State: Odisha District: Dhenkanal Block: Dhenkanal Sadar Gram Panchayat: Baliamba
Work Code: OD/352/3350/117256/403353/00064190 (Construction of New Entrance Gate at Baliamba Kandabindha Chhak)
Project Category: Other Infrastructure
Financial Year: 2025-26 Execution Level: ps
Executing Agency: Panchayat Samiti, Dhenkanal Sadar Proposal Date: 01-09-2025
Date of Commencement: 08-12-2025 Date of Completion: -
Scheme Name: SFC Devolution of Fund Scheme Component Name: 5TH SFC DEVOLUTION GRANT TO ZILLA PARISHAD
Project Sub-Category: Boundary Wall Project Type: New Work
Name of Executant: CHINMAYEE DASH
Administrative Approval Details
Approval No.: OD/352/3350/117256/403353/00064190/AS
Technical Sanction Details
Technical Sanction No.: OD/352/3350/117256/403353/00064190/TS
Fund Sanction No.: 4423
Fund Sanction Amount (in Rs.): 364291
ROYALTY STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM029 BRM340 BRM028 BRM044 BRM060 BRM052 BRM104 BRM092 BRM084 BRM341 BRM005 BRM124 BRM253
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 (AR0102aa) :.Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift - Earth work in hard soil or gravelly soil foundation & plinth 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 22.9649248 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. 1.7414832 Cum 1 1.7414832 - - - - - - - - - - - - - - - - - - - - - - - -
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. 1.8547504 Cum - - 2.29 4.247378416 0.48 0.890280192 0.96 1.780560384 - - - - - - - - - - - - - - - - - -
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.) 3.9501936 Cum - - 3.4733 13.72020743088 0.45 1.77758712 - - 0.36 1.422069696 0.54 2.133104544 0.004005 0.015820525368 0.000921 0.0036381283056 - - - - - - - - - -
5 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) 6.1164288 Cum - - 3.4733 21.24419215104 0.45 2.75239296 - - 0.36 2.201914368 0.54 3.302871552 0.041529 0.2540091716352 - - 0.045339 0.2773127653632 - - - - - - - -
6 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. 12 Qntl - - - - - - - - - - - - - - - - - - 1.05 12.6 - - - - - -
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) 1.569883392 Cum - - 3.4733 5.4526759854336 0.45 0.7064475264 - - 0.36 0.56515802112 0.54 0.84773703168 0.0502172 0.078835148272742 - - 0.076659 0.12034569094733 - - - - - - - -
8 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. 55.7418 Sqm - - 0.043 2.3968974 0.018 1.0033524 - - - - - - - - - - - - - - - - - - - -
9 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. 1.974247296 Cum - - 0.672 1.326694182912 0.28 0.55278924288 - - - - - - - - - - - - - - 350 690.9865536 - - - -
10 Flooring (AR0817al) :.Fixing ceramic Tiles (30cmx30cm / 40cmx40cm special plain/printed series ceramic floor tiles of premium grade having thickness 7mm to 8mm confirming to IS 13755) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) - Fixing Granite Tiles Above 0.10 Sqm Above 0.10 Sqm & up to 0.4 sqm (10mm. thick) 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 Granite tiles including rubbing and polishing complete including cost of precast tiles. 34.559916 Sqm - - 0.1375 4.75198845 0.015 0.51839874 - - - - - - - - - - - - - - - - 1 34.559916 - -
11 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. 42.363768 Sqm - - - - - - - - - - - - - - - - - - - - - - - - 0.084 3.558556512
Total Qty 1.7414832 53.140034016266 8.20124818128 1.780560384 4.18914208512 6.28371312768 0.34866484527594 0.0036381283056 0.39765845631053 12.6 690.9865536 34.559916 3.558556512
Rate Per Unit 345 0 345 496.77 496.77 496.77 0 0 0 0 0 16.45 0
Total Amount 600.811704 0 2829.4306225416 884.52898195968 2081.0401136251 3121.5601704376 0 0 0 0 0 568.5106182 0
Total Royalty Amount (in Rs.): 10085.882210764