Final Dpr

State: Odisha District: Balangir Block: Khaprakhol Gram Panchayat: Khaparakhol
Work Code: OD/345/3290/115886/420779/00053617 (CONSTRUCTION OF BOUNDARY WALL AT BLOCK PREMISES, KHAPRAKHOL)
Project Category: Other Infrastructure
Financial Year: 2025-26 Execution Level: ps
Executing Agency: Panchayat Samiti, Khaprakhol Bill Status: Final Bill
Proposal Date: 08-06-2025 Date of Commencement: 01-11-2025
Date of Completion: 27-11-2025 Scheme Name: SFC Devolution of Fund
Scheme Component Name: 5TH SFC DEVOLUTION GRANT TO PANCHAYAT SAMITI Project Sub-Category: Boundary Wall
Project Type: New Work Name of Executant: SANJAYA KUMAR MEHER
Administrative Approval Details
Approval No.: OD/345/3290/115886/420779/00053617/AS
Technical Sanction Details
Technical Sanction No.: OD/345/3290/115886/420779/00053617/TS
Fund Sanction No.: 15612
Fund Sanction Amount (in Rs.): 200000
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 20.3527 240.77592 4900.440066984
2 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 2.6865564 647.009232 1738.2267930887
3 Concrete (AR0304) : Cement concrete (1:4:8) with 4 cm. hard granite(Crusher Broken) metal - Cement concrete (1:4:8) 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 2.6865564 5084.45963248 13659.687566181
4 Masonry Stone Work (AR0703) : Random rubble H.G. stone of masonry. - Random rubble H.G. stone of size not less than 0.0025 cum stacked masonry in cement mortar (1:6) in foundation and plinth including watering, curing for seven days 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 14.653944 4178.9618628684 61238.273116609
5 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 1.221162 6916.37994132 8446.0203619022
6 Masonry Brick Work (AR0603b) : Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth - Brickwork with Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth 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 14.40847698752 5034.767346448 72543.329448813
7 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 119.19826512 170.9927462072 20382.038696003
8 Plastering (AR1033) : White washing two coats with stone lime in any surface - White washing two coats with stone lime in any surface including all costs of labour, coaltar and brushes required for the work etc. complete and as per direction of Engineer-in-charge. Sqm 117.522295 35.263491870968 4144.24649439
9 Painting (AR0918c) : Finishing wall with two coat water proofing cement paint including one coat cement wash on the outer surface of approved shade on new work (Outside) - Finishing wall with two coat water proofing cement paint including one coat cement wash on the outer surface of approved shade on new 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 117.522295 57.719556927247 6783.3347964732
Total Amount (in Rs.): 193835.59734044
LABOUR STATEMENT
Sl.No. Activity Name Quantity (A) Unit Un-Skilled Skilled Highly-Skilled
Rs. 462 Rs. 562 Rs. 612
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 20.3527 Cubic Meter 0.516 10.5019932 - - - -
2 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. 2.6865564 Cubic Meter 0.1236 0.33205837104 - - - -
3 Concrete (AR0304) : Cement concrete (1:4:8) with 4 cm. hard granite(Crusher Broken) metal - Cement concrete (1:4:8) 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. 2.6865564 Cubic Meter 3.9 10.47756996 0.18 0.483580152 - -
4 Masonry Stone Work (AR0703) : Random rubble H.G. stone of masonry. - Random rubble H.G. stone of size not less than 0.0025 cum stacked masonry in cement mortar (1:6) in foundation and plinth including watering, curing for seven days 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. 14.653944 Cubic Meter 3.17 46.45300248 1.41 20.66206104 0.35 5.1288804
5 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. 1.221162 Cubic Meter 4.6 5.6173452 0.68 0.83039016 - -
6 Masonry Brick Work (AR0603b) : Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth - Brickwork with Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth 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. 14.40847698752 Cubic Meter 2.96 42.649091883059 1.05 15.128900836896 0.35 5.042966945632
7 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. 119.19826512 Square Meter 0.12 14.3037918144 0.14 16.6877571168 - -
8 Plastering (AR1033) : White washing two coats with stone lime in any surface - White washing two coats with stone lime in any surface including all costs of labour, coaltar and brushes required for the work etc. complete and as per direction of Engineer-in-charge. 117.522295 Square Meter 0.0080645161290323 0.94776044354839 0.010752688172043 1.2636805913978 - -
9 Painting (AR0918c) : Finishing wall with two coat water proofing cement paint including one coat cement wash on the outer surface of approved shade on new work (Outside) - Finishing wall with two coat water proofing cement paint including one coat cement wash on the outer surface of approved shade on new 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) 117.522295 Square Meter 0.042752688172043 5.0243940313978 0.0080645161290323 0.94776044354839 0.022 2.58549049
Total Qty 136.30700738345 56.004130340642 12.757337835632
Rate Per Man Day 462 562 612
Total Amount 62973.837411152 31474.321251441 7807.4907554068
Total Labour Amount (in Rs.): 102255.649418
MATERIAL STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM029 BRM044 BRM340 BRM028 BRM034 BRM056 BRM005 BRM031 BRM143
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 20.3527 Cum - - - - - - - - - - - - - - - - - -
2 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. 2.6865564 Cum 1 2.6865564 - - - - - - - - - - - - - - - -
