Final Completion Report

Name of the Work : - Providing Improving to the gravel Road fromThippapoor Gram Panchayat (old) to Bathukamma Teppa of Vemulawada M.P., Vemulawada

MB No.556/AS/15 Estimated Cost Rs : 1.60 Lakhs

Sl, Description of work As per Working Estimate As per MB Excess Less Remarks
No
Quantity Rate Amount Quantity Rate Amount
1 2 3 4 5 3 4 5 8 9 10
1 Cost supply and filling the gravel for foundation of roads 439.50 Cum 303.65 /Cum 133454.00 411.64 Cum 303.65 Cum 124994.49 8459.51
including Cost and Conveyance of all materials, watering and
Tamping etc., complete for finished item of work for
Foundations

2 S/F of 600 mm dia RCC pipes 7.50 Rmt 1168.00 Rmt 8760.00 0.00 Rmt 1168.00 Rmt 0.00 8760.00

3 Watering for 5 days of 4000lit tanker 15.00 trip 500.00 trip 7500.00 15.00 trip 500.00 trip 7500.00 0.00 0.00

4 Provision for 5% VAT 8000.00 6625.00 1375.00

5 Provision for 0.50% QC 800.00 663.00 137.00

6 0.1% NAC 0.00 160.00 160.00

7 Provision for Unforceen item of work 1486.00 0.00 1486.00

Total Rs 160000.00 139942.49 160.00 20217.51

As per Working Estimate Rs. 160000.00 As per Less 20217.51

As per MB Rs. 139942.49 As per Excess Rs. 160.00

20057.51 20057.51

Asst. Engineer
MP:Vemulawada
 Final Completion Report

Name of the Work : - C/o B/W CC Road from Sama mallaReddy (H) to Adi Mallesham (H) at Lingampally Mp vemulawada

Estimated Cost Rs : 4.00 Lakhs

Sl, As per MB As per Working Estimate

Description of work Excess Less Remarks
No Quantity Rate Amount Quantity Rate Amount
1 2 3 4 5 3 4 5 8 9 10
1 Cost supply and filling the gravel for foundation of CC roads
icluding Cost and Conveyance of all materials, watering and
Tamping etc., complete for finished item of work for
Foundations (BLD-CSTN-2-6)
38.66 Cum 280.59 /Cum 10848.00 38.66 Cum 280.59 /Cum 10847.61 0.39
2 Constructiuon of Plain cement concrete M20 grade pavement
thickness as per designover a prepared sub base with 43 grade
cement @ 300 kg per Cum or any other type as per clause
1501.2.2, coarce aggrgate conforming to IS:383, maximum size
of coarce aggregate not exceeding 25mm, mixed in a concrete
mixer of not less than 0.20 cum capacity, laying and fixing of
125 micron thick polythene film wedger, including levelling the
foem work as per drawings, spreading the concrete with shover,
racker compacted using plate vibrator, including provision of
contraction and expansion construction of jionter curing of
concrete slabs for 14 days curing compound and water finishing
to lines and grades as per drawing and Techincal Specification
1501.2.2. MORD

73.37 Cum 4820.60 /Cum 353683.00 73.37 Cum 4820.60 /Cum 353687.42 4.42
3 Cost and Convenayace of 125 micron polythene sheet
408.00 Sq.m 18.00 sq.m 7344.00 408.00 Sq.m 18.00 sq.m 7344.00 0.00 0.00
4 Cost and Convenayace of 12.70 mm thick mastic pads
11.71 Sq.m 568.00 sq.m 6653.00 11.71 Sq.m 568.00 sq.m 6651.28 1.72
5 Cost supply and fixing of the Name board size 2'6" X 2'0",
including its cost and painting with synthetic enamel paint and
printing lettrs on board etc., complete.
0.00 0.00
6 Provision for 5% VAT 20000.00 19131.00 869.00
7 Provision for 0.50% QC 2000.00 1913.00 87.00
8 0.1% NAC 400.00 400.00 0.00 0.00
9 Provision for Unforceen item of work 0.00 0.00 0.00 0.00
Total Rs 400928.00 399974.31 4.42 958.11

As per Working Estimate Rs. 400928.00 As per Excess Rs. 4.42

As per MB Rs. 399974.31 As per Less Rs. 958.11
953.69 -953.69

Asst. Engineer Dy. Executive Engineer

MP:Vemulawada PR, SD : Vemulawada
 LEAD CHART -2016-17 Centring Charges
Earth / Bricks
Sand / for 1000
Gravel Metal No's
2 3 4 5

