Final Dpr

Download PDF
State: Odisha District: Kendujhar Block: Joda Gram Panchayat: Bolani
Work Code: OD/361/3451/119441/385273/00057953 (REPAIR AND MAINTENANCE OF DUMURTA PRIMARY SCHOOL)
Project Category: Building
Financial Year: 2020-21 Execution Level: ps
Executing Agency: Panchayat Samiti, Joda Bill Status: Final Bill
Proposal Date: 22-10-2021 Date of Commencement: 13-10-2025
Date of Completion: 17-10-2025 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: ARCHANA JENA
Administrative Approval Details
Approval No.: OD/361/3451/119441/385273/00057953/AS
Technical Sanction Details
Technical Sanction No.: OD/361/3451/119441/385273/00057953/TS
Fund Sanction No.: 328
Fund Sanction Amount (in Rs.): 200000
ACTIVITY STATEMENT
Sl.No. Activity taken Unit Quantity Unit Price (in Rs.) Total (in Rs.)
1 Dismantling (AR1620) : Dismantling and removing 2.5 cm thick grading concrete from roof - Dismantling and removing 2.5 cm thick grading concrete from roof slab cleaning the surface lowering and removing the debris within 50m lead and as per direction of Engineer-in-Charge. Sqm 74.465 112.89193548387 8406.4979758064
2 Concrete (AR0318) : 4cm thick grading concrete (1:2:4) on roof slab with 12mm size hard granite chips (Crusher Broken) - 4cm thick grading concrete (1:2:4) on roof slab with 12mm size hard granite chips (Crusher Broken) including hoisting and laying in position compacting and curing for the proper period with cost conveyance, royalty, taxes of all materials, labor and T&P required for the work etc. complete as per specificaion and direction of Engineer-in charge. (Old Work) Sqm 74.465 799.9813954962 59570.614615625
3 Plastering (AR1027) : 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces including chipping (Inside) - 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces in inside including chipping with proper level and line, curing for the proper period with cost conveyance, royalty, taxes of all materials, labor, and T & P required for the work, etc comp. and as per the direction of the Engineer-in-charge. Sqm 60.894 200.8874089672 12232.837881649
4 Painting (AR0901d) : Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces (Inner surface) - Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. Sqm 294.6105 71.85266428151 21168.549350308
5 Painting (AR0920) : Finishing wall two coats with plastic emulsion paint of approved shades on new work (Inside) - Finishing wall two coats with plastic emulsion paint of approved shades on new work to give an even shade including all costs of labor, Paint and Brushes required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside) Sqm 294.6105 93.9822258375 27688.150545099
6 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 342.8205 160.76701381363 55114.228059096
7 Painting (AR0903b) : Painting two coats of enamel paint with a coat of red oxide primer over iron surface - Painting two coats of enamel paint with a coat of red oxide primer over iron surface including all costs of labour, Paint, Primer, brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge. Sqm 40.635 230.38645018253 9361.7534031671
Total Amount (in Rs.): 193542.63183075
LABOUR STATEMENT
Sl.No. Activity Name Quantity (A) Unit Un-Skilled Highly-Skilled Skilled
Rs. 462 Rs. 612 Rs. 562
Qty/Unit (B) Total Qty (A*B) Qty/Unit (B) Total Qty (A*B) Qty/Unit (B) Total Qty (A*B)
1 Dismantling (AR1620) : Dismantling and removing 2.5 cm thick grading concrete from roof - Dismantling and removing 2.5 cm thick grading concrete from roof slab cleaning the surface lowering and removing the debris within 50m lead and as per direction of Engineer-in-Charge. 74.465 Square Meter 0.24193548387097 18.015725806452 - - - -
2 Concrete (AR0318) : 4cm thick grading concrete (1:2:4) on roof slab with 12mm size hard granite chips (Crusher Broken) - 4cm thick grading concrete (1:2:4) on roof slab with 12mm size hard granite chips (Crusher Broken) including hoisting and laying in position compacting and curing for the proper period with cost conveyance, royalty, taxes of all materials, labor and T&P required for the work etc. complete as per specificaion and direction of Engineer-in charge. (Old Work) 74.465 Square Meter 1.008 75.06072 - - 0.165 12.286725
