| State: Odisha |
District: Khordha |
Block: Khordha |
Gram Panchayat: Nalipada-Arjunapur |
Work Code: OD/362/3464/119676/407360/00075022 (Construction of Metal Moorum road from NH- 57 to Saradhapur village)
Project Category: Road
| Financial Year: 2021-22 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Khordha |
Proposal Date: - |
| Date of Commencement: 20-02-2026 |
Date of Completion: 01-04-2026 |
| Scheme Name: 5th SFC Grant in Aid |
Scheme Component Name: All Weather Connectivity |
| Project Sub-Category: Mettalling Road |
Project Type: New Work |
| Name of Executant: RASHMI PRAVA BEHERA |
|
Administrative Approval Details
Approval No.: OD/362/3464/119676/407360/00075022/AS
Technical Sanction Details
Technical Sanction No.: OD/362/3464/119676/407360/00075022/TS
Fund Sanction No.:
Fund Sanction Amount (in Rs.): 300000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
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 |
46.2554928 |
1235.1789446784 |
57133.810782283 |
| 2 |
Road Work (AR1341a) : Providing, laying, spreading and compacting Grading-I stone aggregates of specific sizes using moorum or gravel to water bound macadam - Providing, laying, spreading and compacting Grading-I stone aggregates of specific sizes using moorum or gravel to water bound macadam specification including spreading in uniform thickness, hand packing, rolling with 3 wheeled steel roller 8-10 tonnes in stages to proper grade and camber, applying and brooming requisite type of screening/binding materials to fill up the interstices of coarse aggregate, watering and compacting to the required density as per Clause 404 of MoRT&H Specifications for Road & Bridge works(Last Revision).
|
Cum |
46.2554928 |
2587.6038961111 |
119690.89338582 |
| 3 |
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 |
46.2554928 |
2507.1910911307 |
115971.35946402 |
Total Amount (in Rs.): 292796.06363212
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 |
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.
|
46.2554928 |
Cubic Meter |
1.0600706713781 |
49.03409130742 |
- |
- |
- |
- |
| 2 |
Road Work (AR1341a) : Providing, laying, spreading and compacting Grading-I stone aggregates of specific sizes using moorum or gravel to water bound macadam - Providing, laying, spreading and compacting Grading-I stone aggregates of specific sizes using moorum or gravel to water bound macadam specification including spreading in uniform thickness, hand packing, rolling with 3 wheeled steel roller 8-10 tonnes in stages to proper grade and camber, applying and brooming requisite type of screening/binding materials to fill up the interstices of coarse aggregate, watering and compacting to the required density as per Clause 404 of MoRT&H Specifications for Road & Bridge works(Last Revision).
|
46.2554928 |
Cubic Meter |
0.69444444444444 |
32.12187 |
0.028 |
1.2951537984 |
0.0055555555555556 |
0.25697496 |
| 3 |
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.
|
46.2554928 |
Cubic Meter |
1.7667844522968 |
81.723485512367 |
- |
- |
- |
- |
| Total Qty |
162.87944681979 |
0.25697496 |
1.2951537984 |
| Rate Per Man Day |
462 |
562 |
512 |
| Total Amount |
75250.304430742 |
144.41992752 |
663.1187447808 |
Total Labour Amount (in Rs.): 76057.843103043
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM025 |
BRMMR0037 |
BRM075 |
BRM041 |
| 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 |
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. |
46.2554928 |
Cum |
1.28 |
59.207030784 |
- |
- |
- |
- |
- |
- |
| 2 |
Road Work (AR1341a) :.Providing, laying, spreading and compacting Grading-I stone aggregates of specific sizes using moorum or gravel to water bound macadam - Providing, laying, spreading and compacting Grading-I stone aggregates of specific sizes using moorum or gravel to water bound macadam specification including spreading in uniform thickness, hand packing, rolling with 3 wheeled steel roller 8-10 tonnes in stages to proper grade and camber, applying and brooming requisite type of screening/binding materials to fill up the interstices of coarse aggregate, watering and compacting to the required density as per Clause 404 of MoRT&H Specifications for Road & Bridge works(Last Revision). |
46.2554928 |
Cum |
0.3 |
13.87664784 |
0.4 |
18.50219712 |
1.21 |
55.969146288 |
- |
- |
| 3 |
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. |
46.2554928 |
Cum |
0.3 |
13.87664784 |
- |
- |
- |
- |
1 |
46.2554928 |
| Total Qty |
86.960326464 |
18.50219712 |
55.969146288 |
46.2554928 |
| Rate Per Unit |
532.56 |
10 |
1318.85 |
1184.77 |
| Total Amount |
46311.591461668 |
185.0219712 |
73814.908581929 |
54802.120204656 |
Total Material Amount (in Rs.): 175113.64221945
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM025 |
BRM075 |
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 (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. |
46.2554928 |
Cum |
1.28 |
59.207030784 |
- |
- |
- |
- |
| 2 |
Road Work (AR1341a) :.Providing, laying, spreading and compacting Grading-I stone aggregates of specific sizes using moorum or gravel to water bound macadam - Providing, laying, spreading and compacting Grading-I stone aggregates of specific sizes using moorum or gravel to water bound macadam specification including spreading in uniform thickness, hand packing, rolling with 3 wheeled steel roller 8-10 tonnes in stages to proper grade and camber, applying and brooming requisite type of screening/binding materials to fill up the interstices of coarse aggregate, watering and compacting to the required density as per Clause 404 of MoRT&H Specifications for Road & Bridge works(Last Revision). |
46.2554928 |
Cum |
0.3 |
13.87664784 |
1.21 |
55.969146288 |
- |
- |
| 3 |
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. |
46.2554928 |
Cum |
0.3 |
13.87664784 |
- |
- |
1 |
46.2554928 |
| Total Qty |
86.960326464 |
55.969146288 |
46.2554928 |
| Rate Per Unit |
40.25 |
309.5 |
309.5 |
| Total Amount |
3500.153140176 |
17322.450776136 |
14316.0750216 |
Total Royalty Amount (in Rs.): 35138.678937912
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Provision for Contingency @
1%
|
Rs. 2927.9606363212 |
| 2 |
Display Citizen Board @
Rs. 2000
|
Rs. 2000 |
| 3 |
Any Other Lumpsum @
Rs. 2275
|
Rs. 2275 |
Total Addition Component Amount (in Rs.): 7202.9606363212
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.): 299999.02426844