Scaffolding Charges 67.94 1 Cum

0.5 31.50 ### 30.40 0.50 50.70 Coloumns 2250.00 1 Cum
1 31.50 1 30.40 1 50.70 Footings 809.00 1 Cum
2 44.10 2 42.60 2 70.90 Lintels / Plinth Beam 2616.00 1 Cum
3 58.80 3 58.80 3 94.60 For Culvert Slabs above 3mtr 1 Cum
4 71.40 4 71.40 4 114.80 For Culvert Slabs up to 3mtr 1 Cum
5 84.00 5 84.00 5 135.10 C.C. Pavements 1 Cum
6 96.60 6 96.60 6 155.40 Sun sheds 433.00 1 Rmt
Bed blocks/ 335.00 1 Cum
7 109.20 7 109.20 7 175.70 'T'' Beam 3603.00 1 Cum
8 121.80 8 121.80 8 196.00 Roof Slab 409.00 10 Sqm
9 134.40 9 134.40 9 216.30 pedastals 1160.00
10 147.00 10 147.00 10 236.60
11 159.60 11 159.60 11 256.90
12 172.20 12 172.20 12 277.20
13 184.80 13 184.80 13 297.50
14 197.40 14 197.40 14 317.80
15 210.00 15 210.00 15 338.10
16 222.60 16 222.60 16 358.40
17 235.20 17 235.20 17 378.70
18 247.80 18 247.80 18 399.00
19 260.40 19 260.40 19 419.30
20 273.00 20 273.00 20 439.60
21 285.60 21 285.60 21 459.90
22 298.20 22 298.20 22 480.20
23 310.80 23 310.80 23 500.50
24 323.40 24 323.40 24 520.80
25 336.00 25 336.00 25 541.10
26 348.60 26 348.60 26 561.40
27 361.20 27 361.20 27 581.70
28 373.80 28 373.80 28 602.00
29 386.40 29 386.40 29 622.30 57.4
30 399.00 30 399.00 30 642.60 215
31 409.50 31 409.50 31 659.50 272.4
32 420.00 32 420.00 32 676.40 259.2
33 430.50 33 430.50 33 693.30 531.6
34 441.00 34 441.00 34 710.20
35 451.50 35 451.50 35 727.10
36 462.00 36 462.00 36 744.00
37 472.50 37 472.50 37 760.90
38 483.00 38 483.00 38 777.80
39 493.50 39 493.50 39 794.70
40 504.00 40 504.00 40 811.60
41 514.50 41 514.50 41 828.50
42 525.00 42 525.00 42 845.40
43 535.50 43 535.50 43 862.30
44 546.00 44 546.00 44 879.20
45 556.50 45 556.50 45 896.10
46 567.00 46 567.00 46 913.00
47 577.50 47 577.50 47 929.90
48 588.00 48 588.00 48 946.80
49 598.50 49 598.50 49 963.70
50 609.00 50 609.00 50 980.60
51 619.50 51 619.50 51 997.50
52 630.00 52 630.00 52 1014.40
53 640.50 53 640.50 53 1031.30
54 651.00 54 651.00 54 1048.20
55 661.50 55 661.50 55 1065.10
56 672.00 56 672.00 56 1082.00
57 682.50 57 682.50 57 1098.90
58 693.00 58 693.00 58 1115.80
59 703.50 59 703.50 59 1132.70
60 714.00 60 714.00 60 1149.60
61 724.50 61 724.50 61 1166.50
62 735.00 62 735.00 62 1183.40
63 745.50 63 745.50 63 1200.30
64 756.00 64 756.00 64 1217.20
65 766.50 65 766.50 65 1234.10
66 777.00 66 777.00 66 1251.00
67 787.50 67 787.50 67 1267.90
68 798.00 68 798.00 68 1284.80
69 808.50 69 808.50 69 1301.70
70 819.00 70 819.00 70 1318.60
71 829.50 71 829.50 71 1335.50
72 840.00 72 840.00 72 1352.40
73 850.50 73 850.50 73 1369.30
74 861.00 74 861.00 74 1386.20
75 871.50 75 871.50 75 1403.10
76 882.00 76 882.00 76 1420.00
77 892.50 77 892.50 77 1436.90
78 903.00 78 903.00 78 1453.80
79 913.50 79 913.50 79 1470.70
80 924.00 80 924.00 80 1487.60
81 934.50 81 934.50 81 1504.50
82 945.00 82 945.00 82 1521.40
 Labour Charges 2016-17 Cost of material

