| State: Odisha |
District: Dhenkanal |
Block: Bhuban |
Gram Panchayat: Ektali |
Work Code: OD/352/3349/117245/402582/00041686 (REPAIR AND MAINTENANCE OF CC ROAD FROM RD ROAD TO CHANDAR)
Project Category: Road
| Financial Year: 2025-26 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Bhuban |
Proposal Date: - |
| Date of Commencement: - |
Date of Completion: - |
| Scheme Name: 5th SFC Grant in Aid |
Scheme Component Name: MAINTENANCE OF ROADS AND BRIDGES |
| Project Sub-Category: CC Road |
Project Type: Repair and Maintenance |
| Name of Executant: |
|
Administrative Approval Details
Approval No.:
Technical Sanction Details
Technical Sanction No.:
Fund Sanction No.: 32004
Fund Sanction Amount (in Rs.): 270000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
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 |
32.508 |
7130.87104158 |
231810.35581968 |
| 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 |
17.2 |
217.49688418084 |
3740.9464079104 |
| 3 |
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 |
36.12 |
789.217232 |
28506.52641984 |
Total Amount (in Rs.): 264057.82864743
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) : 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.
|
32.508 |
Cubic Meter |
4.6 |
149.5368 |
- |
- |
0.68 |
22.10544 |
| 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
|
17.2 |
Square Meter |
- |
- |
0.05 |
0.86 |
0.05 |
0.86 |
| 3 |
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.
|
36.12 |
Cubic Meter |
0.1236 |
4.464432 |
- |
- |
- |
- |
| Total Qty |
154.001232 |
22.96544 |
0.86 |
| Rate Per Man Day |
462 |
562 |
512 |
| Total Amount |
71148.569184 |
12906.57728 |
440.32 |
Total Labour Amount (in Rs.): 84495.466464
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM056 |
BRM104 |
BRM092 |
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) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
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. |
32.508 |
Cum |
3.23 |
105.00084 |
0.45 |
14.6286 |
0.9 |
29.2572 |
- |
- |
- |
- |
- |
- |
| 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 |
17.2 |
Sqm |
- |
- |
- |
- |
- |
- |
0.00267 |
0.045924 |
0.126 |
2.1672 |
- |
- |
| 3 |
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. |
36.12 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1 |
36.12 |
| Total Qty |
105.00084 |
14.6286 |
29.2572 |
0.045924 |
2.1672 |
36.12 |
| Rate Per Unit |
553.802 |
417.99 |
2063.23 |
58953.566 |
609.586 |
413.05 |
| Total Amount |
58149.67519368 |
6114.608514 |
60364.332756 |
2707.383564984 |
1321.0947792 |
14919.366 |
Total Material Amount (in Rs.): 143576.46080786
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM056 |
BRM104 |
BRM092 |
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) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
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. |
32.508 |
Cum |
3.23 |
105.00084 |
0.45 |
14.6286 |
0.9 |
29.2572 |
- |
- |
- |
- |
- |
- |
| 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 |
17.2 |
Sqm |
- |
- |
- |
- |
- |
- |
0.00267 |
0.045924 |
0.000614 |
0.0105608 |
- |
- |
| 3 |
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. |
36.12 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1 |
36.12 |
| Total Qty |
105.00084 |
14.6286 |
29.2572 |
0.045924 |
0.0105608 |
36.12 |
| Rate Per Unit |
0 |
311.25 |
305.5 |
0 |
0 |
311.25 |
| Total Amount |
0 |
4553.15175 |
8938.0746 |
0 |
0 |
11242.35 |
Total Royalty Amount (in Rs.): 24733.57635
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Provision for Contingency @
Rs. 2700
|
Rs. 2700 |
| 2 |
Display Citizen Board @
Rs. 2000
|
Rs. 2000 |
| 3 |
Provision for survey investigation and quality control @
Rs. 1090
|
Rs. 1090 |
Total Addition Component Amount (in Rs.): 5790
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.): 269847.82864743
