| State: Odisha |
District: Ganjam |
Block: Bellaguntha |
Gram Panchayat: Benipalli |
Work Code: OD/354/3366/117619/410678/00064174 (CONSTRUCTION OF PAVER C.C.ROAD FROM CHANDRASEKHAR TO UP SCHOOL)
Project Category: Road
| Financial Year: 2022-23 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Bellaguntha |
Proposal Date: - |
| Date of Commencement: 17-11-2025 |
Date of Completion: 09-01-2026 |
| Scheme Name: 5th SFC Grant in Aid |
Scheme Component Name: All Weather Connectivity |
| Project Sub-Category: Pavor Block |
Project Type: New Work |
| Name of Executant: Phulamani Majhi |
|
Administrative Approval Details
Approval No.: OD/354/3366/117619/410678/00064174/AS
Technical Sanction Details
Technical Sanction No.: OD/354/3366/117619/410678/00064174/TS
Fund Sanction No.: 9122
Fund Sanction Amount (in Rs.): 250000
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 |
27.510337536 |
683.086432 |
18791.938310582 |
| 2 |
Concrete (AR0307a) : Cement concrete (1:2:4)with 12mm size hard granite(Hand broken)chips per 1cum - Cement concrete work with (1:2:4) using 12mm size hard granite(hand broken) chips including hoisting and laying in position compacting to proper thickness 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 |
3.6245504 |
6648.01258882 |
24096.056688013 |
| 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 |
273.506432 |
626.9766 |
171482.13281349 |
Total Amount (in Rs.): 214370.12781209
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.
|
27.510337536 |
Cubic Meter |
0.1236 |
3.4002777194496 |
- |
- |
| 2 |
Concrete (AR0307a) : Cement concrete (1:2:4)with 12mm size hard granite(Hand broken)chips per 1cum - Cement concrete work with (1:2:4) using 12mm size hard granite(hand broken) chips including hoisting and laying in position compacting to proper thickness 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.
|
3.6245504 |
Cubic Meter |
4.6 |
16.67293184 |
0.68 |
2.464694272 |
| Total Qty |
20.07320955945 |
2.464694272 |
| Rate Per Man Day |
462 |
562 |
| Total Amount |
9273.8228164657 |
1385.158180864 |
Total Labour Amount (in Rs.): 10658.98099733
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM029 |
BRM057 |
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. |
27.510337536 |
Cum |
1 |
27.510337536 |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
Concrete (AR0307a) :.Cement concrete (1:2:4)with 12mm size hard granite(Hand broken)chips per 1cum - Cement concrete work with (1:2:4) using 12mm size hard granite(hand broken) chips including hoisting and laying in position compacting to proper thickness 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. |
3.6245504 |
Cum |
- |
- |
0.9 |
3.26209536 |
3.23 |
11.707297792 |
0.45 |
1.63104768 |
- |
- |
| 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. |
273.506432 |
Sqm |
0.03 |
8.20519296 |
- |
- |
- |
- |
- |
- |
1 |
273.506432 |
| Total Qty |
35.715530496 |
3.26209536 |
11.707297792 |
1.63104768 |
273.506432 |
| Rate Per Unit |
403.97 |
1411.11 |
598.962 |
407.34 |
608.4 |
| Total Amount |
14428.002854469 |
4603.1753834496 |
7012.2265000919 |
664.3909619712 |
166401.3132288 |
Total Material Amount (in Rs.): 193109.10892878
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM029 |
BRM057 |
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. |
27.510337536 |
Cum |
1 |
27.510337536 |
- |
- |
- |
- |
- |
- |
| 2 |
Concrete (AR0307a) :.Cement concrete (1:2:4)with 12mm size hard granite(Hand broken)chips per 1cum - Cement concrete work with (1:2:4) using 12mm size hard granite(hand broken) chips including hoisting and laying in position compacting to proper thickness 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. |
3.6245504 |
Cum |
- |
- |
0.9 |
3.26209536 |
3.23 |
11.707297792 |
0.45 |
1.63104768 |
| 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. |
273.506432 |
Sqm |
0.03 |
8.20519296 |
- |
- |
- |
- |
- |
- |
| Total Qty |
35.715530496 |
3.26209536 |
11.707297792 |
1.63104768 |
| Rate Per Unit |
215.25 |
288.5 |
0 |
215.25 |
| Total Amount |
7687.767939264 |
941.11451136 |
0 |
351.08301312 |
Total Royalty Amount (in Rs.): 8979.965463744
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Provision for Contingency @
Rs. 2500
|
Rs. 2500 |
| 2 |
Display Citizen Board @
Rs. 3177
|
Rs. 3177 |
| 3 |
Any Other Lumpsum @
Rs. 29952
|
Rs. 29952 |
Total Addition Component Amount (in Rs.): 35629
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.): 249999.12781209