Per

1st class 445.00 R.R Stone 1 Cum 252.00

2nd class 405.00 C.R. Stone 1 Cum 262.00
Man Mazdoor 350.00 Rough Stone 225 mm 1 Cum
Woman Mazdoor 350.00 Rough Stone 300 mm 1 Cum
Blacksmith 445.00 20 mm Gauge HBG Met1 Cum 916.00
Painter 1st class 515.00 40 mm Gauge HBG Met1 Cum 620.00
painter 2nd class 405.00 65 mm Gauge HGB IRC1 Cum
skilled electrician 515.00 Blasting Charges RR 1 Cum 70.00
helper 400.00 Blasting ChargesCRS 1 Cum 74.00
Semi skilled electrician 400.00 Bricks 1000 No' 5000.00
Carpenter 2nd class 405.00 Sand 1 Cum 560.00
fabrication charges 26.00 Sand for concrete 1 Cum 760.00
surveyor 650.00 Gravel 1 Cum 103.00
concrete mixer 472.60 Labour For mixing C.M 1 Cum
water tanker 624.00 Shall Lime
vibrator roller 2638.90 White Cement 1 Kg 25.00
tractor with grader 422 Mild Steel Flats M.T. ###
binding wire 55 Cement M.T. 4400.00
plate vibrator 48 Fabrication 1 Kg 9.00
polytene sheet 18 Earth Work SS 20 A 41.00
Mastic pad 638 Earth Work SS 20 B 37.50
Labour charges for wood 953 Re Filling the Excav soi1 Cum 14.00
Ventilators Labour charges 796 Re Filling the Sand 1 Cum 14.00
Add vibrating 1 Cum 43.00
Add machine mixing 1 Cum 45.00
Spreading Gravel 15 10 Sqm 60.00
Spreading Gravel 100 10 Sqm 53.00
Spreading Gravel HRR 1 Cum 23.00
Clearing of Light / hea 1 Sqm 2.00
 LEADS (2016-17)

Name of the Work : - C/o B/W CC Road from Sama mallaReddy (H) to Adi Mallesham (H) at Lingampally Mp vemulawada

Intial Cost Add 25% Deduct

Un
Sl, Name of the Lead in Machine Blasting Conveyanc Loading 13.615% Seigniorage
Description of the work Unit of Loading Total
No Quary KM's Material Crushing Charges e Chrges Charges Over Head Charges
Charges
Charges Charges

1 2 3 4 5 6 7 8 9 10 11 12 13 14
1497.01
1 20 mm gauge HG metal Agraharam 1 Cum 17.0 1215.00 235.20 28.19 75.00

1127.01
2 40 mm gauge HG metal Agraharam 1 Cum 17.0 845.00 235.20 28.19 75.00

1379.01
3 12 mm gauge HG metal Agraharam 1 Cum 17.0 1097.00 235.20 28.19 75.00

1217.01
4 10 mm gauge HG metal Agraharam 1 Cum 17.0 935.00 235.20 28.19 75.00

638.82
5 Sand for mortar Local 1 Cum 2.00 560.00 44.10 5.28 40.00

638.82
6 Sand for filling Local 1 Cum 2.00 560.00 44.10 5.28 40.00

184.75
7 Gravel Local 1 Cum 3.00 103.00 58.80 7.05 30.00

8 Cement 1 MT 6200.00 6000.00

9 Steel Fe-415grade 1 MT 41000.00 41000.00

1 Certified that, the leads provided above are true and correct to the least of my knowledge and stone quarry is blasting type.
Asst. Engineer .
MP:Vemulawada
 DATA SHEET

Name of the Work : - C/o B/W CC Road from Sama mallaReddy (H) to Adi Mallesham (H) at Lingampally Mp
vemulawada

Sl, Unit Description of the work Rate Per Amount

No
1 2 3 4 5 6
1 Cost supply and filling the gravel for foundation of CC roads icluding Cost and Conveyance of all
materials, watering and Tamping etc., complete for finished item of work for Foundations (BLD-
CSTN-2-6)
Unit = 1 Cum
A. Materials
1.00 Cum Cost and Convenayace of gravel 184.75 1.00 Cum 184.75
C. Labour
0.31 Cum Mazdoor ( unskilled) 350.00 1.00 Cum 108.50
1 Cum 293.25

