| State: Odisha |
District: Mayurbhanj |
Block: Khunta |
Gram Panchayat: Sapanchua |
Work Code: OD/365/3499/120243/390794/00094804 (Connectivity of Road with Grade-II Metalling and Construction of Culvert from Sapanchua Madan House to Chaudhray Sahi)
Project Category: Road
| Financial Year: 2021-22 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Khunta |
Proposal Date: - |
| Date of Commencement: 27-03-2026 |
Date of Completion: - |
| 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: Chandan Kumar Gartia |
|
Administrative Approval Details
Approval No.: OD/365/3499/120243/390794/00094804/AS
Technical Sanction Details
Technical Sanction No.: OD/365/3499/120243/390794/00094804/TS
Fund Sanction No.: 1048
Fund Sanction Amount (in Rs.): 500000
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 |
153.2625 |
1200.0535686784 |
183923.21006957 |
| 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 |
100.5 |
3084.7989811307 |
310022.29760364 |
Total Amount (in Rs.): 493945.50767321
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
| 462 |
| 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.
|
153.2625 |
Cubic Meter |
1.0600706713781 |
162.46908127208 |
| 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.
|
100.5 |
Cubic Meter |
1.7667844522968 |
177.56183745583 |
| Total Qty |
340.03091872792 |
| Rate Per Man Day |
462 |
| Total Amount |
157094.2844523 |
Total Labour Amount (in Rs.): 157094.2844523
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM025 |
BRM041 |
| 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. |
153.2625 |
Cum |
1.28 |
196.176 |
- |
- |
| 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. |
100.5 |
Cum |
0.3 |
30.15 |
1 |
100.5 |
| Total Qty |
226.326 |
100.5 |
| Rate Per Unit |
405.39 |
1494.81 |
| Total Amount |
91750.29714 |
150228.405 |
Total Material Amount (in Rs.): 241978.70214
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM025 |
BRM041 |
| 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. |
153.2625 |
Cum |
1.28 |
196.176 |
- |
- |
| 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. |
100.5 |
Cum |
0.3 |
30.15 |
1 |
100.5 |
| Total Qty |
226.326 |
100.5 |
| Rate Per Unit |
140.25 |
579.5 |
| Total Amount |
31742.2215 |
58239.75 |
Total Royalty Amount (in Rs.): 89981.9715
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Provision for Contingency @
1%
|
Rs. 4939.4550767321 |
| 2 |
Display Citizen Board @
Rs. 1115
|
Rs. 1115 |
Total Addition Component Amount (in Rs.): 6054.4550767321
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.): 499999.96274994
