| State: Odisha |
District: Rayagada |
Block: Rayagada |
Gram Panchayat: Matikona |
Work Code: OD/370/3557/121270/426366/00039274 (Improvement of Tank at Matikana)
Project Category: Water Body
| Financial Year: 2025-26 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Rayagada |
Proposal Date: - |
| Date of Commencement: 13-02-2026 |
Date of Completion: - |
| Scheme Name: 5th SFC Grant in Aid |
Scheme Component Name: Preservation and Development of Water Bodies |
| Project Sub-Category: Tank |
Project Type: New Work |
| Name of Executant: DEEPTI RANJAN BEHERA |
|
Administrative Approval Details
Approval No.: OD/370/3557/121270/426366/00039274/AS
Technical Sanction Details
Technical Sanction No.: OD/370/3557/121270/426366/00039274/TS
Fund Sanction No.: 34998
Fund Sanction Amount (in Rs.): 663694
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Earth Work (AR0102aa) : Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift - Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per the direction of the Engineer-in-charge
|
Cum |
45.735 |
240.77592 |
11011.8867012 |
| 2 |
Concrete (AR0303) : Cement concrete (1:3:6) with 4 cm. Crusher Broken hard granite metal - Cement concrete (1:3:6) 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 |
79.31 |
5393.04830992 |
427722.66145976 |
| 3 |
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 |
99.6 |
216.36314794964 |
21549.769535784 |
| 4 |
R.C.C. Work (AR0410a) : Centring & Shuttering for R.C.C. floor and roof slabs, landings,balconies, projecting sun shades and chajjas - 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. floor and roof slabs, landings, balconies, projecting sun shades and chajjas up to 4.3m height
|
Sqm |
6.6 |
662.689943368 |
4373.7536262288 |
| 5 |
R.C.C. Work (AR0409) : Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position - Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position including cost of binding wire 18 to 20 gauge with cost of steel rod and as per drawing, design, and direction of Engineer-in-charge.
|
Qntl |
1.5 |
8652.9234393 |
12979.38515895 |
| 6 |
R.C.C. Work (AR0402) : Reinforced cement concrete (1:11/2:3) work with 12mm size black hard crusher broken granite chips including hoisting and laying in position compacting(To be used for minor repair work only) - 'Reinforced cement concrete (1:1.5:3) work with 12mm size black hard crusher broken granite 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 and as per direction of Engineer-in charge. (To be used for minor repair work only)
|
Cum |
1.32 |
7714.82822992 |
10183.573263494 |
| 7 |
Masonry Stone Work (AR0713) : Rough stone dry packing in approns and revetments with hard granite stones (15cm to 30cm) with hard granite stones - Rough stone dry packing in approns and revetments with hard granite stones (15cm to 30cm) with hard granite stones of size not less than 0.0025 cum stacked including cost, conveyance, royalty, taxes of all materials, labour required for the work etc. complete and as per direction of Engineer-in charge. (15cm-30cm)
|
Cum |
60 |
1707.1727 |
102430.362 |
| 8 |
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 |
8.0975 |
6961.89152304 |
56373.916607816 |
Total Amount (in Rs.): 646625.30835323
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
Skilled
|
Semi-Skilled
|
Highly-Skilled
|
| 462 |
562 |
512 |
612 |
| 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 (AR0102aa) : Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift - Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per the direction of the Engineer-in-charge
|
45.735 |
Cubic Meter |
0.516 |
23.59926 |
- |
- |
- |
- |
- |
- |
| 2 |
Concrete (AR0303) : Cement concrete (1:3:6) with 4 cm. Crusher Broken hard granite metal - Cement concrete (1:3:6) 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.
|
79.31 |
Cubic Meter |
3.9 |
309.309 |
- |
- |
0.18 |
14.2758 |
- |
- |
| 3 |
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
|
99.6 |
Square Meter |
- |
- |
0.05 |
4.98 |
0.05 |
4.98 |
- |
- |
| 4 |
R.C.C. Work (AR0410a) : Centring & Shuttering for R.C.C. floor and roof slabs, landings,balconies, projecting sun shades and chajjas - 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. floor and roof slabs, landings, balconies, projecting sun shades and chajjas up to 4.3m height
|
6.6 |
Square Meter |
- |
- |
0.30555555555556 |
2.0166666666667 |
0.30555555555556 |
2.0166666666667 |
- |
- |
| 5 |
R.C.C. Work (AR0409) : Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position - Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position including cost of binding wire 18 to 20 gauge with cost of steel rod and as per drawing, design, and direction of Engineer-in-charge.
