Final Dpr

Download PDF
State: Odisha District: Khordha Block: Balipatna Gram Panchayat: Mukundadaspur
Work Code: OD/362/3457/275275/407670/00036307 (Repair And Maintenance Of Bhagabati Primary School)
Project Category: Building
Financial Year: 2023-24 Execution Level: ps
Executing Agency: Panchayat Samiti, Balipatna Bill Status: Final Bill
Proposal Date: - Date of Commencement: 30-10-2025
Date of Completion: 13-11-2025 Scheme Name: 5th SFC Grant in Aid
Scheme Component Name: Maintenance of Primary School Building Project Sub-Category: Elementary School
Project Type: Upgradation or Improvement Name of Executant: Sushree
Administrative Approval Details
Approval No.: OD/362/3457/275275/407670/00036307/AS
Technical Sanction Details
Technical Sanction No.: OD/362/3457/275275/407670/00036307/TS
Fund Sanction No.: 15220
Fund Sanction Amount (in Rs.): 150000
ACTIVITY STATEMENT
Sl.No. Activity taken Unit Quantity Unit Price (in Rs.) Total (in Rs.)
1 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. Cum 4.035887316 7331.3793645 29588.62098597
2 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. Qntl 0.4875 16323.912111087 7957.9071541549
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. Cum 3.149960832 578.379732 1821.8735018227
4 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 3.0002534216832 5054.9172658 15166.032823042
5 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. Sqm 59.02685008 241.28270265 14242.157916219
6 Painting (AR0918ca) : Finishing wall two coats with weather coat with one coat oilbound Primer - Finishing wall surface two coats with weather coat with one coat oilbound Primer including all costs of labour, Paint, Primer, Brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge.(Outside) Sqm 150.224151 156.60604521701 23526.010184193
7 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 6.496794216 5896.0822015 38305.632743766
Total Amount (in Rs.): 130608.23530917
LABOUR STATEMENT
Sl.No. Activity Name Quantity (A) Unit Un-Skilled Skilled Semi-Skilled Highly-Skilled
Rs. 462 Rs. 562 Rs. 512 Rs. 612
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 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. 4.035887316 Cubic Meter 4.6 18.5650816536 - - 0.68 2.74440337488 - -
2 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. 0.4875 Quintal 6.3976377952756 3.1188484251969 1.9685039370079 0.95964566929134 3.9370078740157 1.9192913385827 3.4448818897638 1.6793799212598
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. 3.149960832 Cubic Meter 0.1236 0.3893351588352 - - - - - -
4 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. 3.0002534216832 Cubic Meter 2.96 8.8807501281823 - - 1.05 3.1502660927674 0.35 1.0500886975891
5 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. 59.02685008 Square Meter 0.24 14.1664440192 - - 0.16 9.4442960128 - -
6 Painting (AR0918ca) : Finishing wall two coats with weather coat with one coat oilbound Primer - Finishing wall surface two coats with weather coat with one coat oilbound Primer including all costs of labour, Paint, Primer, Brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge.(Outside) 150.224151 Square Meter 0.11776344086022 17.690912922065 - - - - 0.10776344086022 16.188671412065
7 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. 6.496794216 Cubic Meter 3.9 25.3374974424 - - 0.18 1.16942295888 - -
Total Qty 88.148869749479 18.42767977791 0.95964566929134 18.918140030913
Rate Per Man Day 462 562 512 612
Total Amount 40724.777824259 10356.356035185 491.33858267717 11577.901698919
Total Labour Amount (in Rs.): 63150.374141041
MATERIAL STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM340 BRM028 BRM056 BRM341 BRM029 BRMMR0025 BRM005 BRM255 BRM252 BRM044
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 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. 4.035887316 Cum 3.23 13.03591603068 0.45 1.8161492922 0.9 3.6322985844 - - - - - - - - - - - - - -
2 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. 0.4875 Qntl - - - - - - 1 0.4875 - - - - - - - - - - - -
