| State: Odisha |
District: Mayurbhanj |
Block: Bahalda |
Gram Panchayat: Asana |
Work Code: OD/365/3488/120068/387540/00047683 (Renovation of Tolabandha at Jialda)
Project Category: Water Body
| Financial Year: 2025-26 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Bahalda |
Proposal Date: - |
| Date of Commencement: 21-02-2026 |
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: SARANGADHAR PRADHAN |
|
Administrative Approval Details
Approval No.: OD/365/3488/120068/387540/00047683/AS
Technical Sanction Details
Technical Sanction No.: OD/365/3488/120068/387540/00047683/TS
Fund Sanction No.: 26956
Fund Sanction Amount (in Rs.): 400000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Earth Work (AR0116) : Fine dressing and turfing with initial lead of 50m and 1.5m initial lift - Fine dressing and turfing with initial lead of 50m and 1.5m initial lift as per direction of Engineer-in-charge
|
Sqm |
1440 |
13.718628 |
19754.82432 |
| 2 |
Special items for irrigation works (AR0216) : 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 within an initial lead of 1km from the place of excavation. - 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 1km from the place of excavation complete. Per 1 cum.
|
Cum |
5125 |
67.165 |
344220.625 |
| 3 |
Site Clearance (AR1403i) : Clearing and grubbing road land including uprooting rank vegetation, grass, bushes, shrubs, saplings and trees girth up to 300 mm, removal of stumps of trees cut earlier and disposal of unserviceable materials - Clearing and grubbing road land including uprooting rank vegetation, grass, bushes, shrubs, saplings and trees girth up to 300 mm, removal of stumps of trees cut earlier and disposal of unserviceable materials and stacking of serviceable material to be used or auctioned, up to a lead of 1000 meters including removal and disposal of top organic soil not exceeding 150 mm in thickness and as per direction of Engineer-in-Charge (in area of light jungle)
|
Sqm |
960 |
7.34568455 |
7051.857168 |
Total Amount (in Rs.): 371027.306488
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
Semi-Skilled
|
| 462 |
512 |
| Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
| 1 |
Earth Work (AR0116) : Fine dressing and turfing with initial lead of 50m and 1.5m initial lift - Fine dressing and turfing with initial lead of 50m and 1.5m initial lift as per direction of Engineer-in-charge
|
1440 |
Square Meter |
0.0294 |
42.336 |
- |
- |
| 3 |
Site Clearance (AR1403i) : Clearing and grubbing road land including uprooting rank vegetation, grass, bushes, shrubs, saplings and trees girth up to 300 mm, removal of stumps of trees cut earlier and disposal of unserviceable materials - Clearing and grubbing road land including uprooting rank vegetation, grass, bushes, shrubs, saplings and trees girth up to 300 mm, removal of stumps of trees cut earlier and disposal of unserviceable materials and stacking of serviceable material to be used or auctioned, up to a lead of 1000 meters including removal and disposal of top organic soil not exceeding 150 mm in thickness and as per direction of Engineer-in-Charge (in area of light jungle)
|
960 |
Square Meter |
0.015 |
14.4 |
0.0006 |
0.576 |
| Total Qty |
56.736 |
0.576 |
| Rate Per Man Day |
462 |
512 |
| Total Amount |
26212.032 |
294.912 |
Total Labour Amount (in Rs.): 26506.944
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRMMR0065 |
BRMMR0102 |
BRMMR0104 |
| Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
Earth Work (AR0116) :.Fine dressing and turfing with initial lead of 50m and 1.5m initial lift - Fine dressing and turfing with initial lead of 50m and 1.5m initial lift as per direction of Engineer-in-charge |
1440 |
Sqm |
- |
- |
- |
- |
- |
- |
| 2 |
Special items for irrigation works(AR0216) :.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 within an initial lead of 1km from the place of excavation. - 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 1km from the place of excavation complete. Per 1 cum. |
5125 |
Cum |
1 |
5125 |
1 |
5125 |
1 |
5125 |
| 3 |
Site Clearance (AR1403i) :.Clearing and grubbing road land including uprooting rank vegetation, grass, bushes, shrubs, saplings and trees girth up to 300 mm, removal of stumps of trees cut earlier and disposal of unserviceable materials - Clearing and grubbing road land including uprooting rank vegetation, grass, bushes, shrubs, saplings and trees girth up to 300 mm, removal of stumps of trees cut earlier and disposal of unserviceable materials and stacking of serviceable material to be used or auctioned, up to a lead of 1000 meters including removal and disposal of top organic soil not exceeding 150 mm in thickness and as per direction of Engineer-in-Charge (in area of light jungle) |
960 |
Sqm |
- |
- |
- |
- |
- |
- |
| Total Qty |
5125 |
5125 |
5125 |
| Rate Per Unit |
1 |
25.01 |
40.49 |
| Total Amount |
5125 |
128176.25 |
207511.25 |
Total Material Amount (in Rs.): 340812.5
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. 5000
|
Rs. 5000 |
| 2 |
Any Other Lumpsum @
Rs. 19972.5
|
Rs. 19972.5 |
| 3 |
Provision for Contingency @
Rs. 4000
|
Rs. 4000 |
Total Addition Component Amount (in Rs.): 28972.5
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.): 399999.806488