|
1.5 |
Quintal |
0.8 |
1.2 |
0.044 |
0.066 |
- |
- |
0.3 |
0.45 |
| 6 |
R.C.C. Work (AR0402) : Reinforced cement concrete (1:11/2:3) work with 12mm size black hard crusher broken granite chips including hoisting and laying in position compacting(To be used for minor repair work only) - 'Reinforced cement concrete (1:1.5:3) work with 12mm size black hard crusher broken granite 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 and as per direction of Engineer-in charge. (To be used for minor repair work only)
|
1.32 |
Cubic Meter |
4.6 |
6.072 |
- |
- |
0.68 |
0.8976 |
- |
- |
| 7 |
Masonry Stone Work (AR0713) : Rough stone dry packing in approns and revetments with hard granite stones (15cm to 30cm) with hard granite stones - Rough stone dry packing in approns and revetments with hard granite stones (15cm to 30cm) with hard granite stones of size not less than 0.0025 cum stacked including cost, conveyance, royalty, taxes of all materials, labour required for the work etc. complete and as per direction of Engineer-in charge. (15cm-30cm)
|
60 |
Cubic Meter |
1.04 |
62.4 |
0.35 |
21 |
- |
- |
0.17 |
10.2 |
| 8 |
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.
|
8.0975 |
Cubic Meter |
4.6 |
37.2485 |
- |
- |
0.68 |
5.5063 |
- |
- |
| Total Qty |
439.82876 |
27.676366666667 |
28.062666666667 |
10.65 |
| Rate Per Man Day |
462 |
562 |
512 |
612 |
| Total Amount |
203200.88712 |
15554.118066667 |
14368.085333333 |
6517.8 |
Total Labour Amount (in Rs.): 239640.89052
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM044 |
BRM104 |
BRM092 |
BRM084 |
BRM162 |
BRM341 |
BRM056 |
BRM034 |
| 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) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
Earth Work (AR0102aa) :.Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift - Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per the direction of the Engineer-in-charge |
45.735 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
Concrete (AR0303) :.Cement concrete (1:3:6) with 4 cm. Crusher Broken hard granite metal - Cement concrete (1:3:6) 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. |
79.31 |
Cum |
2.29 |
181.6199 |
0.48 |
38.0688 |
0.96 |
76.1376 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
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 |
99.6 |
Sqm |
- |
- |
- |
- |
- |
- |
0.00267 |
0.265932 |
0.126 |
12.5496 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 4 |
R.C.C. Work (AR0410a) :.Centring & Shuttering for R.C.C. floor and roof slabs, landings,balconies, projecting sun shades and chajjas - 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. floor and roof slabs, landings, balconies, projecting sun shades and chajjas up to 4.3m height |
6.6 |
Sqm |
- |
- |
- |
- |
- |
- |
0.0050222222222222 |
0.033146666666667 |
- |
- |
0.62222222222222 |
4.1066666666667 |
- |
- |
- |
- |
- |
- |
- |
- |
| 5 |
R.C.C. Work (AR0409) :.Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position - Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position including cost of binding wire 18 to 20 gauge with cost of steel rod and as per drawing, design, and direction of Engineer-in-charge. |
1.5 |
Qntl |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.8 |
1.2 |
1.05 |
1.575 |
- |
- |
- |
- |
| 6 |
R.C.C. Work (AR0402) :.Reinforced cement concrete (1:11/2:3) work with 12mm size black hard crusher broken granite chips including hoisting and laying in position compacting(To be used for minor repair work only) - 'Reinforced cement concrete (1:1.5:3) work with 12mm size black hard crusher broken granite 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 and as per direction of Engineer-in charge. (To be used for minor repair work only) |
1.32 |
Cum |
4.29 |
5.6628 |
0.45 |
0.594 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.9 |
1.188 |
- |
- |
| 7 |
Masonry Stone Work (AR0713) :.Rough stone dry packing in approns and revetments with hard granite stones (15cm to 30cm) with hard granite stones - Rough stone dry packing in approns and revetments with hard granite stones (15cm to 30cm) with hard granite stones of size not less than 0.0025 cum stacked including cost, conveyance, royalty, taxes of all materials, labour required for the work etc. complete and as per direction of Engineer-in charge. (15cm-30cm) |
