Final Dpr

Download PDF
State: Odisha District: Khordha Block: Bolagarh Gram Panchayat: Sagaragaon
Work Code: OD/362/3461/119634/406980/00036350 (Repair & Maintenance Of Balasinghpatna Pry School)
Project Category: Building
Financial Year: 2023-24 Execution Level: ps
Executing Agency: Panchayat Samiti, Bolagarh Bill Status: Final Bill
Proposal Date: - Date of Commencement: 04-11-2025
Date of Completion: 27-11-2025 Scheme Name: 5th SFC Grant in Aid
Scheme Component Name: Maintenance of Primary School Building Project Sub-Category: Elementary School
Project Type: Repair and Maintenance Name of Executant: JYOTIRMAYEE SAHOO
Administrative Approval Details
Approval No.: OD/362/3461/119634/406980/00036350/AS
Technical Sanction Details
Technical Sanction No.: OD/362/3461/119634/406980/00036350/TS
Fund Sanction No.: 15220
Fund Sanction Amount (in Rs.): 250000
ACTIVITY STATEMENT
Sl.No. Activity taken Unit Quantity Unit Price (in Rs.) Total (in Rs.)
1 Dismantling (AR1603) : Dismantling brick or stone masonry under 3m. - Dismantling brick or stone masonry in lime or cement mortar under 3m. height including stacking the useful materials for reuse and removing the debris within 50m. Lead and as per direction of Engineer-in-Charge. Cum 4.05 1401.5088339223 5676.1107773853
2 Dismantling (AR1613) : Removing old lime or cement plaster - Removing old lime or cement plaster from walls including raking out joints 12 mm deep and removing the debris within 50m lead and as per direction of Engineer-in-Charge. Sqm 22.5 50.174193548387 1128.9193548387
3 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 Cum 9.675 240.77592 2329.507026
4 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 0.9675 1121.557732 1085.10710571
5 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 1.935 5947.268446 11507.96444301
6 Masonry Stone Work (AR0717) : Laterite stone masonry - Laterite stone masonry in cement mortar (1:6) in foundation and plinth cost conveyance, royalty, taxes of all materials, labor, required for the work, etc. complete and as per direction of the Engineer-in-charge. Cum 2.660625 5646.3248464 15022.753044453
7 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 23.3475 5352.1109374 124958.41011095
8 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. Sqm 233.605 177.83277656 41542.625768299
9 Plastering (AR1041) : Finishing wall cement washing one coat on the inner surface - Finishing wall cement washing one coat on the inner surface of on new work including all costs of labour, Paint and Brushes required for the work, etc. complete and as per direction of Engineer-in-charge. Sqm 233.605 17.507186002151 4089.7661860325
10 Painting (AR0918cb) : Finishing wall two coats with weather coat with one coat waterbound Primer - Finishing wall two coats with weather coat with one coat waterbound 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 234.14 160.04654216484 37473.297382476
Total Amount (in Rs.): 244814.46119915
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 Dismantling (AR1603) : Dismantling brick or stone masonry under 3m. - Dismantling brick or stone masonry in lime or cement mortar under 3m. height including stacking the useful materials for reuse and removing the debris within 50m. Lead and as per direction of Engineer-in-Charge. 4.05 Cubic Meter 3.0035335689046 12.164310954064 - - - - - -
2 Dismantling (AR1613) : Removing old lime or cement plaster - Removing old lime or cement plaster from walls including raking out joints 12 mm deep and removing the debris within 50m lead and as per direction of Engineer-in-Charge. 22.5 Square Meter 0.10752688172043 2.4193548387097 - - - - - -
3 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 9.675 Cubic Meter 0.516 4.9923 - - - - - -
4 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. 0.9675 Cubic Meter 0.1236 0.119583 - - - - - -
