Final Dpr

State: Odisha District: Sambalpur Block: Maneswar Gram Panchayat: Parmanpur
Work Code: OD/371/3563/121378/381730/00047988 (IMP OF ROAD AND CULVERT AT KURLABAHAL TO BHIKAMPUR)
Project Category: Road
Financial Year: 2024-25 Execution Level: ps
Executing Agency: Panchayat Samiti, Maneswar Bill Status: Final Bill
Proposal Date: - Date of Commencement: 08-08-2025
Date of Completion: 08-08-2025 Scheme Name: 5th SFC Grant in Aid
Scheme Component Name: MAINTENANCE OF ROADS AND BRIDGES Project Sub-Category: CC Road
Project Type: Upgradation or Improvement Name of Executant: Ranjit Maharana
Administrative Approval Details
Approval No.: OD/371/3563/121378/381730/00047988/AS
Technical Sanction Details
Technical Sanction No.: OD/371/3563/121378/381730/00047988/TS
Fund Sanction No.: 29781
Fund Sanction Amount (in Rs.): 714700
ACTIVITY STATEMENT
Sl.No. Activity taken Unit Quantity Unit Price (in Rs.) Total (in Rs.)
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 Cum 62.037 240.77592 14937.01574904
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 74.5545 5700.6234463 425007.13072717
3 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 Sqm 137.82 216.86588853924 29888.456758478
4 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 2.85225 7279.1716161 20762.017242021
5 Earth Work (AR0122Aia) : Earthwork in all kinds of soil in foundation and plinth within 50m, initial lead and 1.5m, initial lift - Earthwork in all kinds of soil in foundation and plinth within 50m, initial lead and 1.5m, initial lift including rought dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per direction of the Engineer-in-charge Cum 162.9 265.152522096 43193.345849438
6 R.C.C. Work (AR0404Ag) : 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 Roof slab, landing, balcony, sun shade) Cum 7.29 12670.967565139 92371.353549863
7 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 8.2125 549.907832 4516.1180703
8 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 6.93 9087.8211371 62978.600480103
Total Amount (in Rs.): 693654.03842642
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 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 62.037 Cubic Meter 0.516 32.011092 - - - - - -
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. 74.5545 Cubic Meter 3.9 290.76255 - - 0.18 13.41981 - -
3 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 137.82 Square Meter - - 0.05 6.891 0.05 6.891 - -
4 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. 2.85225 Cubic Meter 4.6 13.12035 - - 0.68 1.93953 - -
5 Earth Work (AR0122Aia) : Earthwork in all kinds of soil in foundation and plinth within 50m, initial lead and 1.5m, initial lift - Earthwork in all kinds of soil in foundation and plinth within 50m, initial lead and 1.5m, initial lift including rought dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per direction of the Engineer-in-charge 162.9 Cubic Meter 0.5682408 92.56642632 - - - - - -
6 R.C.C. Work (AR0404Ag) : 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 Roof slab, landing, balcony, sun shade) 7.29 Cubic Meter 1.3333 9.719757 3.11255 22.6904895 3.15525 23.0017725 - -
7 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. 8.2125 Cubic Meter 0.1236 1.015065 - - - - - -
8 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. 6.93 Quintal 0.8 5.544 0.044 0.30492 - - 0.3 2.079
Total Qty 444.73924032 45.2521125 29.8864095 2.079
Rate Per Man Day 462 562 512 612
Total Amount 205469.52902784 25431.687225 15301.841664 1272.348
Total Labour Amount (in Rs.): 247475.40591684
MATERIAL STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM340 BRM028 BRM044 BRM104 BRM092 BRM056 BRM060 BRM052 BRM084 BRM029 BRM162 BRM341
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 62.037 Cum - - - - - - - - - - - - - - - - - - - - - - - -
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. 74.5545 Cum 2.29 170.729805 0.48 35.78616 0.96 71.57232 - - - - - - - - - - - - - - - - - -
3 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 137.82 Sqm - - - - - - 0.00267 0.3679794 0.126 17.36532 - - - - - - - - - - - - - -
