| State: Odisha |
District: Koraput |
Block: Laxmipur |
Gram Panchayat: Bhitaragada |
Work Code: OD/363/3475/119855/428864/00043066 (IMPROVEMENT OF ROAD AT GONEIPADAR VILLAGE TO SCHOOL)
Project Category: Road
| Financial Year: 2024-25 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Laxmipur |
Proposal Date: 16-07-2024 |
| Date of Commencement: 29-07-2025 |
Date of Completion: - |
| Scheme Name: 5th SFC Grant in Aid |
Scheme Component Name: All Weather Connectivity |
| Project Sub-Category: Pavor Block |
Project Type: Upgradation or Improvement |
| Name of Executant: RANJIT KHOSLA |
|
Administrative Approval Details
Approval No.: OD/363/3475/119855/428864/00043066/AS
Technical Sanction Details
Technical Sanction No.: OD/363/3475/119855/428864/00043066/TS
Fund Sanction No.: 1440
Fund Sanction Amount (in Rs.): 300000
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 |
31.683 |
826.132732 |
26174.363347956 |
| 2 |
Concrete (AR0304) : Cement concrete (1:4:8) with 4 cm. hard granite(Crusher Broken) metal - Cement concrete (1:4:8) with 4 cm. hard granite(Crusher 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 |
6.256 |
5526.61884648 |
34574.527503579 |
| 3 |
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 |
316.83 |
631.2255 |
199991.175165 |
Total Amount (in Rs.): 260740.06601653
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
Skilled
|
| 462 |
562 |
| 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.
|
31.683 |
Cubic Meter |
0.1236 |
3.9160188 |
- |
- |
| 2 |
Concrete (AR0304) : Cement concrete (1:4:8) with 4 cm. hard granite(Crusher Broken) metal - Cement concrete (1:4:8) with 4 cm. hard granite(Crusher 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.
|
6.256 |
Cubic Meter |
3.9 |
24.3984 |
0.18 |
1.12608 |
| Total Qty |
28.3144188 |
1.12608 |
| Rate Per Man Day |
462 |
562 |
| Total Amount |
13081.2614856 |
632.85696 |
Total Labour Amount (in Rs.): 13714.1184456
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM029 |
BRM044 |
BRM340 |
BRM028 |
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) |
| 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. |
31.683 |
Cum |
1 |
31.683 |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
Concrete (AR0304) :.Cement concrete (1:4:8) with 4 cm. hard granite(Crusher Broken) metal - Cement concrete (1:4:8) with 4 cm. hard granite(Crusher 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. |
6.256 |
Cum |
- |
- |
0.96 |
6.00576 |
1.72 |
10.76032 |
0.48 |
3.00288 |
- |
- |
| 3 |
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. |
316.83 |
Sqm |
0.03 |
9.5049 |
- |
- |
- |
- |
- |
- |
1 |
316.83 |
| Total Qty |
41.1879 |
6.00576 |
10.76032 |
3.00288 |
316.83 |
| Rate Per Unit |
673.45 |
1531.66 |
616.947 |
983.77 |
608.4 |
| Total Amount |
27737.991255 |
9198.7823616 |
6638.54714304 |
2954.1432576 |
192759.372 |
Total Material Amount (in Rs.): 239288.83601724
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM029 |
BRM044 |
BRM340 |
BRM028 |
| 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. |
31.683 |
Cum |
1 |
31.683 |
- |
- |
- |
- |
- |
- |
| 2 |
Concrete (AR0304) :.Cement concrete (1:4:8) with 4 cm. hard granite(Crusher Broken) metal - Cement concrete (1:4:8) with 4 cm. hard granite(Crusher 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. |
6.256 |
Cum |
- |
- |
0.96 |
6.00576 |
1.72 |
10.76032 |
0.48 |
3.00288 |
| 3 |
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. |
316.83 |
Sqm |
0.03 |
9.5049 |
- |
- |
- |
- |
- |
- |
| Total Qty |
41.1879 |
6.00576 |
10.76032 |
3.00288 |
| Rate Per Unit |
87.4 |
149.5 |
0 |
308.2 |
| Total Amount |
3599.82246 |
897.86112 |
0 |
925.487616 |
Total Royalty Amount (in Rs.): 5423.171196
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Provision for Contingency @
1%
|
Rs. 2607.4006601653 |
| 2 |
Display Citizen Board @
Rs. 1955
|
Rs. 1955 |
| 3 |
Any Other Lumpsum @
Rs. 34697
|
Rs. 34697 |
Total Addition Component Amount (in Rs.): 39259.400660165
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.): 299999.4666767