3 Plastering (AR1027) : 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces including chipping (Inside) - 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces in inside including chipping with proper level and line, curing for the proper period with cost conveyance, royalty, taxes of all materials, labor, and T & P required for the work, etc comp. and as per the direction of the Engineer-in-charge. 60.894 Square Meter 0.17 10.35198 0.14 8.52516 - -
4 Painting (AR0901d) : Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces (Inner surface) - Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. 294.6105 Square Meter 0.053763440860215 15.839274193548 - - 0.053763440860215 15.839274193548
5 Painting (AR0920) : Finishing wall two coats with plastic emulsion paint of approved shades on new work (Inside) - Finishing wall two coats with plastic emulsion paint of approved shades on new work to give an even shade including all costs of labor, Paint and Brushes required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside) 294.6105 Square Meter 0.064 18.855072 - - 0.054 15.908967
6 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) 342.8205 Square Meter 0.11776344086022 40.371721677419 - - 0.10776344086022 36.943516677419
7 Painting (AR0903b) : Painting two coats of enamel paint with a coat of red oxide primer over iron surface - Painting two coats of enamel paint with a coat of red oxide primer over iron surface including all costs of labour, Paint, Primer, brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge. 40.635 Square Meter 0.17204301075269 6.9909677419355 - - 0.18817204301075 7.6463709677419
Total Qty 185.48546141935 88.62485383871 8.52516
Rate Per Man Day 462 612 562
Total Amount 85694.283175742 54238.41054929 4791.13992
Total Labour Amount (in Rs.): 144723.83364503
MATERIAL STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM340 BRM028 BRM064 BRM056 BRM253 BRM140 BRM255 BRM137 BRM141
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 (AR1620) :.Dismantling and removing 2.5 cm thick grading concrete from roof - Dismantling and removing 2.5 cm thick grading concrete from roof slab cleaning the surface lowering and removing the debris within 50m lead and as per direction of Engineer-in-Charge. 74.465 Sqm - - - - - - - - - - - - - - - - - -
2 Concrete (AR0318) :.4cm thick grading concrete (1:2:4) on roof slab with 12mm size hard granite chips (Crusher Broken) - 4cm thick grading concrete (1:2:4) on roof slab with 12mm size hard granite chips (Crusher Broken) including hoisting and laying in position compacting and curing for the proper period with cost conveyance, royalty, taxes of all materials, labor and T&P required for the work etc. complete as per specificaion and direction of Engineer-in charge. (Old Work) 74.465 Sqm 0.1287 9.5836455 0.018 1.34037 0.018 1.34037 0.018 1.34037 - - - - - - - - - -
3 Plastering (AR1027) :.6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces including chipping (Inside) - 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces in inside including chipping with proper level and line, curing for the proper period with cost conveyance, royalty, taxes of all materials, labor, and T & P required for the work, etc comp. and as per the direction of the Engineer-in-charge. 60.894 Sqm 0.0372 2.2652568 0.0075 0.456705 - - - - - - - - - - - - - -
4 Painting(AR0901d) :.Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces (Inner surface) - Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. 294.6105 Sqm - - - - - - - - 0.084 24.747282 - - - - - - - -
5 Painting(AR0920) :.Finishing wall two coats with plastic emulsion paint of approved shades on new work (Inside) - Finishing wall two coats with plastic emulsion paint of approved shades on new work to give an even shade including all costs of labor, Paint and Brushes required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside) 294.6105 Sqm - - - - - - - - - - 0.125 36.8263125 - - - - - -
6 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) 342.8205 Sqm - - - - - - - - 0.090322580645161 30.964432258065 - - 0.125 42.8525625 - - - -
7 Painting(AR0903b) :.Painting two coats of enamel paint with a coat of red oxide primer over iron surface - Painting two coats of enamel paint with a coat of red oxide primer over iron surface including all costs of labour, Paint, Primer, brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge. 40.635 Sqm - - - - - - - - - - - - - - 0.054 2.19429 0.125 5.079375
