Final Dpr

Download PDF
State: Odisha District: Dhenkanal Block: Kankada Had Gram Panchayat: Biribolei
Work Code: OD/352/3354/117369/402212/00034936 (Improvement/Completion of Biribolei Kalyan Mandap)
Project Category: Building
Financial Year: 2023-24 Execution Level: ps
Executing Agency: Panchayat Samiti, Kankada Had Bill Status: 1st Bill
Proposal Date: - Date of Commencement: 06-12-2025
Date of Completion: - Scheme Name: 5th SFC Grant in Aid
Scheme Component Name: Maintenance of Capital Assets Project Sub-Category: Kalyan Mandap
Project Type: Completion Name of Executant: NARAHARI BEHERA
Administrative Approval Details
Approval No.: OD/352/3354/117369/402212/00034936/AS
Technical Sanction Details
Technical Sanction No.: OD/352/3354/117369/402212/00034936/TS
Fund Sanction No.: 11826
Fund Sanction Amount (in Rs.): 500000
ACTIVITY STATEMENT
Sl.No. Activity taken Unit Quantity Unit Price (in Rs.) Total (in Rs.)
1 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. Cum 40.001875 5168.741143688 206759.33713716
2 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. Cum 17.616375 6378.74005816 112370.27689207
3 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) Cum 7.08203125 14894.42160601 105482.75926444
4 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. Qntl 3.587424 8182.283508 29353.320231403
5 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. Cum 29.288625 1197.378432 35069.567877936
Total Amount (in Rs.): 489035.26140301
LABOUR STATEMENT
Sl.No. Activity Name Quantity (A) Unit Un-Skilled Skilled Highly-Skilled Semi-Skilled
Rs. 462 Rs. 562 Rs. 612 Rs. 512
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 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. 40.001875 Cubic Meter 2.96 118.40555 - - 1.05 42.00196875 0.35 14.00065625
2 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. 17.616375 Cubic Meter 3.9 68.7038625 - - 0.18 3.1709475 - -
3 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) 7.08203125 Cubic Meter 1.3333 9.442472265625 5.29605 37.506791601563 5.33875 37.809194335937 - -
4 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. 3.587424 Quintal 0.8 2.8699392 0.044 0.157846656 - - 0.3 1.0762272
5 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. 29.288625 Cubic Meter 0.1236 3.62007405 - - - - - -
Total Qty 203.04189801563 82.982110585938 15.07688345 37.664638257563
Rate Per Man Day 462 562 612 512
Total Amount 93805.356883219 46635.946149297 9227.0526714 19284.294787872
Total Labour Amount (in Rs.): 168952.65049179
MATERIAL STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRMMR0025 BRM340 BRM028 BRM005 BRM044 BRM060 BRM052 BRM084 BRM104 BRM162 BRM341 BRM029
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 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. 40.001875 Cum 1 40.001875 0.672 26.88126 0.28 11.200525 350 14000.65625 - - - - - - - - - - - - - - - -
2 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. 17.616375 Cum - - 2.29 40.34149875 0.48 8.45586 - - 0.96 16.91172 - - - - - - - - - - - - - -
3 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) 7.08203125 Cum - - 3.4733 24.598019140625 0.45 3.1869140625 - - - - 0.36 2.54953125 0.54 3.824296875 4.4196 31.2997453125 0.041529 0.29410967578125 - - - - - -
4 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. 3.587424 Qntl - - - - - - - - - - - - - - - - - - 0.8 2.8699392 1.05 3.7667952 - -
5 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. 29.288625 Cum - - - - - - - - - - - - - - - - - - - - - - 1 29.288625
Total Qty 40.001875 91.820777890625 22.8432990625 14000.65625 16.91172 2.54953125 3.824296875 31.2997453125 0.29410967578125 2.8699392 3.7667952 29.288625
Rate Per Unit 33 569.612 938.79 6.13555 2087.16 2493.91 2474.2 250.166 58573.086 90.1 6023.117 933.85
Total Amount 1320.061875 52302.216935835 21445.060726884 85901.726454688 35297.4655152 6358.3014796875 9462.075328125 7830.1320858469 17226.911332967 258.58152192 22687.848204638 27351.18245625
Total Material Amount (in Rs.): 287441.56391704
ROYALTY STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM340 BRM028 BRM005 BRM044 BRM060 BRM052 BRM084 BRM104 BRM341 BRM029
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 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. 40.001875 Cum 0.672 26.88126 0.28 11.200525 350 14000.65625 - - - - - - - - - - - - - -
2 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. 17.616375 Cum 2.29 40.34149875 0.48 8.45586 - - 0.96 16.91172 - - - - - - - - - - - -
3 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) 7.08203125 Cum 3.4733 24.598019140625 0.45 3.1869140625 - - - - 0.36 2.54953125 0.54 3.824296875 0.045339 0.32109221484375 0.041529 0.29410967578125 - - - -
4 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. 3.587424 Qntl - - - - - - - - - - - - - - - - 1.05 3.7667952 - -
5 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. 29.288625 Cum - - - - - - - - - - - - - - - - - - 1 29.288625
Total Qty 91.820777890625 22.8432990625 14000.65625 16.91172 2.54953125 3.824296875 0.32109221484375 0.29410967578125 3.7667952 29.288625
Rate Per Unit 0 194.57 0 352.5 352.5 352.5 0 0 0 194.57
Total Amount 0 4444.6206985906 0 5961.3813 898.709765625 1348.0646484375 0 0 0 5698.68776625
Total Royalty Amount (in Rs.): 18351.464178903
ADDITION COMPONENT
S/N Item Name Amount (in Rs.)
1 Display Citizen Board @ Rs. 5000 Rs. 5000
2 Contingency @ Rs. 5964 Rs. 5964
Total Addition Component Amount (in Rs.): 10964
DEDUCTION COMPONENT
Sl.No. Item Name Amount (in Rs.)
1 Contingency @ Rs. 5964 Rs. 5964
2 Royalty @ Rs. 4851.7385984375 Rs. 4852
3 Additional Royalty @ Rs. 12771.9647907 Rs. 12772
4 EMF @ Rs. 242.58692992187 Rs. 243
5 DMF @ Rs. 485.17385984375 Rs. 485
6 Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.945) @ 729.825 Rs. 729.825
7 Labour Cess @ 1% Rs. 5000
Total Deduction Component Amount (in Rs.): 30045.825
Total Net Amount (in Rs.): 469953.43640301
© 2023 Panchayati Raj Project Management System, All Rights Reserved.
Privacy Policy | User Manual | FAQ | SOP | Download Mobile App