Final Dpr

Download PDF
State: Odisha District: Ganjam Block: Beguniapada Gram Panchayat: Badakhairakhama
Work Code: OD/354/3365/117594/411669/00018516 (Repair & Maint. of AWC Building Saradhapur-1)
Project Category: Building
Financial Year: 2023-24 Execution Level: ps
Executing Agency: Panchayat Samiti, Beguniapada Bill Status: 1st Bill
Proposal Date: 20-06-2024 Date of Commencement: 12-08-2025
Date of Completion: - Scheme Name: Asset Management Women and Child Development Department
Scheme Component Name: Self/Personal Deposit Project Sub-Category: AWC
Project Type: Repair and Maintenance Name of Executant: DEEPAK MALLICK
Administrative Approval Details
Approval No.: OD/354/3365/117594/411669/00018516/AS
Technical Sanction Details
Technical Sanction No.: OD/354/3365/117594/411669/00018516/TS
Fund Sanction No.:
Fund Sanction Amount (in Rs.): 45000
ACTIVITY STATEMENT
Sl.No. Activity taken Unit Quantity Unit Price (in Rs.) Total (in Rs.)
1 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) Sqm 98.737 156.86604451751 15488.482637525
2 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. Sqm 1.725 1541.686612991 2659.4094074095
3 Dismantling (AR1612) : Dismantling and removing 2.5 cm. thick artificial stone flooring - Dismantling and removing 2.5 cm. thick artificial stone flooring including stacking the useful materials for reuse and removing the debris within 50m lead and as per direction of Engineer-in-Charge. Sqm 12 100.34838709677 1204.1806451612
4 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. Sqm 14.48 71.83753306751 1040.2074788175
5 Flooring (AR0817bbk) : Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm Coloured /Printed series(Homogeneous) in wall cladding/ glazed tiles on 12mm thick cement plaster (1:3)(For repair and maintenance) - Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm Coloured /Printed series(Homogeneous) in wall cladding/ glazed tiles 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(For repair and maintenance). Sqm 12.2 1183.564460101 14439.486413232
6 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. Sqm 79.97 79.21834 6335.0906498
Total Amount (in Rs.): 41166.857231946
LABOUR STATEMENT
Sl.No. Activity Name Quantity (A) Unit Un-Skilled Highly-Skilled Semi-Skilled Skilled
Rs. 462 Rs. 612 Rs. 512 Rs. 562
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 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) 98.737 Square Meter 0.11776344086022 11.627608860215 - - - - 0.10776344086022 10.640238860215
2 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. 1.725 Square Meter 0.325 0.560625 0.76 1.311 - - 0.325 0.560625
3 Dismantling (AR1612) : Dismantling and removing 2.5 cm. thick artificial stone flooring - Dismantling and removing 2.5 cm. thick artificial stone flooring including stacking the useful materials for reuse and removing the debris within 50m lead and as per direction of Engineer-in-Charge. 12 Square Meter 0.21505376344086 2.5806451612903 - - - - - -
4 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. 14.48 Square Meter 0.053763440860215 0.77849462365591 - - - - 0.053763440860215 0.77849462365591
5 Flooring (AR0817bbk) : Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm Coloured /Printed series(Homogeneous) in wall cladding/ glazed tiles on 12mm thick cement plaster (1:3)(For repair and maintenance) - Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm Coloured /Printed series(Homogeneous) in wall cladding/ glazed tiles 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(For repair and maintenance). 12.2 Square Meter 0.325 3.965 - - - - 0.325 3.965
6 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. 79.97 Square Meter 0.057 4.55829 - - 0.05 3.9985 - -
Total Qty 24.070663645161 15.944358483871 1.311 3.9985
Rate Per Man Day 462 612 512 562
Total Amount 11120.646604065 9757.947392129 671.232 2247.157
Total Labour Amount (in Rs.): 23796.982996194
MATERIAL STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM255 BRM252 BRM131 BRMMR0027 BRM340 BRM028 BRM253 BRM132 BRMMR0038
