| State: Odisha |
District: Balasore |
Block: Bahanaga |
Gram Panchayat: Dandaharipur |
Work Code: OD/346/3298/116051/393819/00107098 (REPAIR AND MAINTENANCE OF THE ROAD AND BRIDGE FROM RD ROAD TO KAMARIPUR PWD ROAD VIA-KRUSHNAPUR HATIPANDA)
Project Category: Road
| Financial Year: 2020-21 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Bahanaga |
Proposal Date: 13-07-2018 |
| Date of Commencement: 24-03-2026 |
Date of Completion: 04-04-2026 |
| Scheme Name: 5th SFC Grant in Aid |
Scheme Component Name: All Weather Connectivity |
| Project Sub-Category: CC Road |
Project Type: Repair and Maintenance |
| Name of Executant: KISAN KUMAR MURMU |
|
Administrative Approval Details
Approval No.: OD/346/3298/116051/393819/00107098/AS
Technical Sanction Details
Technical Sanction No.: OD/346/3298/116051/393819/00107098/TS
Fund Sanction No.: 9122
Fund Sanction Amount (in Rs.): 450000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
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 |
58.8706272 |
2320.4580425996 |
136606.82035912 |
| 2 |
Road Work (AR1305) : Filler materials laterite moorum and consolidation with H.R.R. - Supplying & spreading metal to proper camber and consolidation with filler materials laterite moorum and consolidation with H.R.R. including watering and turf edging including cost, conveyance, royalty, and taxes, etc. required for work as per specification and direction of Engineer-in-Charge.
|
Cum |
58.8706272 |
3186.6069811307 |
187597.55161906 |
| 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 |
39.023948416 |
2299.4506886784 |
89733.645060122 |
Total Amount (in Rs.): 413938.01703831
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
| 462 |
| Qty/Unit (B) |
Total Qty (A*B) |
| 1 |
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.
|
58.8706272 |
Cubic Meter |
1.1333922261484 |
66.723511216961 |
| 2 |
Road Work (AR1305) : Filler materials laterite moorum and consolidation with H.R.R. - Supplying & spreading metal to proper camber and consolidation with filler materials laterite moorum and consolidation with H.R.R. including watering and turf edging including cost, conveyance, royalty, and taxes, etc. required for work as per specification and direction of Engineer-in-Charge.
|
58.8706272 |
Cubic Meter |
1.7667844522968 |
104.01170883392 |
| 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.
|
39.023948416 |
Cubic Meter |
1.0600706713781 |
41.368143197173 |
| Total Qty |
212.10336324806 |
| Rate Per Man Day |
462 |
| Total Amount |
97991.753820602 |
Total Labour Amount (in Rs.): 97991.753820602
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM025 |
BRM029 |
BRM041 |
| Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
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. |
58.8706272 |
Cum |
0.89578798586572 |
52.73560056614 |
0.384 |
22.6063208448 |
- |
- |
| 2 |
Road Work (AR1305) :.Filler materials laterite moorum and consolidation with H.R.R. - Supplying & spreading metal to proper camber and consolidation with filler materials laterite moorum and consolidation with H.R.R. including watering and turf edging including cost, conveyance, royalty, and taxes, etc. required for work as per specification and direction of Engineer-in-Charge. |
58.8706272 |
Cum |
0.3 |
17.66118816 |
- |
- |
1 |
58.8706272 |
| 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. |
39.023948416 |
Cum |
1.28 |
49.95065397248 |
- |
- |
- |
- |
| Total Qty |
120.34744269862 |
22.6063208448 |
58.8706272 |
| Rate Per Unit |
1249.79 |
894.79 |
1367.49 |
| Total Amount |
150409.03041031 |
20227.909828719 |
80504.993989728 |
Total Material Amount (in Rs.): 251141.93422875
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM025 |
BRM029 |
BRM041 |
| Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
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. |
58.8706272 |
Cum |
0.89578798586572 |
52.73560056614 |
0.384 |
22.6063208448 |
- |
- |
| 2 |
Road Work (AR1305) :.Filler materials laterite moorum and consolidation with H.R.R. - Supplying & spreading metal to proper camber and consolidation with filler materials laterite moorum and consolidation with H.R.R. including watering and turf edging including cost, conveyance, royalty, and taxes, etc. required for work as per specification and direction of Engineer-in-Charge. |
58.8706272 |
Cum |
0.3 |
17.66118816 |
- |
- |
1 |
58.8706272 |
| 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. |
39.023948416 |
Cum |
1.28 |
49.95065397248 |
- |
- |
- |
- |
| Total Qty |
120.34744269862 |
22.6063208448 |
58.8706272 |
| Rate Per Unit |
146.25 |
442.25 |
552.5 |
| Total Amount |
17600.813494673 |
9997.6453936128 |
32526.021528 |
Total Royalty Amount (in Rs.): 60124.480416286
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Provision for Contingency @
Rs. 4500
|
Rs. 4500 |
| 2 |
Display Citizen Board @
Rs. 1500
|
Rs. 1500 |
| 3 |
Any Other Lumpsum @
Rs. 30061
|
Rs. 30061 |
Total Addition Component Amount (in Rs.): 36061
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.): 449999.01703831