60 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1 |
60 |
| 8 |
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. |
8.0975 |
Cum |
3.23 |
26.154925 |
0.45 |
3.643875 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.9 |
7.28775 |
- |
- |
| Total Qty |
213.437625 |
42.306675 |
76.1376 |
0.29907866666667 |
12.5496 |
4.1066666666667 |
1.2 |
1.575 |
8.47575 |
60 |
| Rate Per Unit |
600.692 |
483.09 |
1421.31 |
58620.646 |
229.106 |
250.166 |
90.1 |
6397.397 |
1867.93 |
763.27 |
| Total Amount |
128210.2738365 |
20437.93162575 |
108215.132256 |
17532.184644819 |
2875.1886576 |
1027.3483733333 |
108.12 |
10075.900275 |
15832.1076975 |
45796.2 |
Total Material Amount (in Rs.): 350110.3873665
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM044 |
BRM104 |
BRM092 |
BRM084 |
BRM341 |
BRM056 |
BRM034 |
| 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) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
Earth Work (AR0102aa) :.Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift - Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per the direction of the Engineer-in-charge |
45.735 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
Concrete (AR0303) :.Cement concrete (1:3:6) with 4 cm. Crusher Broken hard granite metal - Cement concrete (1:3:6) 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. |
79.31 |
Cum |
2.29 |
181.6199 |
0.48 |
38.0688 |
0.96 |
76.1376 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
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 |
99.6 |
Sqm |
- |
- |
- |
- |
- |
- |
0.00267 |
0.265932 |
0.000614 |
0.0611544 |
- |
- |
- |
- |
- |
- |
- |
- |
| 4 |
R.C.C. Work (AR0410a) :.Centring & Shuttering for R.C.C. floor and roof slabs, landings,balconies, projecting sun shades and chajjas - 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. floor and roof slabs, landings, balconies, projecting sun shades and chajjas up to 4.3m height |
6.6 |
Sqm |
- |
- |
- |
- |
- |
- |
0.0050222222222222 |
0.033146666666667 |
- |
- |
0.0076666666666667 |
0.0506 |
- |
- |
- |
- |
- |
- |
| 5 |
R.C.C. Work (AR0409) :.Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position - Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position including cost of binding wire 18 to 20 gauge with cost of steel rod and as per drawing, design, and direction of Engineer-in-charge. |
1.5 |
Qntl |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.05 |
1.575 |
- |
- |
- |
- |
| 6 |
R.C.C. Work (AR0402) :.Reinforced cement concrete (1:11/2:3) work with 12mm size black hard crusher broken granite chips including hoisting and laying in position compacting(To be used for minor repair work only) - 'Reinforced cement concrete (1:1.5:3) work with 12mm size black hard crusher broken granite 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 and as per direction of Engineer-in charge. (To be used for minor repair work only) |
1.32 |
Cum |
4.29 |
5.6628 |
0.45 |
0.594 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.9 |
1.188 |
- |
- |
| 7 |
Masonry Stone Work (AR0713) :.Rough stone dry packing in approns and revetments with hard granite stones (15cm to 30cm) with hard granite stones - Rough stone dry packing in approns and revetments with hard granite stones (15cm to 30cm) with hard granite stones of size not less than 0.0025 cum stacked including cost, conveyance, royalty, taxes of all materials, labour required for the work etc. complete and as per direction of Engineer-in charge. (15cm-30cm) |
60 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1 |
60 |
| 8 |
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. |
8.0975 |
Cum |
3.23 |
26.154925 |
0.45 |
3.643875 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.9 |
7.28775 |
- |
- |
| Total Qty |
213.437625 |
42.306675 |
76.1376 |
0.29907866666667 |
0.0611544 |
0.0506 |
1.575 |
8.47575 |
60 |
| Rate Per Unit |
0 |
152.25 |
163.28 |
0 |
0 |
0 |
0 |
163.28 |
163.28 |
| Total Amount |
0 |
6441.19126875 |
12431.747328 |
0 |
0 |
0 |
0 |
1383.92046 |
9796.8 |
Total Royalty Amount (in Rs.): 30053.65905675
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 3500
|
Rs. 3500 |
| 2 |
Any Other Lumpsum @
Rs. 6928
|
Rs. 6928 |
| 3 |
Provision for Contingency @
Rs. 6640
|
Rs. 6640 |
Total Addition Component Amount (in Rs.): 17068
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.): 663693.30835323
