State: Odisha District: Sambalpur Block: Dhankauda Gram Panchayat: Sason
Work Code: OD/371/3559/121307/381736/00052187 (Renovation of Kalyan Mandap and Kitchen at Sason)
Project Category: Building
Financial Year: 2025-26 Execution Level: ps
Executing Agency: Panchayat Samiti, Dhankauda Proposal Date: -
Date of Commencement: 20-11-2025 Date of Completion: -
Scheme Name: SFC Devolution of Fund Scheme Component Name: 5TH SFC DEVOLUTION GRANT TO ZILLA PARISHAD
Project Sub-Category: Kalyan Mandap Project Type: Renovation or Rejuvenation
Name of Executant: PRADEEP KUMAR BADHAI
Administrative Approval Details
Approval No.: OD/371/3559/121307/381736/00052187/AS
Technical Sanction Details
Technical Sanction No.: OD/371/3559/121307/381736/00052187/TS
Fund Sanction No.:
Fund Sanction Amount (in Rs.): 500000
ROYALTY STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM029 BRM340 BRM028 BRM044 BRM060 BRM052 BRM341 BRM104 BRM092 BRM005 BRM056 BRM253 BRM140 BRM255 BRM137 BRM141 BRM149
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 (AR0122Aia) :.Earthwork in all kinds of soil in foundation and plinth within 50m, initial lead and 1.5m, initial lift - Earthwork in all kinds of soil in foundation and plinth 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 16.626113 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. 26.956348 Cum 1 26.956348 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
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. 6.68194 Cum - - 2.29 15.3016426 0.48 3.2073312 0.96 6.4146624 - - - - - - - - - - - - - - - - - - - - - - - - - -
4 R.C.C. Work (AR0404A) :.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. complete and as per direction of Engineer-in charge. (excluding centring and shuttering) 3.195485 Cum - - 3.4733 11.0988780505 0.45 1.43796825 - - 0.36 1.1503746 0.54 1.7255619 - - - - - - - - - - - - - - - - - - - - - -
5 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. 2.255428 Qntl - - - - - - - - - - - - 1.05 2.3681994 - - - - - - - - - - - - - - - - - - - -
6 R.C.C. Work (AR0410c) :.R.C.C. foundation , plinth band and footings bases of columns mass concrete precast slabs etc - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. foundation, plinth band and footings bases of columns mass concrete precast slabs, etc 28.829 Sqm - - - - - - - - - - - - - - 0.00267 0.07697343 0.000614 0.017701006 - - - - - - - - - - - - - - - -
7 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. 5.99217 Cum - - 0.672 4.02673824 0.28 1.6778076 - - - - - - - - - - - - 350 2097.2595 - - - - - - - - - - - - - -
8 Masonry Brick Work (AR0603bi) :.Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure - Brickwork with Flyash Bricks of size (25cm x 12cm 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. 9.6685 Cum - - 0.672 6.497232 0.28 2.70718 - - - - - - - - - - - - 350 3383.975 - - - - - - - - - - - - - -
9 Plastering (AR1004i) :.12mm thick cement plaster (1:6) over Brick work in outside. - 12mm thick cement plster (1:6) over Brick work in outside 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. 38.674 Sqm - - 0.0358 1.3845292 0.015 0.58011 - - - - - - - - - - - - - - - - - - - - - - - - - - - -
10 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. 38.674 Sqm - - 0.043 1.662982 0.018 0.696132 - - - - - - - - - - - - - - - - - - - - - - - - - - - -
11 Flooring (AR0802i) :.2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG crusher broken chips - 2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG crusher broken chips including punning incl. cost, conveyance & royalty of materials as per direction of Engineer-in-charge. 52.6608 Sqm - - 0.0858 4.51829664 0.012 0.6319296 - - - - - - - - - - - - - - 0.023 1.2111984 - - - - - - - - - - - -
12 Iron Work(AR1704) :.Iron Doors and windows fixing - Supplying, fitting & fixing of Mild steel and put up for frames & shutters of Doors and windows fixing in position with cost, conveyance, taxes of all materials, labours and T & P required for the work etc. as per direction of Engineer-in-charge. 3.02958 Qntl - - - - - - - - - - - - 1 3.02958 - - - - - - - - - - - - - - - - - - - -
13 Painting(AR0901d) :.Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces (Inner surface) - Priming one coat with inner 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. 77.348 Sqm - - - - - - - - - - - - - - - - - - - - - - 0.084 6.497232 - - - - - - - - - -
14 Painting(AR0920) :.Finishing wall two coats with plastic emulsion paint of approved shades on new work (Inside) - Finishing wall two coats with plastic emulsion paint 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) 38.674 Sqm - - - - - - - - - - - - - - - - - - - - - - - - 0.125 4.83425 - - - - - - - -
15 Painting(AR0918fk) :.Finishing wall with two coat weather coat paint of approved shade in the outer surface of old work(Outside)(For repair and maintenance) . - Finishing wall with two coat weather coat paint of approved shade in the outer surface of old work to give an even shade including all costs of labour, Paint and Brushes required for the work, etc. complete and as per direction of Engineer-in-charge(Outside)(For repair and maintenance). 38.674 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - 0.125 4.83425 - - - - - -
16 Painting(AR0903b) :.Painting two coats of enamel paint with a coat of red oxide primer over iron surface - Painting two coats of enamel paint with a coat of red oxide primer over iron surface including all costs of labour, Paint, Primer, brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge. 42.8604 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.054 2.3144616 0.125 5.35755 - -
17 Iron Work(AR1703) :.Iron work wrought and put up in trusses and record racks - Iron work wrought and put up in trusses and record racks including all cost of labour, material, machinery and T & P required for the work etc. as per direction of Engineer-in-Charge. 10.18899 Qntl - - - - - - - - - - - - 1 10.18899 - - - - - - - - - - - - - - - - - - - -
18 Roofing (AR1135) :.G.C.I. Sheet (0.30mm thick) in walling - Supplying, fitting & fixing of G.C.I. Sheet (0.30mm thick) in walling including cost of nuts and bolts, fitting, labour and material etc. complete as per direction of Engineer-in-Charge. 74.112 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 1 74.112
Total Qty 26.956348 44.4902987305 10.93845865 6.4146624 1.1503746 1.7255619 15.5867694 0.07697343 0.017701006 5481.2345 1.2111984 6.497232 4.83425 4.83425 2.3144616 5.35755 74.112
Rate Per Unit 40.25 0 40.25 149.5 149.5 149.5 0 0 0 0 149.5 0 0 0 0 0 0
Total Amount 1084.993007 0 440.2729606625 958.9920288 171.9810027 257.97150405 0 0 0 0 181.0741608 0 0 0 0 0 0
Total Royalty Amount (in Rs.): 3095.2846640125