Total Qty 11.8489023 1.797075 1.34037 1.34037 55.711714258065 36.8263125 42.8525625 2.19429 5.079375
Rate Per Unit 616.087 1662.91 2080.11 2599.91 159.51567 243.48567 195.27567 143.18567 205.82567
Total Amount 7299.9546713001 2988.37398825 2788.1170407 3484.8413667 8886.8914267237 8966.6793726919 8368.0628534044 314.1908838243 1045.4657625562
Total Material Amount (in Rs.): 44142.577366151
ROYALTY STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM340 BRM028 BRM064 BRM056 BRM253 BRM140 BRM255 BRM137 BRM141
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 (AR1620) :.Dismantling and removing 2.5 cm thick grading concrete from roof - Dismantling and removing 2.5 cm thick grading concrete from roof slab cleaning the surface lowering and removing the debris within 50m lead and as per direction of Engineer-in-Charge. 74.465 Sqm - - - - - - - - - - - - - - - - - -
2 Concrete (AR0318) :.4cm thick grading concrete (1:2:4) on roof slab with 12mm size hard granite chips (Crusher Broken) - 4cm thick grading concrete (1:2:4) on roof slab with 12mm size hard granite chips (Crusher Broken) including hoisting and laying in position compacting and curing for the proper period with cost conveyance, royalty, taxes of all materials, labor and T&P required for the work etc. complete as per specificaion and direction of Engineer-in charge. (Old Work) 74.465 Sqm 0.1287 9.5836455 0.018 1.34037 0.018 1.34037 0.018 1.34037 - - - - - - - - - -
3 Plastering (AR1027) :.6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces including chipping (Inside) - 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces in inside including chipping with proper level and line, curing for the proper period with cost conveyance, royalty, taxes of all materials, labor, and T & P required for the work, etc comp. and as per the direction of the Engineer-in-charge. 60.894 Sqm 0.0372 2.2652568 0.0075 0.456705 - - - - - - - - - - - - - -
4 Painting(AR0901d) :.Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces (Inner surface) - Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. 294.6105 Sqm - - - - - - - - 0.084 24.747282 - - - - - - - -
5 Painting(AR0920) :.Finishing wall two coats with plastic emulsion paint of approved shades on new work (Inside) - Finishing wall two coats with plastic emulsion paint of approved shades on new work to give an even shade including all costs of labor, Paint and Brushes required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside) 294.6105 Sqm - - - - - - - - - - 0.125 36.8263125 - - - - - -
6 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) 342.8205 Sqm - - - - - - - - 0.090322580645161 30.964432258065 - - 0.125 42.8525625 - - - -
7 Painting(AR0903b) :.Painting two coats of enamel paint with a coat of red oxide primer over iron surface - Painting two coats of enamel paint with a coat of red oxide primer over iron surface including all costs of labour, Paint, Primer, brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge. 40.635 Sqm - - - - - - - - - - - - - - 0.054 2.19429 0.125 5.079375
Total Qty 11.8489023 1.797075 1.34037 1.34037 55.711714258065 36.8263125 42.8525625 2.19429 5.079375
Rate Per Unit 0 50.25 293.5 293.5 0 0 0 0 0
Total Amount 0 90.30301875 393.398595 393.398595 0 0 0 0 0
Total Royalty Amount (in Rs.): 877.10020875
ADDITION COMPONENT
S/N Item Name Amount (in Rs.)
1 Display Citizen Board @ Rs. 3314 Rs. 3314
2 Contingency @ Rs. 2000 Rs. 2000
Total Addition Component Amount (in Rs.): 5314
DEDUCTION COMPONENT
Sl.No. Item Name Amount (in Rs.)
1 Contingency @ Rs. 2000 Rs. 2000
2 Royalty @ Rs. 411.393825 Rs. 411.393825
3 Additional Royalty @ Rs. 403.99731 Rs. 403.99731
4 EMF @ Rs. 20.56969125 Rs. 20.56969125
5 DMF @ Rs. 41.1393825 Rs. 41.1393825
6 Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.945) @ 98.625 Rs. 98.625
7 Labour Cess @ Rs. 2000 Rs. 2000
8 Any Other Lumpsum Bill @ Rs. 2000 Rs. 2000
Total Deduction Component Amount (in Rs.): 6975.72520875
Total Net Amount (in Rs.): 191880.906622
© 2023 Panchayati Raj Project Management System, All Rights Reserved.
Privacy Policy | User Manual | FAQ | SOP | Download Mobile App