4 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. 2.85225 Cum 3.23 9.2127675 0.45 1.2835125 - - - - - - 0.9 2.567025 - - - - - - - - - - - -
5 Earth Work (AR0122Aia) :.Earthwork in all kinds of soil in foundation and plinth within 50m, initial lead and 1.5m, initial lift - Earthwork in all kinds of soil in foundation and plinth within 50m, initial lead and 1.5m, initial lift including rought dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per direction of the Engineer-in-charge 162.9 Cum - - - - - - - - - - - - - - - - - - - - - - - -
6 R.C.C. Work (AR0404Ag) :.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 Roof slab, landing, balcony, sun shade) 7.29 Cum 3.4733 25.320357 0.45 3.2805 - - 0.0502172 0.366083388 - - - - 0.36 2.6244 0.54 3.9366 6.2216 45.355464 - - - - - -
7 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. 8.2125 Cum - - - - - - - - - - - - - - - - - - 1 8.2125 - - - -
8 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. 6.93 Qntl - - - - - - - - - - - - - - - - - - - - 0.8 5.544 1.05 7.2765
Total Qty 205.2629295 40.3501725 71.57232 0.734062788 17.36532 2.567025 2.6244 3.9366 45.355464 8.2125 5.544 7.2765
Rate Per Unit 586.567 1030.79 1356.21 58763.326 419.346 1802.83 1824.88 1788.5 440.406 411.11 90 6746.807
Total Amount 120400.46076803 41592.554311275 97067.0961072 43135.970915713 7282.07748072 4627.90968075 4789.215072 7040.6091 19974.818478384 3376.240875 498.96 49093.1411355
Total Material Amount (in Rs.): 398879.05392457
ROYALTY STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM340 BRM028 BRM044 BRM104 BRM092 BRM056 BRM060 BRM052 BRM084 BRM029 BRM341
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 62.037 Cum - - - - - - - - - - - - - - - - - - - - - -
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. 74.5545 Cum 2.29 170.729805 0.48 35.78616 0.96 71.57232 - - - - - - - - - - - - - - - -
3 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 137.82 Sqm - - - - - - 0.00267 0.3679794 0.000614 0.08462148 - - - - - - - - - - - -
4 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. 2.85225 Cum 3.23 9.2127675 0.45 1.2835125 - - - - - - 0.9 2.567025 - - - - - - - - - -
5 Earth Work (AR0122Aia) :.Earthwork in all kinds of soil in foundation and plinth within 50m, initial lead and 1.5m, initial lift - Earthwork in all kinds of soil in foundation and plinth within 50m, initial lead and 1.5m, initial lift including rought dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per direction of the Engineer-in-charge 162.9 Cum - - - - - - - - - - - - - - - - - - - - - -
6 R.C.C. Work (AR0404Ag) :.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 Roof slab, landing, balcony, sun shade) 7.29 Cum 3.4733 25.320357 0.45 3.2805 - - 0.0502172 0.366083388 - - - - 0.36 2.6244 0.54 3.9366 0.076659 0.55884411 - - - -
7 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. 8.2125 Cum - - - - - - - - - - - - - - - - - - 1 8.2125 - -
8 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. 6.93 Qntl - - - - - - - - - - - - - - - - - - - - 1.05 7.2765
Total Qty 205.2629295 40.3501725 71.57232 0.734062788 0.08462148 2.567025 2.6244 3.9366 0.55884411 8.2125 7.2765
Rate Per Unit 0 76.25 228.83 0 0 219.83 228.83 228.83 0 76.25 0
Total Amount 0 3076.700653125 16377.8939856 0 0 564.30910575 600.541452 900.812178 0 626.203125 0
Total Royalty Amount (in Rs.): 22146.460499475
ADDITION COMPONENT
S/N Item Name Amount (in Rs.)
1 Display Citizen Board @ Rs. 3000 Rs. 3000
2 Any Other Lumpsum @ Rs. 10898 Rs. 10898
3 Contingency @ Rs. 7147 Rs. 7147
Total Addition Component Amount (in Rs.): 21045
DEDUCTION COMPONENT
Sl.No. Item Name Amount (in Rs.)
1 Contingency @ 1% Rs. 7146.9903842642
2 Royalty @ Rs. 12190.7383875 Rs. 12190.7383875
3 Additional Royalty @ Rs. 8127.11135385 Rs. 8127.11135385
4 EMF @ Rs. 609.536919375 Rs. 609.536919375
5 DMF @ Rs. 1219.07383875 Rs. 1219.07383875
6 Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.945) @ 1625.34 Rs. 1625.34
7 Labour Cess @ 1% Rs. 7146.9903842642
8 Any Other Lumpsum Bill @ Rs. 14200 Rs. 14200
Total Deduction Component Amount (in Rs.): 52265.781268003
Total Net Amount (in Rs.): 662433.25715841