3 Concrete (AR0304) :.Cement concrete (1:4:8) with 4 cm. hard granite(Crusher Broken) metal - Cement concrete (1:4:8) 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. 2.6865564 Cum - - 0.96 2.579094144 1.72 4.620877008 0.48 1.289547072 - - - - - - - - - -
4 Masonry Stone Work (AR0703) :.Random rubble H.G. stone of masonry. - Random rubble H.G. stone of size not less than 0.0025 cum stacked masonry in cement mortar (1:6) in foundation and plinth including watering, curing for seven days 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. 14.653944 Cum - - - - 0.8151 11.9444297544 0.34 4.98234096 1 14.653944 - - - - - - - -
5 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. 1.221162 Cum - - - - 3.23 3.94435326 0.45 0.5495229 - - 0.9 1.0990458 - - - - - -
6 Masonry Brick Work (AR0603b) :.Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth - Brickwork with Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth 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. 14.40847698752 Cum - - - - 0.672 9.6824965356134 0.28 4.0343735565056 - - - - 350 5042.966945632 - - - -
7 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. 119.19826512 Sqm - - - - 0.0358 4.267297891296 0.015 1.7879739768 - - - - - - - - - -
8 Plastering (AR1033) :.White washing two coats with stone lime in any surface - White washing two coats with stone lime in any surface including all costs of labour, coaltar and brushes required for the work etc. complete and as per direction of Engineer-in-charge. 117.522295 Sqm - - - - - - - - - - - - - - 1.149247311828 135.0621816086 - -
9 Painting(AR0918c) :.Finishing wall with two coat water proofing cement paint including one coat cement wash on the outer surface of approved shade on new work (Outside) - Finishing wall with two coat water proofing cement paint including one coat cement wash on the outer surface of approved shade on new 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) 117.522295 Sqm - - - - 0.010763440860215 1.2649442719892 - - - - - - - - - - 0.25 29.38057375
Total Qty 2.6865564 2.579094144 35.724398721299 12.643758465306 14.653944 1.0990458 5042.966945632 135.0621816086 29.38057375
Rate Per Unit 543.25 1596.76 584.102 548.19 761.31 1867.93 6.1539 21.88 48.25622
Total Amount 1459.4717643 4118.1943653734 20866.692741908 6931.1819530959 11156.19410664 2052.940621194 31033.914286725 2955.1605335962 1417.7954306062
Total Material Amount (in Rs.): 81991.545803439
ROYALTY STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM029 BRM044 BRM340 BRM028 BRM034 BRM056 BRM005 BRM143
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 20.3527 Cum - - - - - - - - - - - - - - - -
2 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. 2.6865564 Cum 1 2.6865564 - - - - - - - - - - - - - -
3 Concrete (AR0304) :.Cement concrete (1:4:8) with 4 cm. hard granite(Crusher Broken) metal - Cement concrete (1:4:8) 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. 2.6865564 Cum - - 0.96 2.579094144 1.72 4.620877008 0.48 1.289547072 - - - - - - - -
4 Masonry Stone Work (AR0703) :.Random rubble H.G. stone of masonry. - Random rubble H.G. stone of size not less than 0.0025 cum stacked masonry in cement mortar (1:6) in foundation and plinth including watering, curing for seven days 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. 14.653944 Cum - - - - 0.8151 11.9444297544 0.34 4.98234096 1 14.653944 - - - - - -
5 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. 1.221162 Cum - - - - 3.23 3.94435326 0.45 0.5495229 - - 0.9 1.0990458 - - - -
6 Masonry Brick Work (AR0603b) :.Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth - Brickwork with Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth 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. 14.40847698752 Cum - - - - 0.672 9.6824965356134 0.28 4.0343735565056 - - - - 350 5042.966945632 - -
7 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. 119.19826512 Sqm - - - - 0.0358 4.267297891296 0.015 1.7879739768 - - - - - - - -
8 Plastering (AR1033) :.White washing two coats with stone lime in any surface - White washing two coats with stone lime in any surface including all costs of labour, coaltar and brushes required for the work etc. complete and as per direction of Engineer-in-charge. 117.522295 Sqm - - - - - - - - - - - - - - - -
9 Painting(AR0918c) :.Finishing wall with two coat water proofing cement paint including one coat cement wash on the outer surface of approved shade on new work (Outside) - Finishing wall with two coat water proofing cement paint including one coat cement wash on the outer surface of approved shade on new 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) 117.522295 Sqm - - - - 0.010763440860215 1.2649442719892 - - - - - - - - 0.25 29.38057375
Total Qty 2.6865564 2.579094144 35.724398721299 12.643758465306 14.653944 1.0990458 5042.966945632 29.38057375
Rate Per Unit 40.25 149.5 0 40.25 149.5 149.5 0 0
Total Amount 108.1338951 385.574574528 0 508.91127822855 2190.764628 164.3073471 0 0
Total Royalty Amount (in Rs.): 3357.6917229566
ADDITION COMPONENT
S/N Item Name Amount (in Rs.)
1 Display Citizen Board @ Rs. 2045 Rs. 2045
2 Contingency @ 1% Rs. 1938.3559734044
Total Addition Component Amount (in Rs.): 3983.3559734044
DEDUCTION COMPONENT
Sl.No. Item Name Amount (in Rs.)
1 Contingency @ 1% Rs. 1978.1895331384
2 Royalty @ Rs. 2919.7319330057 Rs. 2919.7319330057
3 EMF @ Rs. 145.98659665028 Rs. 145.98659665028
4 DMF @ Rs. 291.97319330057 Rs. 291.97319330057
5 Empty Gunny Bag (Cement x Gunny Bag Rate : 3 x 3.945) @ 291.93 Rs. 291.93
6 Labour Cess @ 1% Rs. 1978.1895331384
Total Deduction Component Amount (in Rs.): 7606.0007892334
Total Net Amount (in Rs.): 190212.95252461