State: Odisha District: Bhadrak Block: Tihidi Gram Panchayat: Bhatapada
Work Code: OD/348/3328/116753/395128/00068678 (DEVELOPMENT OF RURAL HAAT NEAR BLOCK CAMPUS (CONSTRUCTION OF REST SHED,HAAT PINDI , SUPPLY OF DRINKING WATER FACILITY , TOILET, IMPROVEMENT OF COMMUNI)
Project Category: Other Infrastructure
Financial Year: 2022-23 Execution Level: ps
Executing Agency: Panchayat Samiti, Tihidi Proposal Date: -
Date of Commencement: 19-12-2025 Date of Completion: -
Scheme Name: 5th SFC Grant in Aid Scheme Component Name: Development of Rural Haat
Project Sub-Category: Rural Haat Project Type: Repair and Maintenance
Name of Executant: PEO BHATAPADA GP
Administrative Approval Details
Approval No.: OD/348/3328/116753/395128/00068678/AS
Technical Sanction Details
Technical Sanction No.: OD/348/3328/116753/395128/00068678/TS
Fund Sanction No.: 33620
Fund Sanction Amount (in Rs.): 1000000
ROYALTY STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM340 BRM028 BRM056 BRM029 BRM044 BRM060 BRM052 BRM104 BRM092 BRM084 BRM064 BRM341 BRM005 BRM174 BRM131 BRM255 BRM252 BRM142
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) Qty/unit (B) Total Qty (A*B)
1 Pile Foundation(AR1501be) :.Single under reamed pile foundation 300 mm dia and 5.0 metre long with RCC M20 using 12mm size black hard granite (Crusher broken) stone chips - Single under reamed pile foundation 300 mm dia and 5.0 metre long with RCC M-20 using 12mm size black hard granite (Crusher broken) stone chips including cost of boring but excluding cost of M.S./Tor steel and labour charges for cutting, bending and binding of steel including cost, convenience, royalty,taxes of all materials, labour and T&P required for the work etc. complete and as per direction of Engineer-in charge. (300mm dia and 5.0 meter long) 16 Nos 1.765 28.24 0.209 3.344 0.419 6.704 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
2 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 3.652848 Cum - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
3 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. 27.887799 Cum - - - - - - 1 27.887799 - - - - - - - - - - - - - - - - - - - - - - - - - - - -
4 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. 7.114174 Cum 2.29 16.29145846 0.48 3.41480352 - - - - 0.96 6.82960704 - - - - - - - - - - - - - - - - - - - - - - - - - -
5 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.) 3.456 Cum 3.4733 12.0037248 0.45 1.5552 - - - - - - 0.36 1.24416 0.54 1.86624 0.004005 0.01384128 0.000921 0.003182976 - - - - - - - - - - - - - - - - - -
6 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) 4.62375 Cum 3.4733 16.059670875 0.45 2.0806875 - - - - - - 0.36 1.66455 0.54 2.496825 0.01335 0.0617270625 0.00307 0.0141949125 - - - - - - - - - - - - - - - - - -
7 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) 4.7325 Cum 3.4733 16.43739225 0.45 2.129625 - - - - - - 0.36 1.7037 0.54 2.55555 0.041529 0.1965359925 - - 0.045339 0.2145668175 - - - - - - - - - - - - - - - -
8 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) 8.22046875 Cum 3.4733 28.552154109375 0.45 3.6992109375 - - - - - - 0.36 2.95936875 0.54 4.439053125 0.0502172 0.4128089233125 - - 0.076659 0.63017291390625 - - - - - - - - - - - - - - - -
9 Concrete (AR0317) :.2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips - 2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips including hoisting and laying in position compacting 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. (new work) 65.76375 Sqm 0.1208 7.944261 0.0169 1.111407375 - - - - - - - - - - - - - - - - 0.0169 1.111407375 - - - - - - - - - - - - - -
10 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. 24.88 Qntl - - - - - - - - - - - - - - - - - - - - - - 1.05 26.124 - - - - - - - - - - - -
11 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. 19.6 Cum 0.672 13.1712 0.28 5.488 - - - - - - - - - - - - - - - - - - - - 350 6860 - - - - - - - - - -
12 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. 53.4525 Sqm 0.0372 1.988433 0.0075 0.40089375 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
13 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. 88.815 Sqm 0.0358 3.179577 0.015 1.332225 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
14 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. 132.825 Sqm 0.043 5.711475 0.018 2.39085 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
15 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. 2.672625 Cum 3.23 8.63257875 0.45 1.20268125 0.9 2.4053625 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
16 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) 54.0025 Sqm 0.1074 5.7998685 0.021 1.1340525 - - - - - - - - - - - - - - - - - - - - - - 0.0076 0.410419 1 54.0025 - - - - - -
17 Flooring (AR0817aa) :.Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm plain (Ivory) 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 plain (Ivory) 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. 32.4899999988 Sqm 0.1375 4.467374999835 0.015 0.487349999982 - - - - - - - - - - - - - - - - - - - - - - - - 1 32.4899999988 - - - - - -
18 Painting(AR0918g) :.Finishing wall with two coats weather coat paint of approved shade including one coat of oil bound primer in the outer surface of old work .(Outside) - Finishing wall with two coats weather coat paint of approved shade including one coat of oil bound primer in the outer surface of old work to give an even shade including all costs of labour, Paint, Brushes, and putty required for the work, etc. complete and as per direction of Engineer-in-charge. (Outside) 88.815 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.125 11.101875 0.084 7.46046 - -
19 Painting(AR0922a) :.Finishing wall surface with two coats with distemper of approved shades above one coat oil bound Primer on new work (Inside) - Finishing wall surface with two coats with distemper of approved shades above one coat oil bound Primer on new work to give an even shade including all costs of labor, Paint, Primer, Brushes and putty required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside) 186.278 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.084 15.647352 0.25 46.5695
Total Qty 168.47916874421 29.770986832482 9.1093625 27.887799 6.82960704 7.57177875 11.357668125 0.6849132583125 0.0173778885 0.84473973140625 1.111407375 26.124 6860 0.410419 86.4924999988 11.101875 23.107812 46.5695
Rate Per Unit 0 40.25 149.5 40.25 149.5 149.5 149.5 0 0 0 149.5 0 0 0 0 0 0 0
Total Amount 0 1198.2822200074 1361.84969375 1122.48390975 1021.02625248 1131.980923125 1697.9713846875 0 0 0 166.1554025625 0 0 0 0 0 0 0
Total Royalty Amount (in Rs.): 7699.7497863624