Final Dpr

Download PDF
State: Odisha District: Sundargarh Block: Lahunipara Gram Panchayat: Lahunipara
Work Code: OD/373/3582/121669/384869/00063254 (REPAIR AND MAINTENANCE OF VETERINARY DISPENSARY LAHUNIPARA)
Project Category: Building
Financial Year: 2025-26 Execution Level: ps
Executing Agency: Panchayat Samiti, Lahunipara Bill Status: Final Bill
Proposal Date: 22-09-2025 Date of Commencement: 21-11-2025
Date of Completion: 26-11-2025 Scheme Name: Asset Management Fishery and Animal Resources Development Department
Scheme Component Name: Self/Personal Deposit Project Sub-Category: Veterinary Dispensary
Project Type: Repair and Maintenance Name of Executant: LALIT BISWAL
Administrative Approval Details
Approval No.: OD/373/3582/121669/384869/00063254/AS
Technical Sanction Details
Technical Sanction No.: OD/373/3582/121669/384869/00063254/TS
Fund Sanction No.: 4209
Fund Sanction Amount (in Rs.): 150000
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 8.25 240.77592 1986.40134
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 7.1775 455.816232 3271.62100518
3 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 7.8925 5976.74414662 47171.453177198
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 5.456 7437.71857194 40580.192528505
5 R.C.C. Work (AR0410f) : Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - 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 in ground floor R.C.C. walls and fins including attached pilasters Sqm 10.01 934.29150984209 9352.2580135193
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 185.535 156.85349521701 29101.813235088
7 Painting (AR0901d) : Fourth Floor - 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 185.535 79.152082155284 14685.481562681
Total Amount (in Rs.): 146149.22086217
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 8.25 Cubic Meter 0.516 4.257 - - - - - -
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. 7.1775 Cubic Meter 0.1236 0.887139 - - - - - -
3 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. 7.8925 Cubic Meter 3.9 30.78075 - - 0.18 1.42065 - -
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. 5.456 Cubic Meter 4.6 25.0976 - - 0.68 3.71008 - -
5 R.C.C. Work (AR0410f) : Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - 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 in ground floor R.C.C. walls and fins including attached pilasters 10.01 Square Meter - - 0.56485355648536 5.6541841004184 0.56485355648536 5.6541841004184 - -
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) 185.535 Square Meter 0.11776344086022 21.84924 - - - - 0.10776344086022 19.99389
7 Painting (AR0901d) : Fourth Floor - 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. 185.535 Square Meter 0.060511226344086 11.22695037975 - - - - 0.060511226344086 11.22695037975
Total Qty 94.09867937975 10.784914100418 5.6541841004184 31.22084037975
Rate Per Man Day 462 562 512 612
Total Amount 43473.589873444 6061.1217244351 2894.9422594142 19107.154312407
Total Labour Amount (in Rs.): 71536.808169701
MATERIAL STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM029 BRM340 BRM028 BRM044 BRM056 BRM094 BRM104 BRM255 BRM252 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) 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 8.25 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. 7.1775 Cum 1 7.1775 - - - - - - - - - - - - - - - - - -
3 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. 7.8925 Cum - - 2.29 18.073825 0.48 3.7884 0.96 7.5768 - - - - - - - - - - - -
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. 5.456 Cum - - 3.23 17.62288 0.45 2.4552 - - 0.9 4.9104 - - - - - - - - - -
5 R.C.C. Work (AR0410f) :.Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - 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 in ground floor R.C.C. walls and fins including attached pilasters 10.01 Sqm - - - - - - - - - - 0.42175732217573 4.2217907949791 0.0051171548117155 0.051222719665272 - - - - - -
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) 185.535 Sqm - - - - - - - - - - - - - - 0.125 23.191875 0.084 15.58494 - -
7 Painting(AR0901d) :.Fourth Floor - 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. 185.535 Sqm - - - - - - - - - - - - - - - - - - 0.084 15.58494
Total Qty 7.1775 35.696705 6.2436 7.5768 4.9104 4.2217907949791 0.051222719665272 23.191875 15.58494 15.58494
Rate Per Unit 347.95 576.347 352.89 2041.16 2442.53 240.106 58573.086 195.03787 125.74787 159.27787
Total Amount 2497.411125 20573.688836635 2203.304004 15465.461088 11993.799312 1013.6773006192 3000.2727641079 4523.2939013062 1959.7730090778 2482.3360472778
Total Material Amount (in Rs.): 65713.017388024
ROYALTY STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM029 BRM340 BRM028 BRM044 BRM056 BRM094 BRM104 BRM255 BRM252 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) 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 8.25 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. 7.1775 Cum 1 7.1775 - - - - - - - - - - - - - - - - - -
3 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. 7.8925 Cum - - 2.29 18.073825 0.48 3.7884 0.96 7.5768 - - - - - - - - - - - -
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. 5.456 Cum - - 3.23 17.62288 0.45 2.4552 - - 0.9 4.9104 - - - - - - - - - -
5 R.C.C. Work (AR0410f) :.Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - 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 in ground floor R.C.C. walls and fins including attached pilasters 10.01 Sqm - - - - - - - - - - 0.0051799163179916 0.051850962343096 0.0051171548117155 0.051222719665272 - - - - - -
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) 185.535 Sqm - - - - - - - - - - - - - - 0.125 23.191875 0.084 15.58494 - -
7 Painting(AR0901d) :.Fourth Floor - 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. 185.535 Sqm - - - - - - - - - - - - - - - - - - 0.084 15.58494
Total Qty 7.1775 35.696705 6.2436 7.5768 4.9104 0.051850962343096 0.051222719665272 23.191875 15.58494 15.58494
Rate Per Unit 46.25 0 46.25 329.5 329.5 0 0 0 0 0
Total Amount 331.959375 0 288.7665 2496.5556 1617.9768 0 0 0 0 0
Total Royalty Amount (in Rs.): 4735.258275
ADDITION COMPONENT
S/N Item Name Amount (in Rs.)
1 Display Citizen Board @ Rs. 2000 Rs. 2000
2 Contingency @ Rs. 1850 Rs. 1850
Total Addition Component Amount (in Rs.): 3850
DEDUCTION COMPONENT
Sl.No. Item Name Amount (in Rs.)
1 Royalty @ Rs. 2093.0745 Rs. 2093.0745
2 Additional Royalty @ Rs. 2328.2226 Rs. 2328.2226
3 EMF @ Rs. 104.653725 Rs. 104.653725
4 DMF @ Rs. 209.30745 Rs. 209.30745
5 Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.945) @ 287.985 Rs. 287.985
6 Labour Cess @ 1% Rs. 1499.9922086217
Total Deduction Component Amount (in Rs.): 6523.2354836217
Total Net Amount (in Rs.): 143475.98537855
© 2023 Panchayati Raj Project Management System, All Rights Reserved.
Privacy Policy | User Manual | FAQ | SOP | Download Mobile App