Cost supply and filling thesand for foundation of CC roads icluding Cost and Conveyance of all
materials, watering and Tamping etc., complete for finished item of work for Foundations (BLD-
CSTN-2-6)

Unit = 1 Cum
A. Materials
1.00 Cum Cost and Convenayace of sand 638.82 1.00 Cum 638.82
C. Labour
0.31 Cum Mazdoor ( unskilled) 350.00 1.00 Cum 108.50
1 Cum 747.32
2 Constructiuon of Plain cement concrete M20 grade pavement thickness as per design over a
prepared sub base with 43 grade cement @ 330 kg per Cum or any other type as per clause
1501.2.2, coarce aggrgate conforming to IS:383, maximum size of coarce aggregate not exceeding
25mm, mixed in a concrete mixer of not less than 0.20 cum capacity, laying and fixing of 125
micron thick polythene film wedger, including levelling the foem work as per drawings, spreading
the concrete with shover, racker compacted using plate vibrator, including provision of contraction
and expansion construction of jionter curing of concrete slabs for 14 days curing compound and
water finishing to lines and grades as per drawing and Techincal Specification 1501.2.2. MORD

Unit = 1 Cum
Taking out put = 75 Cum (100X3.75X0.20)
A. LABOUR
5.00 day Mason (Ist Class ) 445.00 1.00 day 2225.00
5.00 day Mason (2nd Class ) 405.00 1.00 day 2025.00
150.00 day Mazdoor (Un Skilled) 350.00 1.00 day 52500.00
6.00 day Mazdoor ( Skilled) 350.00 1.00 day 2100.00
6.00 day Mazdoor ( Semi Skilled) 350.00 1.00 day 2100.00
B.MACHINERY
36.00 hour Concrete Mixer (0.28/0.40 Cum) 472.60 1.00 hour 17013.60
9.00 hour Plate Vibrator 48.00 1.00 hour 432.00
5.00 hour Water tanker 6 KL capacity 624.00 1.00 hour 3120.00

C.MATERIALS:
44.55 Cum Crushed stone coarse aggregates of 20mm 1497.01 1.00 Cum 66692.01
22.95 Cum Crushed stone coarse aggregates of 12mm 1379.01 1.00 Cum 31648.39
33.75 Cum Sand 638.82 1.00 Cum 21560.02
Sl,
No Unit Description of the work Rate Per Amount
1 2 3 4 5 6
24.75 tonne Cement 43 grade @ 330 kg/cum of concrete 6000.00 1.00 tonne 148500.00
122.00 Plastcizer 0.5% by weight of cement 80.00 1.00 lit 9760.00
18.00 KL Water 77.00 1.00 KL
Total 359676.02
Form work at 3% on (A+B+C) 10790.28
Grand Total 370466.30
Rate per Cum 4939.55

Cost and Convenayace of 125 micron polythene

3 sheet Sq.m 18.00
Cost and Convenayace of 12.70 mm thick mastic
4 pads
sq.m 630

Asst. Engineer
MP:Vemulawada
 Line Estimate
Name of the Work : - c/o CC Road from Narendla Anthareddy (H) to Narendla MukundaReddy (H) and R&B Raod to Lingampally
Shyam (H) at Edurugatla M.p.Vemulawada

Estimated Cost Rs : 2.50 Lakhs

Sl, Description of work No's Measurments Quantity Rate Per Amount
No
Lengt Bread Depth
1 2 3 4 5 6 7 8 9 10
1 Cost supply and filling the gravel for foundation of CC roads icluding Cost
and Conveyance of all materials, watering and Tamping etc., complete for
finished item of work for Foundations (BLD-CSTN-2-6)

Katkam Ravi (H) to Bandari 1 X 1 97.00 3.00 0.075 21.83

Venkatesham (H) For Road

21.83 Cum 261.44 /Cum 5706.00

2 Constructiuon of Plain cement concrete M20 grade pavement thickness as per design
over a prepared sub base with 43 grade cement @ 330 kg per Cum or any other type
as per clause 1501.2.2, coarce aggrgate conforming to IS:383, maximum size of
coarce aggregate not exceeding 25mm, mixed in a concrete mixer of not less than
0.20 cum capacity, laying and fixing of 125 micron thick polythene film wedger,
including levelling the foem work as per drawings, spreading the concrete with
shover, racker compacted using plate vibrator, including provision of contraction and
expansion construction of jionter curing of concrete slabs for 14 days curing
compound and water finishing to lines and grades as per drawing and Techincal
Specification 1501.2.2. MORD