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. 3.149960832 Cum - - - - - - - - 1 3.149960832 - - - - - - - - - -
4 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. 3.0002534216832 Cum 0.672 2.0161702993711 0.28 0.8400709580713 - - - - - - 1 3.0002534216832 350 1050.0886975891 - - - - - -
5 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. 59.02685008 Sqm 0.043 2.53815455344 0.018 1.06248330144 - - - - - - - - - - - - - - - -
6 Painting(AR0918ca) :.Finishing wall two coats with weather coat with one coat oilbound Primer - Finishing wall surface two coats with weather coat with one coat oilbound Primer including all costs of labour, Paint, Primer, Brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge.(Outside) 150.224151 Sqm - - - - - - - - - - - - - - 0.125 18.778018875 0.084 12.618828684 - -
7 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. 6.496794216 Cum 2.29 14.87765875464 0.48 3.11846122368 - - - - - - - - - - - - - - 0.96 6.23692244736
Total Qty 32.467899638131 6.8371647753913 3.6322985844 0.4875 3.149960832 3.0002534216832 1050.0886975891 18.778018875 12.618828684 6.23692244736
Rate Per Unit 569.387 403.69 2464.62 6679.917 397.3 33 6.30115 193.07787 125.74787 2087.16
Total Amount 18486.799971257 2760.0950481777 8952.2357370839 3256.4595375 1251.4794385536 99.008362915546 6616.7663968137 3625.6198872048 1586.7908289079 13017.455055232
Total Material Amount (in Rs.): 59652.710263646
ROYALTY STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM340 BRM028 BRM056 BRM341 BRM029 BRM005 BRM255 BRM252 BRM044
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 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. 4.035887316 Cum 3.23 13.03591603068 0.45 1.8161492922 0.9 3.6322985844 - - - - - - - - - - - -
2 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. 0.4875 Qntl - - - - - - 1 0.4875 - - - - - - - - - -
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. 3.149960832 Cum - - - - - - - - 1 3.149960832 - - - - - - - -
4 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. 3.0002534216832 Cum 0.672 2.0161702993711 0.28 0.8400709580713 - - - - - - 350 1050.0886975891 - - - - - -
5 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. 59.02685008 Sqm 0.043 2.53815455344 0.018 1.06248330144 - - - - - - - - - - - - - -
6 Painting(AR0918ca) :.Finishing wall two coats with weather coat with one coat oilbound Primer - Finishing wall surface two coats with weather coat with one coat oilbound Primer including all costs of labour, Paint, Primer, Brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge.(Outside) 150.224151 Sqm - - - - - - - - - - - - 0.125 18.778018875 0.084 12.618828684 - -
7 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. 6.496794216 Cum 2.29 14.87765875464 0.48 3.11846122368 - - - - - - - - - - - - 0.96 6.23692244736
Total Qty 32.467899638131 6.8371647753913 3.6322985844 0.4875 3.149960832 1050.0886975891 18.778018875 12.618828684 6.23692244736
Rate Per Unit 0 118.25 158.5 0 118.25 0 0 0 158.5
Total Amount 0 808.49473469002 575.7193256274 0 372.482868384 0 0 0 988.55220790656
Total Royalty Amount (in Rs.): 2745.249136608
ADDITION COMPONENT
S/N Item Name Amount (in Rs.)
1 Provision for PH Work @ Rs. 17585 Rs. 17585
2 Display Citizen Board @ Rs. 500 Rs. 500
3 Contingency @ Rs. 1306.08 Rs. 1306.08
Total Addition Component Amount (in Rs.): 19391.08
DEDUCTION COMPONENT
Sl.No. Item Name Amount (in Rs.)
1 Contingency @ Rs. 1306.08 Rs. 1306.08
2 Royalty @ Rs. 1632.5481303875 Rs. 1632.5481303875
3 Additional Royalty @ Rs. 867.81878666236 Rs. 867.81878666236
4 EMF @ Rs. 81.627406519375 Rs. 81.627406519375
5 DMF @ Rs. 163.25481303875 Rs. 163.25481303875
6 Empty Gunny Bag (Cement x Gunny Bag Rate : 30 x 3.945) @ 268.26 Rs. 268.26
7 Labour Cess @ 1% Rs. 1499.9931530917
Total Deduction Component Amount (in Rs.): 5819.5822896997
Total Net Amount (in Rs.): 144179.73301947
© 2023 Panchayati Raj Project Management System, All Rights Reserved.
Privacy Policy | User Manual | FAQ | SOP | Download Mobile App