State: Odisha District: Jajpur Block: Rasulpur Gram Panchayat: Routrapur
Work Code: OD/356/3402/118485/401141/00026062 (Development Of GP Rural Haat)
Project Category: Other Infrastructure
Financial Year: 2023-24 Execution Level: ps
Executing Agency: Panchayat Samiti, Rasulpur Proposal Date: -
Date of Commencement: 27-10-2025 Date of Completion: -
Scheme Name: 5th SFC Grant in Aid Scheme Component Name: Development of Rural Haat
Project Sub-Category: Rural Haat Project Type: New Work
Name of Executant: SUNARAM MARNDI
Administrative Approval Details
Approval No.: OD/356/3402/118485/401141/00026062/AS
Technical Sanction Details
Technical Sanction No.: OD/356/3402/118485/401141/00026062/TS
Fund Sanction No.: 12430
Fund Sanction Amount (in Rs.): 1000000
ROYALTY STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM029 BRM340 BRM028 BRM044 BRM060 BRM052 BRM104 BRM092 BRM084 BRM005 BRM341 BRM253 BRM255 BRM174 BRM131 BRM056
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 (AR0122Ai) :.Earth work in all kinds of soil within 50m, initial lead and 1.5m, initial lift - Earth work in all kinds of soil within 50m, initial lead and 1.5m, initial lift including rought dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per direction of the Engineer-in-charge. 38.165625 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. 44.863125 Cum 1 44.863125 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
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. 15.9225 Cum - - 2.29 36.462525 0.48 7.6428 0.96 15.2856 - - - - - - - - - - - - - - - - - - - - - - - -
4 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.) 6.0075 Cum - - 3.4733 20.86584975 0.45 2.703375 - - 0.36 2.1627 0.54 3.24405 0.004005 0.0240600375 0.000921 0.0055329075 - - - - - - - - - - - - - - - -
5 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) 3.671875 Cum - - 3.4733 12.7535234375 0.45 1.65234375 - - 0.36 1.321875 0.54 1.9828125 0.01335 0.04901953125 0.00307 0.01127265625 - - - - - - - - - - - - - - - -
6 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) 7.4140625 Cum - - 3.4733 25.75126328125 0.45 3.336328125 - - 0.36 2.6690625 0.54 4.00359375 0.041529 0.3078986015625 - - 0.045339 0.3361461796875 - - - - - - - - - - - - - -
7 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) 11.7505 Cum - - 3.4733 40.81301165 0.45 5.287725 - - 0.36 4.23018 0.54 6.34527 0.0502172 0.5900772086 - - 0.076659 0.9007815795 - - - - - - - - - - - - - -
8 Masonry Brick Work (AR0603b) :.Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth - Brickwork with Flyash Bricks of size (25cm x 12cm 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. 9.45 Cum - - 0.672 6.3504 0.28 2.646 - - - - - - - - - - - - 350 3307.5 - - - - - - - - - - - -
9 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. 26.45 Sqm - - 0.0358 0.94691 0.015 0.39675 - - - - - - - - - - - - - - - - - - - - - - - - - -
10 Plastering (AR1026) :.6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces (inside) - 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces in inside 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. 141.875 Sqm - - 0.0271 3.8448125 0.0075 1.0640625 - - - - - - - - - - - - - - - - - - - - - - - - - -
11 Plastering (AR1017) :.20mm thick cement Plaster in CM (1:4) over masonry work in inside. - 20mm thick cement Plaster in CM (1:4) over stone 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. 110.885 Sqm - - 0.0744 8.249844 0.021 2.328585 - - - - - - - - - - - - - - - - - - - - - - - - - -
12 R.C.C. Work (AR0409) :.Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position - Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position including cost of binding wire 18 to 20 gauge with cost of steel rod and as per drawing, design, and direction of Engineer-in-charge. 26 Qntl - - - - - - - - - - - - - - - - - - - - 1.05 27.3 - - - - - - - - - -
13 Painting(AR0901di) :.Priming one coat with outer surface primer of approved quality water-bound primer over plastering surfaces(outer surface ) - Priming one coat with outer surface primer of approved quality water-bound primer over plastering surfaces including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. 168.085 Sqm - - - - - - - - - - - - - - - - - - - - - - 0.090322580645161 15.181870967742 - - - - - - - -
14 Painting(AR0918cb) :.Finishing wall two coats with weather coat with one coat waterbound Primer - Finishing wall two coats with weather coat with one coat waterbound 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) 168.085 Sqm - - - - - - - - - - - - - - - - - - - - - - 0.090322580645161 15.181870967742 0.125 21.010625 - - - - - -
15 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) 93.4375 Sqm - - 0.1074 10.0351875 0.021 1.9621875 - - - - - - - - - - - - - - - - - - - - 0.0076 0.710125 1 93.4375 - -
16 Concrete (AR0307) :.Cement concrete (1:2:4)with 12mm size hard broken granite chips per 1cum - Cement concrete work with (1:2:4) using 12mm size hard granite(crusher broken) 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. complete as per specificaion and direction of Engineer-in charge. 1.081875 Cum - - 3.23 3.49445625 0.45 0.48684375 - - - - - - - - - - - - - - - - - - - - - - - - 0.9 0.9736875
Total Qty 44.863125 169.56778336875 29.507000625 15.2856 10.3838175 15.57572625 0.9710553789125 0.01680556375 1.2369277591875 3307.5 27.3 30.363741935484 21.010625 0.710125 93.4375 0.9736875
Rate Per Unit 274.25 0 274.25 444.5 444.5 444.5 0 0 0 0.04025 0 0 0 0 0 444.5
Total Amount 12303.71203125 0 8092.2949214062 6794.4492 4615.60687875 6923.410318125 0 0 0 133.126875 0 0 0 0 0 432.80409375
Total Royalty Amount (in Rs.): 39295.404318281