| State: Odisha |
District: Mayurbhanj |
Block: Betnoti |
Gram Panchayat: Mahisasole |
Work Code: OD/365/3491/120118/390439/00050094 (Renovation and Beautification of Shikarkhunta gudi Pokhari at Sikarkhunta )
Project Category: Water Body
| Financial Year: 2025-26 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Betnoti |
Proposal Date: - |
| Date of Commencement: 23-01-2026 |
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: PRASANTA KUMAR BEHERA |
|
Administrative Approval Details
Approval No.: OD/365/3491/120118/390439/00050094/AS
Technical Sanction Details
Technical Sanction No.: OD/365/3491/120118/390439/00050094/TS
Fund Sanction No.: 33742
Fund Sanction Amount (in Rs.): 400000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
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 |
5385 |
67.165 |
361683.525 |
| 2 |
Earth Work (AR0108) : extra lift of 1.5m to 3.0m - Extra lift of 1.5m or part thereof over the initial lift of 1.5m in all kinds of embankments and road works and ordinary earthwork in general.(1st extra lift of 1.5m to 3.0m)
|
Cum |
1470 |
19.13142 |
28123.1874 |
Total Amount (in Rs.): 389806.7124
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
| 462 |
| Qty/Unit (B) |
Total Qty (A*B) |
| 2 |
Earth Work (AR0108) : extra lift of 1.5m to 3.0m - Extra lift of 1.5m or part thereof over the initial lift of 1.5m in all kinds of embankments and road works and ordinary earthwork in general.(1st extra lift of 1.5m to 3.0m)
|
1470 |
Cubic Meter |
0.041 |
60.27 |
| Total Qty |
60.27 |
| Rate Per Man Day |
462 |
| Total Amount |
27844.74 |
Total Labour Amount (in Rs.): 27844.74
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 |
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. |
5385 |
Cum |
1 |
5385 |
1 |
5385 |
1 |
5385 |
| 2 |
Earth Work (AR0108) :.extra lift of 1.5m to 3.0m - Extra lift of 1.5m or part thereof over the initial lift of 1.5m in all kinds of embankments and road works and ordinary earthwork in general.(1st extra lift of 1.5m to 3.0m) |
1470 |
Cum |
- |
- |
- |
- |
- |
- |
| Total Qty |
5385 |
5385 |
5385 |
| Rate Per Unit |
1 |
25.01 |
40.49 |
| Total Amount |
5385 |
134678.85 |
218038.65 |
Total Material Amount (in Rs.): 358102.5
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. 3500
|
Rs. 3500 |
| 2 |
Any Other Lumpsum @
Rs. 2795.22
|
Rs. 2795.22 |
| 3 |
Provision for Contingency @
1%
|
Rs. 3898.067124 |
Total Addition Component Amount (in Rs.): 10193.287124
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.): 399999.999524