5 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. 1.935 Cubic Meter 3.9 7.5465 - - 0.18 0.3483 - -
6 Masonry Stone Work (AR0717) : Laterite stone masonry - Laterite stone masonry in cement mortar (1:6) in foundation and plinth cost conveyance, royalty, taxes of all materials, labor, required for the work, etc. complete and as per direction of the Engineer-in-charge. 2.660625 Cubic Meter 1.21 3.21935625 1.41 3.75148125 1.05 2.79365625 2.295 6.106134375
7 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. 23.3475 Cubic Meter 2.96 69.1086 - - 1.05 24.514875 0.35 8.171625
8 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. 233.605 Square Meter 0.12 28.0326 - - 0.14 32.7047 - -
9 Plastering (AR1041) : Finishing wall cement washing one coat on the inner surface - Finishing wall cement washing one coat on the inner surface of on new work including all costs of labour, Paint and Brushes required for the work, etc. complete and as per direction of Engineer-in-charge. 233.605 Square Meter 0.010752688172043 2.5118817204301 - - 0.0080645161290323 1.8839112903226 - -
10 Painting (AR0918cb) : Finishing wall two coats with weather coat with one coat waterbound Primer - Finishing wall two coats with weather coat with one coat waterbound 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) 234.14 Square Meter 0.11776344086022 27.573132043011 - - - - 0.10776344086022 25.231732043011
Total Qty 157.68761880621 62.245442540323 39.509491418011 3.75148125
Rate Per Man Day 462 562 612 512
Total Amount 72851.679888471 34981.938707661 24179.808747823 1920.7584
Total Labour Amount (in Rs.): 133934.18574395
MATERIAL STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM029 BRM340 BRM028 BRM044 BRM079 BRMMR0025 BRM005 BRM255 BRM253
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 Dismantling (AR1603) :.Dismantling brick or stone masonry under 3m. - Dismantling brick or stone masonry in lime or cement mortar under 3m. height including stacking the useful materials for reuse and removing the debris within 50m. Lead and as per direction of Engineer-in-Charge. 4.05 Cum - - - - - - - - - - - - - - - - - -
2 Dismantling (AR1613) :.Removing old lime or cement plaster - Removing old lime or cement plaster from walls including raking out joints 12 mm deep and removing the debris within 50m lead and as per direction of Engineer-in-Charge. 22.5 Sqm - - - - - - - - - - - - - - - - - -
3 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 9.675 Cum - - - - - - - - - - - - - - - - - -
4 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. 0.9675 Cum 1 0.9675 - - - - - - - - - - - - - - - -
5 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. 1.935 Cum - - 2.29 4.43115 0.48 0.9288 0.96 1.8576 - - - - - - - - - -
6 Masonry Stone Work (AR0717) :.Laterite stone masonry - Laterite stone masonry in cement mortar (1:6) in foundation and plinth cost conveyance, royalty, taxes of all materials, labor, required for the work, etc. complete and as per direction of the Engineer-in-charge. 2.660625 Cum - - 0.572 1.5218775 0.24 0.63855 - - 1 2.660625 - - - - - - - -
7 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. 23.3475 Cum - - 0.672 15.68952 0.28 6.5373 - - - - 1 23.3475 350 8171.625 - - - -
8 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. 233.605 Sqm - - 0.0358 8.363059 0.015 3.504075 - - - - - - - - - - - -
9 Plastering (AR1041) :.Finishing wall cement washing one coat on the inner surface - Finishing wall cement washing one coat on the inner surface of on new work including all costs of labour, Paint and Brushes required for the work, etc. complete and as per direction of Engineer-in-charge. 233.605 Sqm - - 0.010763440860215 2.5143936021505 - - - - - - - - - - - - - -
10 Painting(AR0918cb) :.Finishing wall two coats with weather coat with one coat waterbound Primer - Finishing wall two coats with weather coat with one coat waterbound 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) 234.14 Sqm - - - - - - - - - - - - - - 0.125 29.2675 0.090322580645161 21.148129032258
