| State: Odisha |
District: Sambalpur |
Block: Rairakhol |
Gram Panchayat: Gadgadbahal |
Work Code: OD/371/3565/121403/382340/00045456 (Construction of Grade-II Metalling road from Bandhantaila to Guhiradadar Sabarsahi)
Project Category: Road
| Financial Year: 2021-22 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Rairakhol |
Proposal Date: - |
| Date of Commencement: 01-08-2025 |
Date of Completion: 06-08-2025 |
| Scheme Name: 5th SFC Grant in Aid |
Scheme Component Name: All Weather Connectivity |
| Project Sub-Category: Mettalling Road |
Project Type: New Work |
| Name of Executant: Khirabdhi Tanaya Padhy |
|
Administrative Approval Details
Approval No.: OD/371/3565/121403/382340/00045456/AS
Technical Sanction Details
Technical Sanction No.: OD/371/3565/121403/382340/00045456/TS
Fund Sanction No.:
Fund Sanction Amount (in Rs.): 750000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Road Work (AR1341c) : Providing, laying, spreading and compacting Grading-II stone aggregates of specific sizes using moorum or gravel to water bound macadam - Providing, laying, spreading and compacting Grading-II 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 |
72 |
1644.35253315 |
118393.3823868 |
| 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 |
520 |
1030.8752801827 |
536055.145695 |
| 3 |
Road Work (AR1307) : Supplying & spreading moorum and consolidation with HRR - Supplying & spreading moorum and consolidation with HRR 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 |
72 |
983.66470467845 |
70823.858736848 |
Total Amount (in Rs.): 725272.38681865
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 |
Road Work (AR1341c) : Providing, laying, spreading and compacting Grading-II stone aggregates of specific sizes using moorum or gravel to water bound macadam - Providing, laying, spreading and compacting Grading-II 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).
|
72 |
Cubic Meter |
0.69444444444444 |
50 |
0.028 |
2.016 |
0.0055555555555556 |
0.4 |
| 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.
|
520 |
Cubic Meter |
1.1333922261484 |
589.36395759717 |
- |
- |
- |
- |
| 3 |
Road Work (AR1307) : Supplying & spreading moorum and consolidation with HRR - Supplying & spreading moorum and consolidation with HRR 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.
|
72 |
Cubic Meter |
1.0600706713781 |
76.325088339223 |
- |
- |
- |
- |
| Total Qty |
715.6890459364 |
0.4 |
2.016 |
| Rate Per Man Day |
462 |
562 |
512 |
| Total Amount |
330648.33922261 |
224.8 |
1032.192 |
Total Labour Amount (in Rs.): 331905.33122261
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRMMR0037 |
BRM076 |
BRM025 |
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) |
| 1 |
Road Work (AR1341c) :.Providing, laying, spreading and compacting Grading-II stone aggregates of specific sizes using moorum or gravel to water bound macadam - Providing, laying, spreading and compacting Grading-II 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). |
72 |
Cum |
0.4 |
28.8 |
1.21 |
87.12 |
0.29330555555556 |
21.118 |
- |
- |
| 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. |
520 |
Cum |
- |
- |
- |
- |
0.89578798586572 |
465.80975265018 |
0.384 |
199.68 |
| 3 |
Road Work (AR1307) :.Supplying & spreading moorum and consolidation with HRR - Supplying & spreading moorum and consolidation with HRR 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. |
72 |
Cum |
- |
- |
- |
- |
1.28 |
92.16 |
- |
- |
| Total Qty |
28.8 |
87.12 |
579.08775265018 |
199.68 |
| Rate Per Unit |
10 |
906.85 |
338.01 |
346.01 |
| Total Amount |
288 |
79004.772 |
195737.45127329 |
69091.2768 |
Total Material Amount (in Rs.): 344121.50007329
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM025 |
BRM029 |
| Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
Road Work (AR1341c) :.Providing, laying, spreading and compacting Grading-II stone aggregates of specific sizes using moorum or gravel to water bound macadam - Providing, laying, spreading and compacting Grading-II 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). |
72 |
Cum |
0.29330555555556 |
21.118 |
- |
- |
| 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. |
520 |
Cum |
0.89578798586572 |
465.80975265018 |
0.384 |
199.68 |
| 3 |
Road Work (AR1307) :.Supplying & spreading moorum and consolidation with HRR - Supplying & spreading moorum and consolidation with HRR 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. |
72 |
Cum |
1.28 |
92.16 |
- |
- |
| Total Qty |
579.08775265018 |
199.68 |
| Rate Per Unit |
40.25 |
40.25 |
| Total Amount |
23308.28204417 |
8037.12 |
Total Royalty Amount (in Rs.): 31345.40204417
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Provision for Contingency @
0.5%
|
Rs. 3626.3619340932 |
| 2 |
Display Citizen Board @
Rs. 5000
|
Rs. 5000 |
| 3 |
Any Other Lumpsum @
1%
|
Rs. 7252.7238681865 |
| 4 |
Provision for survey investigation and quality control @
Rs. 8848
|
Rs. 8848 |
Total Addition Component Amount (in Rs.): 24727.08580228
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.): 749999.47262093
