State: Odisha District: Kalahandi Block: Lanjigarh Gram Panchayat: Pokharibandh
Work Code: OD/358/3418/118807/423147/00073020 (CONSTRUCTION OF KALYAN MANDAP AT POKHARIBANDH)
Project Category: Building
Financial Year: 2022-23 Execution Level: ps
Executing Agency: Panchayat Samiti, Lanjigarh Proposal Date: 22-11-2022
Date of Commencement: 06-03-2026 Date of Completion: -
Scheme Name: 5th SFC Grant in Aid Scheme Component Name: Creation of Capital Asset for Revenue Generation
Project Sub-Category: Kalyan Mandap Project Type: New Work
Name of Executant: SMITA BISWAL
Administrative Approval Details
Approval No.: OD/358/3418/118807/423147/00073020/AS
Technical Sanction Details
Technical Sanction No.: OD/358/3418/118807/423147/00073020/TS
Fund Sanction No.:
Fund Sanction Amount (in Rs.): 1000000
ROYALTY STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM029 BRM340 BRM028 BRM044 BRM060 BRM052 BRM005 BRM104 BRM092 BRM084 BRM094 BRM341 BRM174 BRM131 BRM140 BRM255 BRM137 BRM141 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) 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 25.9272 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. 15.56154 Cum 1 15.56154 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
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. 7.68744 Cum - - 2.29 17.6042376 0.48 3.6899712 0.96 7.3799424 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
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) 18.6687125 Cum - - 3.4733 64.84203912625 0.45 8.400920625 - - 0.36 6.7207365 0.54 10.08110475 - - - - - - - - - - - - - - - - - - - - - - - - - -
5 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. 10.3012 Cum - - 0.672 6.9224064 0.28 2.884336 - - - - - - 350 3605.42 - - - - - - - - - - - - - - - - - - - - - - - -
6 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. 22.52125 Cum - - 0.672 15.13428 0.28 6.30595 - - - - - - 350 7882.4375 - - - - - - - - - - - - - - - - - - - - - - - -
7 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 37.09 Sqm - - - - - - - - - - - - - - 0.00267 0.0990303 0.000614 0.02277326 - - - - - - - - - - - - - - - - - - - -
8 R.C.C. Work (AR0410d) :.Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - 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. beams, column, grider and bressmer, etc. Data for 4.2sqm 37.986 Sqm - - - - - - - - - - - - - - 0.0051904761904762 0.19716542857143 - - 0.0056666666666667 0.215254 - - - - - - - - - - - - - - - - - -
9 R.C.C. Work (AR0410e) :.Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - 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. Lintels Data for 7.8 sqm 12.786 Sqm - - - - - - - - - - - - - - 0.0052948717948718 0.067700230769231 - - - - 0.0035384615384615 0.045242769230769 - - - - - - - - - - - - - - - -
10 R.C.C. Work (AR0410a) :.Centring & Shuttering for R.C.C. floor and roof slabs, landings,balconies, projecting sun shades and chajjas - 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. floor and roof slabs, landings, balconies, projecting sun shades and chajjas up to 4.3m height 57.0092 Sqm - - - - - - - - - - - - - - 0.0050222222222222 0.28631287111111 - - 0.0076666666666667 0.43707053333333 - - - - - - - - - - - - - - - - - -
11 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. 14.5 Qntl - - - - - - - - - - - - - - - - - - - - - - 1.05 15.225 - - - - - - - - - - - - - -
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. 143.253 Sqm - - 0.0358 5.1284574 0.015 2.148795 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
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. 117.64 Sqm - - 0.043 5.05852 0.018 2.11752 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
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) 35.0155 Sqm - - 0.1074 3.7606647 0.021 0.7353255 - - - - - - - - - - - - - - - - - - 0.0076 0.2661178 1 35.0155 - - - - - - - - - -
15 Other Building Items. (AR1902) :.cement based wall putty (water based) - Finishing surface of walls with cement based wall putty (water based) of approved make and finished smooth and even surface to receive painting including cost of scaffolding staging charges with cost of all materials taxes,labour,T&P,etc.complete. and as per the direction of Engineer in Charge. 152.65 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
16 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) 152.65 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.125 19.08125 - - - - - - - -
17 Painting(AR0918Ai) :.Finishing wall one coat with weather coat - Finishing wall one coat with weather coat including all costs of labour, Paint, Primer and Brushes required for the work etc. complete and as per direction of Engineer-in-charge. 143.26 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.075 10.7445 - - - - - -
18 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. 3.9216 Qntl - - - - - - - - - - - - - - - - - - - - - - 1 3.9216 - - - - - - - - - - - - - -
19 Painting(AR0901b) :.Priming one coat in inner surface with primer of approved quality over iron work. - Priming one coat in inner surface with primer of approved quality over iron work including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. 23.139 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.054 1.249506 - - - -
20 Painting(AR0903k) :.Painting two coats of enamel paint in inner surface paint (Inner surface)(For repair and maintenance). - Painting two coats of enamel paint in inner surface paint including all costs of labour, Paint and brushes required for the work etc. complete and as per direction of Engineer-in-charge.(Inside)(For repair and maintenance) 23.14 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.125 2.8925 - -
21 Painting(AR0901cik) :.Priming one coat outer surface with primer of approved quality oil-bound primer over plastering surfaces (Outer surface)(For repair and maintenance) . - Priming one coat outer surface with primer of approved quality oil-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(For repair and maintenance). 117.63 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.084 9.88092
22 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. 48.7797 Sqm - - 0.0744 3.62920968 0.021 1.0243737 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Total Qty 15.56154 122.07981490625 27.307192025 7.3799424 6.7207365 10.08110475 11487.8575 0.65020883045177 0.02277326 0.65232453333333 0.045242769230769 19.1466 0.2661178 35.0155 19.08125 10.7445 1.249506 2.8925 9.88092
Rate Per Unit 42.25 0 42.25 179.5 179.5 179.5 0 0 0 0 0 0 0 0 0 0 0 0 0
Total Amount 657.475065 0 1153.7288630563 1324.6996608 1206.37220175 1809.558302625 0 0 0 0 0 0 0 0 0 0 0 0 0
Total Royalty Amount (in Rs.): 6151.8340932313