State: Odisha District: Jharsuguda Block: Jharsuguda Gram Panchayat: Talapatia
Work Code: OD/357/3404/118531/381108/00013552 (Construction of Market Complex at Tangarpali)
Project Category: Building
Financial Year: 2021-22 Execution Level: ps
Executing Agency: Panchayat Samiti, Jharsuguda Proposal Date: 02-11-2023
Date of Commencement: 24-07-2025 Date of Completion: -
Scheme Name: 5th SFC Grant in Aid Scheme Component Name: Creation of Capital Asset for Revenue Generation
Project Sub-Category: Market Complex Project Type: New Work
Name of Executant: Champabati chardia
Administrative Approval Details
Approval No.: OD/357/3404/118531/381108/00013552/AS
Technical Sanction Details
Technical Sanction No.: OD/357/3404/118531/381108/00013552/TS
Fund Sanction No.: 1111
Fund Sanction Amount (in Rs.): 1000000
ROYALTY STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM029 BRM340 BRM028 BRM044 BRM006 BRM060 BRM052 BRM104 BRM092 BRM084 BRM094 BRM174 BRM131 BRM132 BRM142 BRM255 BRM252
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) 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) 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) 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) Qty/unit (B) Total Qty (A*B)
1 Earth Work (AR0102a) :.Earth work in hard soil or gravelly soil within 50m. Initial lead and 1.5m initial lift - Earth work in hard soil or gravelly soil within 50m. Initial lead and 1.5m initial lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per the direction of the Engineer-in-charge 32.281152 Cum - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
2 Earth Work (AR0115) :.Filling foundation and plinth with sand well watered and rammed - Filling foundation and plinth with sand well watered and rammed including cost, conveyance, royalty, taxes of all materials, labours and T & P required for the work etc. complete and as per direction of Engineer-in charge. 37.546377792 Cum 1 37.546377792 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
3 Concrete (AR0303) :.Cement concrete (1:3:6) with 4 cm. Crusher Broken hard granite metal - Cement concrete (1:3:6) with 4 cm. hard granite(Crusher Broken) metal including laying in layers not exceeding 300 mm in depth, ramming, compacting to proper thickness, watering and curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T&P required for the work etc. complete and as per direction of Engineer-in charge. 11.310721008 Cum - - 2.29 25.90155110832 0.48 5.42914608384 0.96 10.85829216768 - - - - - - - - - - - - - - - - - - - - - - - - - -
4 Masonry Brick Work (AR0603c) :.Flyash Bricks of size (23cm x 11cm x 8cm) in cement mortar (1:6) in foundation and plinth - Brickwork with Flyash Bricks of size (23cm x 11cm x 8cm) in cement mortar (1:6) in foundation and plinth having crushing strength not less than 75.00 Kg/cm2 with dimensional tolerance ±8 percent immersing the bricks in water not less than six hours with cost conveyance, royalty, taxes of all materials, labor, and T&P required for the work, etc. complete and as per direction of Engineer-in-charge. 1.330323264 Cum - - 0.672 0.893977233408 0.28 0.37249051392 - - 400 532.1293056 - - - - - - - - - - - - - - - - - - - - - - - -
5 Masonry Brick Work (AR0603ci) :.Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure - Brickwork with Flyash Bricks of size (23cm x 11cm x 8cm) in cement mortar (1:6) in superstructure having crushing strength not less than 75.00 Kg/cm2 with dimensional tolerance ±8 percent immersing the bricks in water not less than six hours with cost conveyance, royalty, taxes of all materials, labor, and T&P required for the work, etc. complete and as per direction of Engineer-in-charge. 32.65281 Cum - - 0.672 21.94268832 0.28 9.1427868 - - 400 13061.124 - - - - - - - - - - - - - - - - - - - - - - - -
6 R.C.C. Work (AR0404Aa) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC foundation, footing bases of column, mass concreate, pre-cast slabs etc.) 9.5144448 Cum - - 3.4733 33.04652112384 0.45 4.28150016 - - - - 0.36 3.425200128 0.54 5.137800192 0.004005 0.038105351424 0.000921 0.0087628036608 - - - - - - - - - - - - - - - -
7 R.C.C. Work (AR0404Ab) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Plinth band) 2.3016249 Cum - - 3.4733 7.99423376517 0.45 1.035731205 - - - - 0.36 0.828584964 0.54 1.242877446 0.01335 0.030726692415 0.00307 0.007065988443 - - - - - - - - - - - - - - - -
8 R.C.C. Work (AR0404Ac) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge. (RCC Beams, Column, Girder & Bressmer etc) 0.8204580424 Cum - - 3.4733 2.8496969186679 0.45 0.36920611908 - - - - 0.36 0.295364895264 0.54 0.443047342896 0.041529 0.03407280204283 - - 0.045339 0.037198747184374 - - - - - - - - - - - - - -
