| State: Odisha |
District: Jajpur |
Block: Badchana |
Gram Panchayat: Badachana |
Work Code: OD/356/3394/118238/401700/00038312 (RENOVATION OF MALIA POKHARI)
Project Category: Water Body
| Financial Year: 2025-26 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Badchana |
Proposal Date: - |
| Date of Commencement: - |
Date of Completion: - |
| Scheme Name: 5th SFC Grant in Aid |
Scheme Component Name: Maintenance of Capital Assets |
| Project Sub-Category: Tank |
Project Type: Renovation or Rejuvenation |
| Name of Executant: |
|
Administrative Approval Details
Approval No.:
Technical Sanction Details
Technical Sanction No.:
Fund Sanction No.: 1313
Fund Sanction Amount (in Rs.): 1000000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Earth Work (AR0104) : Earth work in slushy soil (in water upto 0.6m depth requiring the aid of pans and vessels) within 50m. Initial lead and 1.5m initial lift - Earth work in slushy soil (in water upto 0.6m depth requiring the aid of pans and vessels) within 50m. initial lead and 1.5m initial lift as per the direction and specification of the Deparment.
|
Cum |
2760 |
205.3128 |
566663.328 |
| 2 |
Special items for irrigation works (AR0216A) : Excavation, loading, unloading, and carriage by mechanical means of all kinds of soil within an initial lead of 2 km from the place of excavation complete. - Excavation, loading, unloading, and carriage by mechanical means of all kinds of soil, including stoney earth, gravel, and moorum etc interspread with boulders upto 1/2 cum size with all lifts and delifts including trimming of slopes and bed to design section and depositing the the excavated materials away from work site as per the specification and as directed by the Engineer-in-charge within an initial lead of 2 km from the place of excavation complete. Per 1 cum.
|
Cum |
4657.5 |
92.8594 |
432492.6555 |
Total Amount (in Rs.): 999155.9835
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
| 462 |
| Qty/Unit (B) |
Total Qty (A*B) |
| 1 |
Earth Work (AR0104) : Earth work in slushy soil (in water upto 0.6m depth requiring the aid of pans and vessels) within 50m. Initial lead and 1.5m initial lift - Earth work in slushy soil (in water upto 0.6m depth requiring the aid of pans and vessels) within 50m. initial lead and 1.5m initial lift as per the direction and specification of the Deparment.
|
2760 |
Cubic Meter |
0.44 |
1214.4 |
| Total Qty |
1214.4 |
| Rate Per Man Day |
462 |
| Total Amount |
561052.8 |
Total Labour Amount (in Rs.): 561052.8
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRMMR0065 |
BRMMR0102 |
BRMMR0110 |
| Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
Earth Work (AR0104) :.Earth work in slushy soil (in water upto 0.6m depth requiring the aid of pans and vessels) within 50m. Initial lead and 1.5m initial lift - Earth work in slushy soil (in water upto 0.6m depth requiring the aid of pans and vessels) within 50m. initial lead and 1.5m initial lift as per the direction and specification of the Deparment. |
2760 |
Cum |
- |
- |
- |
- |
- |
- |
| 2 |
Special items for irrigation works(AR0216A) :.Excavation, loading, unloading, and carriage by mechanical means of all kinds of soil within an initial lead of 2 km from the place of excavation complete. - Excavation, loading, unloading, and carriage by mechanical means of all kinds of soil, including stoney earth, gravel, and moorum etc interspread with boulders upto 1/2 cum size with all lifts and delifts including trimming of slopes and bed to design section and depositing the the excavated materials away from work site as per the specification and as directed by the Engineer-in-charge within an initial lead of 2 km from the place of excavation complete. Per 1 cum. |
4657.5 |
Cum |
1 |
4657.5 |
1 |
4657.5 |
1 |
4657.5 |
| Total Qty |
4657.5 |
4657.5 |
4657.5 |
| Rate Per Unit |
1 |
25.01 |
65.93 |
| Total Amount |
4657.5 |
116484.075 |
307068.975 |
Total Material Amount (in Rs.): 428210.55
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
| No data to display. |
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 544
|
Rs. 544 |
| 2 |
Provision for Contingency @
Rs. 300
|
Rs. 300 |
Total Addition Component Amount (in Rs.): 844
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.): 999999.9835
