| State: Odisha |
District: Nayagarh |
Block: Bhapur |
Gram Panchayat: Badasahara |
Work Code: OD/367/3523/120588/406161/00069166 (Const. of Gopalprasad Harijana sahi Road Paver block)
Project Category: Other Infrastructure
| Financial Year: 2025-26 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Bhapur |
Proposal Date: - |
| Date of Commencement: 16-12-2025 |
Date of Completion: 14-01-2026 |
| Scheme Name: Bikashita Gaon Bikashita Odisha |
Scheme Component Name: Viksit Gaon Vikshit Odisha (VGVO) |
| Project Sub-Category: Parking shed |
Project Type: New Work |
| Name of Executant: Dillip Udalin |
|
Administrative Approval Details
Approval No.: OD/367/3523/120588/406161/00069166/AS
Technical Sanction Details
Technical Sanction No.: OD/367/3523/120588/406161/00069166/TS
Fund Sanction No.: 2119
Fund Sanction Amount (in Rs.): 490314
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 |
10.4388 |
6934.31395986 |
72385.916564187 |
| 2 |
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 |
650.39 |
630.2691 |
409920.719949 |
Total Amount (in Rs.): 482306.63651319
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 |
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.
|
10.4388 |
Cubic Meter |
4.6 |
48.01848 |
0.68 |
7.098384 |
| Total Qty |
48.01848 |
7.098384 |
| Rate Per Man Day |
462 |
562 |
| Total Amount |
22184.53776 |
3989.291808 |
Total Labour Amount (in Rs.): 26173.829568
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM056 |
BRM029 |
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 |
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. |
10.4388 |
Cum |
3.23 |
33.717324 |
0.45 |
4.69746 |
0.9 |
9.39492 |
- |
- |
- |
- |
| 2 |
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. |
650.39 |
Sqm |
- |
- |
- |
- |
- |
- |
0.03 |
19.5117 |
1 |
650.39 |
| Total Qty |
33.717324 |
4.69746 |
9.39492 |
19.5117 |
650.39 |
| Rate Per Unit |
587.627 |
430.15 |
1802.83 |
423.72 |
608.4 |
| Total Amount |
19813.209950148 |
2020.612419 |
16937.4436236 |
8267.497524 |
395697.276 |
Total Material Amount (in Rs.): 442736.03951675
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM056 |
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 |
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. |
10.4388 |
Cum |
3.23 |
33.717324 |
0.45 |
4.69746 |
0.9 |
9.39492 |
- |
- |
| 2 |
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. |
650.39 |
Sqm |
- |
- |
- |
- |
- |
- |
0.03 |
19.5117 |
| Total Qty |
33.717324 |
4.69746 |
9.39492 |
19.5117 |
| Rate Per Unit |
0 |
305.25 |
199.5 |
305.25 |
| Total Amount |
0 |
1433.899665 |
1874.28654 |
5955.946425 |
Total Royalty Amount (in Rs.): 9264.13263
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Provision for Contingency @
Rs. 2294
|
Rs. 2294 |
| 2 |
Display Citizen Board @
Rs. 5000
|
Rs. 5000 |
Total Addition Component Amount (in Rs.): 7294
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.): 489600.63651319