9 R.C.C. Work (AR0404Ad) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Lintels) 0.8123382 Cum - - 3.4733 2.82149427006 0.45 0.36555219 - - - - 0.36 0.292441752 0.54 0.438662628 0.0741335 0.0602214739497 - - - - 0.049542 0.0402448591044 - - - - - - - - - - - -
10 R.C.C. Work (AR0404Ag) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Roof slab, landing, balcony, sun shade) 9.383019452 Cum - - 3.4733 32.590041462632 0.45 4.2223587534 - - - - 0.36 3.37788700272 0.54 5.06683050408 0.0502172 0.47118896442497 - - 0.076659 0.71929288817087 - - - - - - - - - - - - - -
11 Plastering (AR1027) :.6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces including chipping (Inside) - 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces in inside including chipping with proper level and line, curing for the proper period with cost conveyance, royalty, taxes of all materials, labor, and T & P required for the work, etc comp. and as per the direction of the Engineer-in-charge. 61.037271 Sqm - - 0.0372 2.2705864812 0.0075 0.4577795325 - - - - - - - - - - - - - - - - - - - - - - - - - - - -
12 Plastering (AR1004) :.12mm thick cement plster (1:6) over Brick work in inside - 12mm thick cement plster (1:6) over Brick work in inside including racking out joints finishing smooth with proper plumb and line curing for proper period with cost conveyance, royality, taxes of all materials, labour and T & P required for the work etc. comp.and as per direction of Engineer-in-charge. 1413.75 Sqm - - 0.0358 50.61225 0.015 21.20625 - - - - - - - - - - - - - - - - - - - - - - - - - - - -
13 Plastering (AR1014) :.16mm thick cement Plaster in CM (1:6) over brick work in inside. - 16mm thick cement Plaster in CM (1:6) over brick work in inside including racking out joints finishing smooth with proper plumb and line, curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T & P required for the work etc comp.and as per direction of Engineer-in-charge. 129.94807125 Sqm - - 0.043 5.58776706375 0.018 2.3390652825 - - - - - - - - - - - - - - - - - - - - - - - - - - - -
14 Other Building Items. (AR1901B) :.Vitrified Tile 600mmx600mm Plain Ivory - Supplying, fitting & fixing Vitrified Tile 600mmx600mm Plain Ivory in floors of size 600mm x 600 mm of approved make conforming IS:13755 laid on 20 mm thick cement mortar(1:4)and filling joints with white cement of approved quality including cost of all materials, taxes, labour, T&P , etc. required for the work all complete as per direction of Engineer-in-charge(for new work only) 66.367580625 Sqm - - 0.1074 7.127878159125 0.021 1.393719193125 - - - - - - - - - - - - - - - - 0.0076 0.50439361275 1 66.367580625 - - - - - - - -
15 Flooring (AR0817ab) :.Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm Coloured /Printed series(Homogeneous) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) - Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm Coloured /Printed series(Homogeneous) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) jointed with neat cement slurry mixed with pigments to match the shade of the Vitrified tiles including rubbing and polishing complete including cost of precast tiles. 5.852889 Sqm - - 0.1375 0.8047722375 0.015 0.087793335 - - - - - - - - - - - - - - - - - - - - 1 5.852889 - - - - - -
16 Painting(AR0922) :.Finishing wall two coats with distemper of approved shades on new work (Inside) - Finishing wall two coats with distemper of approved shades on new work to give an even shade including all costs of labor, Paint and Brushes required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside) 195.16597725 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.25 48.7914943125 - - - -
17 Painting(AR0918ca) :.Finishing wall two coats with weather coat with one coat oilbound Primer - Finishing wall surface two coats with weather coat with one coat oilbound Primer including all costs of labour, Paint, Primer, Brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge.(Outside) 126.382918625 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.125 15.797864828125 0.084 10.6161651645
Total Qty 37.546377792 194.44345814367 50.703379168365 10.85829216768 13593.2533056 8.219478741984 12.329218112976 0.6343152842565 0.0158287921038 0.75649163535524 0.0402448591044 0.50439361275 66.367580625 5.852889 48.7914943125 15.797864828125 10.6161651645
Rate Per Unit 436 0 436 438 0.04025 438 438 0 0 0 0 0 0 0 0 0 0
Total Amount 16370.220717312 0 22106.673317407 4755.9319694438 547.1284455504 3600.131688989 5400.1975334835 0 0 0 0 0 0 0 0 0 0
Total Royalty Amount (in Rs.): 52780.283672186