Total Qty 0.9675 32.520000102151 11.608725 1.8576 2.660625 23.3475 8171.625 29.2675 21.148129032258
Rate Per Unit 1010.1 575.332 1016.49 1726.96 1461.69 33 6.59565 193.13732 154.57732
Total Amount 977.27175 18709.79669877 11800.15287525 3208.000896 3889.00895625 770.4675 53897.17843125 5652.6465131 3269.0211088206
Total Material Amount (in Rs.): 102173.54472944
ROYALTY STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM029 BRM340 BRM028 BRM044 BRM079 BRM005 BRM255 BRM253
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 Dismantling (AR1603) :.Dismantling brick or stone masonry under 3m. - Dismantling brick or stone masonry in lime or cement mortar under 3m. height including stacking the useful materials for reuse and removing the debris within 50m. Lead and as per direction of Engineer-in-Charge. 4.05 Cum - - - - - - - - - - - - - - - -
2 Dismantling (AR1613) :.Removing old lime or cement plaster - Removing old lime or cement plaster from walls including raking out joints 12 mm deep and removing the debris within 50m lead and as per direction of Engineer-in-Charge. 22.5 Sqm - - - - - - - - - - - - - - - -
3 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 9.675 Cum - - - - - - - - - - - - - - - -
4 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. 0.9675 Cum 1 0.9675 - - - - - - - - - - - - - -
5 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. 1.935 Cum - - 2.29 4.43115 0.48 0.9288 0.96 1.8576 - - - - - - - -
6 Masonry Stone Work (AR0717) :.Laterite stone masonry - Laterite stone masonry in cement mortar (1:6) in foundation and plinth cost conveyance, royalty, taxes of all materials, labor, required for the work, etc. complete and as per direction of the Engineer-in-charge. 2.660625 Cum - - 0.572 1.5218775 0.24 0.63855 - - 1 2.660625 - - - - - -
7 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. 23.3475 Cum - - 0.672 15.68952 0.28 6.5373 - - - - 350 8171.625 - - - -
8 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. 233.605 Sqm - - 0.0358 8.363059 0.015 3.504075 - - - - - - - - - -
9 Plastering (AR1041) :.Finishing wall cement washing one coat on the inner surface - Finishing wall cement washing one coat on the inner surface of on new work including all costs of labour, Paint and Brushes required for the work, etc. complete and as per direction of Engineer-in-charge. 233.605 Sqm - - 0.010763440860215 2.5143936021505 - - - - - - - - - - - -
10 Painting(AR0918cb) :.Finishing wall two coats with weather coat with one coat waterbound Primer - Finishing wall two coats with weather coat with one coat waterbound 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) 234.14 Sqm - - - - - - - - - - - - 0.125 29.2675 0.090322580645161 21.148129032258
Total Qty 0.9675 32.520000102151 11.608725 1.8576 2.660625 8171.625 29.2675 21.148129032258
Rate Per Unit 43.25 0 43.25 158.5 182.5 0 0 0
Total Amount 41.844375 0 502.07735625 294.4296 485.5640625 0 0 0
Total Royalty Amount (in Rs.): 1323.91539375
ADDITION COMPONENT
S/N Item Name Amount (in Rs.)
1 Display Citizen Board @ Rs. 2685 Rs. 2685
2 Contingency @ 1% Rs. 2448.1446119915
Total Addition Component Amount (in Rs.): 5133.1446119915
DEDUCTION COMPONENT
Sl.No. Item Name Amount (in Rs.)
1 Contingency @ Rs. 2440.51 Rs. 2440.51
2 Royalty @ Rs. 1027.537125 Rs. 1027.537125
3 Additional Royalty @ Rs. 142.2477 Rs. 142.2477
4 EMF @ Rs. 51.37685625 Rs. 51.37685625
5 DMF @ Rs. 102.7537125 Rs. 102.7537125
6 Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.945) @ 268.26 Rs. 268.26
7 Labour Cess @ 1% Rs. 2499.4760581114
Total Deduction Component Amount (in Rs.): 6532.1614518614
Total Net Amount (in Rs.): 243415.44435928
© 2023 Panchayati Raj Project Management System, All Rights Reserved.
Privacy Policy | User Manual | FAQ | SOP | Download Mobile App