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 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) 98.737 Sqm 0.125 12.342125 0.084 8.293908 - - - - - - - - - - - - - -
2 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. 1.725 Sqm - - - - 1 1.725 1 1.725 0.1375 0.2371875 0.015 0.025875 - - - - - -
3 Dismantling (AR1612) :.Dismantling and removing 2.5 cm. thick artificial stone flooring - Dismantling and removing 2.5 cm. thick artificial stone flooring including stacking the useful materials for reuse and removing the debris within 50m lead and as per direction of Engineer-in-Charge. 12 Sqm - - - - - - - - - - - - - - - - - -
4 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. 14.48 Sqm - - - - - - - - - - - - 0.084 1.21632 - - - -
5 Flooring (AR0817bbk) :.Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm Coloured /Printed series(Homogeneous) in wall cladding/ glazed tiles on 12mm thick cement plaster (1:3)(For repair and maintenance) - Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm Coloured /Printed series(Homogeneous) in wall cladding/ glazed tiles 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(For repair and maintenance). 12.2 Sqm - - - - - - - - 0.1375 1.6775 0.015 0.183 - - 1 12.2 - -
6 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. 79.97 Sqm - - - - - - - - - - - - - - - - 0.8 63.976
Total Qty 12.342125 8.293908 1.725 1.725 1.9146875 0.208875 1.21632 12.2 63.976
Rate Per Unit 195.09732 125.80732 663.9538891 8.5 593.232 797.94 159.33732 706.9975001 30
Total Amount 2407.915510605 1043.4343378066 1145.3204586975 14.6625 1135.853895 166.6697175 193.8051690624 8625.36950122 1919.28
Total Material Amount (in Rs.): 16652.311089891
ROYALTY STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM255 BRM252 BRM131 BRM340 BRM028 BRM253 BRM132
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 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) 98.737 Sqm 0.125 12.342125 0.084 8.293908 - - - - - - - - - -
2 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. 1.725 Sqm - - - - 1 1.725 0.1375 0.2371875 0.015 0.025875 - - - -
3 Dismantling (AR1612) :.Dismantling and removing 2.5 cm. thick artificial stone flooring - Dismantling and removing 2.5 cm. thick artificial stone flooring including stacking the useful materials for reuse and removing the debris within 50m lead and as per direction of Engineer-in-Charge. 12 Sqm - - - - - - - - - - - - - -
4 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. 14.48 Sqm - - - - - - - - - - 0.084 1.21632 - -
5 Flooring (AR0817bbk) :.Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm Coloured /Printed series(Homogeneous) in wall cladding/ glazed tiles on 12mm thick cement plaster (1:3)(For repair and maintenance) - Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm Coloured /Printed series(Homogeneous) in wall cladding/ glazed tiles 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(For repair and maintenance). 12.2 Sqm - - - - - - 0.1375 1.6775 0.015 0.183 - - 1 12.2
6 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. 79.97 Sqm - - - - - - - - - - - - - -
Total Qty 12.342125 8.293908 1.725 1.9146875 0.208875 1.21632 12.2
Rate Per Unit 0 0 0 0 40.25 0 0
Total Amount 0 0 0 0 8.40721875 0 0
Total Royalty Amount (in Rs.): 8.40721875
ADDITION COMPONENT
S/N Item Name Amount (in Rs.)
1 Display Citizen Board @ Rs. 1000 Rs. 1000
2 Any Other Lumpsum @ Rs. 2383 Rs. 2383
3 Contingency @ Rs. 450 Rs. 450
Total Addition Component Amount (in Rs.): 3833
DEDUCTION COMPONENT
Sl.No. Item Name Amount (in Rs.)
1 Contingency @ Rs. 450 Rs. 450
2 Royalty @ Rs. 7.310625 Rs. 7.310625
3 EMF @ Rs. 0.36553125 Rs. 0.36553125
4 DMF @ Rs. 0.7310625 Rs. 0.7310625
5 Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.945) @ 19.725 Rs. 19.725
6 Labour Cess @ Rs. 450 Rs. 450
Total Deduction Component Amount (in Rs.): 928.13221875
Total Net Amount (in Rs.): 44071.725013196
© 2023 Panchayati Raj Project Management System, All Rights Reserved.
Privacy Policy | User Manual | FAQ | SOP | Download Mobile App