| State: Odisha |
District: Puri |
Block: Satyabadi |
Gram Panchayat: Balarampur |
Work Code: OD/369/3546/121086/409654/00066110 (CONST OF ROAD FROM MALASAHI JAGULAI TEMPLE TO CYCLONE SHELTER AT BALARAMPURGARH GP)
Project Category: Road
| Financial Year: 2023-24 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Satyabadi |
Proposal Date: 15-03-2024 |
| Date of Commencement: 26-11-2025 |
Date of Completion: 19-12-2025 |
| Scheme Name: 5th SFC Grant in Aid |
Scheme Component Name: MAINTENANCE OF ROADS AND BRIDGES |
| Project Sub-Category: CC Road |
Project Type: New Work |
| Name of Executant: PRAMATHA TRIPATHY |
|
Administrative Approval Details
Approval No.: OD/369/3546/121086/409654/00066110/AS
Technical Sanction Details
Technical Sanction No.: OD/369/3546/121086/409654/00066110/TS
Fund Sanction No.: 6473
Fund Sanction Amount (in Rs.): 200000
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 |
8.75206593024 |
539.302832 |
4720.0139420291 |
| 2 |
Concrete (AR0303a) : Cement concrete (1:3:6) with 4 cm. hard granite(Hand Broken) metal - Cement concrete (1:3:6) with 4 cm. hard granite(Hand 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 |
16.95712773984 |
5705.66330994 |
96751.661587171 |
| 3 |
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 |
12.32928479904 |
7397.15624878 |
91201.646094207 |
| 4 |
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 |
18.023182 |
216.23489289764 |
3897.2408294447 |
Total Amount (in Rs.): 196570.56245285
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 (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.
|
8.75206593024 |
Cubic Meter |
0.1236 |
1.0817553489777 |
- |
- |
- |
- |
| 2 |
Concrete (AR0303a) : Cement concrete (1:3:6) with 4 cm. hard granite(Hand Broken) metal - Cement concrete (1:3:6) with 4 cm. hard granite(Hand 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.
|
16.95712773984 |
Cubic Meter |
3.9 |
66.132798185376 |
- |
- |
0.18 |
3.0522829931712 |
| 3 |
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.
|
12.32928479904 |
Cubic Meter |
4.6 |
56.714710075584 |
- |
- |
0.68 |
8.3839136633472 |
| 4 |
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
|
18.023182 |
Square Meter |
- |
- |
0.05 |
0.9011591 |
0.05 |
0.9011591 |
| Total Qty |
123.92926360994 |
12.337355756518 |
0.9011591 |
| Rate Per Man Day |
462 |
562 |
512 |
| Total Amount |
57255.319787791 |
6933.5939351633 |
461.3934592 |
Total Labour Amount (in Rs.): 64650.307182155
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM029 |
BRM340 |
BRM028 |
BRM045 |
BRM056 |
BRM104 |
BRM092 |
| 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) |
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. |
8.75206593024 |
Cum |
1 |
8.75206593024 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
Concrete (AR0303a) :.Cement concrete (1:3:6) with 4 cm. hard granite(Hand Broken) metal - Cement concrete (1:3:6) with 4 cm. hard granite(Hand 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. |
16.95712773984 |
Cum |
- |
- |
2.29 |
38.831822524234 |
0.48 |
8.1394213151232 |
0.96 |
16.278842630246 |
- |
- |
- |
- |
- |
- |
| 3 |
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. |
12.32928479904 |
Cum |
- |
- |
3.23 |
39.823589900899 |
0.45 |
5.548178159568 |
- |
- |
0.9 |
11.096356319136 |
- |
- |
- |
- |
| 4 |
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 |
18.023182 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.00267 |
0.04812189594 |
0.126 |
2.270920932 |
| Total Qty |
8.75206593024 |
78.655412425133 |
13.687599474691 |
16.278842630246 |
11.096356319136 |
0.04812189594 |
2.270920932 |
| Rate Per Unit |
401.61 |
595.407 |
481.21 |
1649.27 |
2258.53 |
58573.086 |
229.106 |
| Total Amount |
3514.9171982437 |
46831.983145811 |
6586.6097432162 |
26848.206784786 |
25061.453637458 |
2818.6479493767 |
520.28161104679 |
Total Material Amount (in Rs.): 112182.10006994
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM029 |
BRM340 |
BRM028 |
BRM045 |
BRM056 |
BRM104 |
BRM092 |
| 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) |
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. |
8.75206593024 |
Cum |
1 |
8.75206593024 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
Concrete (AR0303a) :.Cement concrete (1:3:6) with 4 cm. hard granite(Hand Broken) metal - Cement concrete (1:3:6) with 4 cm. hard granite(Hand 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. |
16.95712773984 |
Cum |
- |
- |
2.29 |
38.831822524234 |
0.48 |
8.1394213151232 |
0.96 |
16.278842630246 |
- |
- |
- |
- |
- |
- |
| 3 |
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. |
12.32928479904 |
Cum |
- |
- |
3.23 |
39.823589900899 |
0.45 |
5.548178159568 |
- |
- |
0.9 |
11.096356319136 |
- |
- |
- |
- |
| 4 |
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 |
18.023182 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.00267 |
0.04812189594 |
0.000614 |
0.011066233748 |
| Total Qty |
8.75206593024 |
78.655412425133 |
13.687599474691 |
16.278842630246 |
11.096356319136 |
0.04812189594 |
0.011066233748 |
| Rate Per Unit |
75.25 |
0 |
75.25 |
309.5 |
309.5 |
0 |
0 |
| Total Amount |
658.59296125056 |
0 |
1029.9918604705 |
5038.3017940613 |
3434.3222807726 |
0 |
0 |
Total Royalty Amount (in Rs.): 10161.208896555
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Provision for Contingency @
Rs. 2000
|
Rs. 2000 |
| 2 |
Display Citizen Board @
Rs. 925
|
Rs. 925 |
| 3 |
Any Other Lumpsum @
Rs. 500
|
Rs. 500 |
Total Addition Component Amount (in Rs.): 3425
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.): 199995.56245285
