |
Total Labour Amount (in Rs.): 70855.445241743
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRMM402 |
BRMM401 |
BRM025 |
BRM029 |
BRMMR0037 |
BRM075 |
| 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 (AR0122Bii) :.Earthwork in hard soil or gravelly soil within 5 Km. mechanical carriages and spreading in filling area/road berm within initial lead and lift - Earthwork in hard soil or gravelly soil within 5 Km.mechanical carriages and spreading in filling area/road berm within initial lead and lift including dressing and leveling the bed, etc. as per direction of Engineer-in-Charge. |
41.4 |
Cum |
-0.6666 |
-27.59724 |
1 |
41.4 |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
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. |
91.08 |
Cum |
- |
- |
- |
- |
0.89578798586572 |
81.58836975265 |
0.384 |
34.97472 |
- |
- |
- |
- |
| 3 |
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). |
44.16 |
Cum |
- |
- |
- |
- |
0.3 |
13.248 |
- |
- |
0.4 |
17.664 |
1.21 |
53.4336 |
| Total Qty |
-27.59724 |
41.4 |
94.83636975265 |
34.97472 |
17.664 |
53.4336 |
| Rate Per Unit |
175.38 |
276.01 |
667.39 |
738.55 |
10 |
1651.91 |
| Total Amount |
-4840.0039512 |
11426.814 |
63292.844809221 |
25830.579456 |
176.64 |
88267.498176 |
Total Material Amount (in Rs.): 184154.37249002
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM025 |
BRM029 |
BRM075 |
| Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
Earth Work (AR0122Bii) :.Earthwork in hard soil or gravelly soil within 5 Km. mechanical carriages and spreading in filling area/road berm within initial lead and lift - Earthwork in hard soil or gravelly soil within 5 Km.mechanical carriages and spreading in filling area/road berm within initial lead and lift including dressing and leveling the bed, etc. as per direction of Engineer-in-Charge. |
41.4 |
Cum |
- |
- |
- |
- |
- |
- |
| 2 |
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. |
91.08 |
Cum |
0.89578798586572 |
81.58836975265 |
0.384 |
34.97472 |
- |
- |
| 3 |
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). |
44.16 |
Cum |
0.3 |
13.248 |
- |
- |
1.21 |
53.4336 |
| Total Qty |
94.83636975265 |
34.97472 |
53.4336 |
| Rate Per Unit |
140.25 |
71.25 |
299.5 |
| Total Amount |
13300.800857809 |
2491.9488 |
16003.3632 |
Total Royalty Amount (in Rs.): 31796.112857809
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Provision for Contingency @
1%
|
Rs. 2940.4123866748 |
| 2 |
Display Citizen Board @
Rs. 3018
|
Rs. 3018 |
Total Addition Component Amount (in Rs.): 5958.4123866748
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.): 299999.65105415