Katkam Ravi (H) to Bandari 1 X 1 97.00 3.00 0.15 43.65

Venkatesham (H) For Road
43.65 Cum 4800.00 /Cum 209520.00
5 Provision for 12% GST 30000.00
6 Provision for 0.50% QC 3000.00
7 Provision for Unforceen item of work 1774.00
Total Rs 250000.00

Asst. Engineer Dy. Executive Engineer

MP:Vemulawada PRSD Vemulawada
 Specification report to accompanying the detailed Estimate of Work Providing

C/o B/W CC Road from Sama mallaReddy (H) to Adi Mallesham (H) at Lingampally Mp vemulawada

Grant GP FFC 2.50

The above work has been administratevely sanctioned bythe sarpanch GPLingampalli res. No- date01-09-2017

Accordingly the detailed estimate is prepared with the following provisions.

Cost supply and filling the gravel for foundation of CC roads icluding Cost and Conveyance of all materials,
1 watering and Tamping etc., complete for finished item of work for Foundations (BLD-CSTN-2-6)

Constructiuon of Plain cement concrete M20 grade pavement thickness as per design over a prepared sub base
with 43 grade cement @ 330 kg per Cum or any other type as per clause 1501.2.2, coarce aggrgate conforming
to IS:383, maximum size of coarce aggregate not exceeding 25mm, mixed in a concrete mixer of not less than
0.20 cum capacity, laying and fixing of 125 micron thick polythene film wedger, including levelling the foem work
2 as per drawings, spreading the concrete with shover, racker compacted using plate vibrator, including provision
of contraction and expansion construction of jionter curing of concrete slabs for 14 days curing compound and
water finishing to lines and grades as per drawing and Techincal Specification 1501.2.2. MORD

Cost and Convenayace of 125 micron polythene sheet

3
4 Cost and Convenayace of 12.70 mm thick mastic pads
The estimate is prepared with current common SSR (2016-17) duly providing unforeseen item of work.

Asst. Engineer Dy. Executive Engineer

MP:Vemulawada PR Sub-Division Vemulawada
 lawada

Lakhs

date01-09-2017

of all materials,
N-2-6)

a prepared sub base

aggrgate conforming
xer of not less than
velling the foem work
r, including provision
uring compound and
ORD

en item of work.
 Comparaitive statement

Name of the Work : - C/o B/W CC Road from Sama mallaReddy (H) to Adi Mallesham (H) at Lingampally Mp vemulawada

Estimated Cost Rs : 4.00 Lakhs

Sl, As per Sanctioned Estimate As per Working Estimate

Description of work Excess Less Remarks
No Quantity Rate Amount Quantity Rate Amount
1 2 3 4 5 3 4 5 8 9 10
1 Cost supply and filling the gravel for foundation of CC roads
icluding Cost and Conveyance of all materials, watering and
Tamping etc., complete for finished item of work for
Foundations (BLD-CSTN-2-6)
40.88 280.59 493.67 /Cum 11471.00 38.66 280.59 493.67 /Cum 10848.00 623.00
2 Constructiuon of Plain cement concrete M20 grade pavement
thickness as per designover a prepared sub base with 43 grade
cement @ 300 kg per Cum or any other type as per clause
1501.2.2, coarce aggrgate conforming to IS:383, maximum size
of coarce aggregate not exceeding 25mm, mixed in a concrete
mixer of not less than 0.20 cum capacity, laying and fixing of
125 micron thick polythene film wedger, including levelling the
foem work as per drawings, spreading the concrete with shover,
racker compacted using plate vibrator, including provision of
contraction and expansion construction of jionter curing of
concrete slabs for 14 days curing compound and water finishing
to lines and grades as per drawing and Techincal Specification
1501.2.2. MORD

69.5 Cum 4935.82 /Cum 343039.00 73.37 Cum 4820.60 /Cum 353683.00 10644.00
3 Cost and Convenayace of 125 micron polythene sheet
408.8 Sq.m 18.00 sq.m 7358.00 408.00 Sq.m 18.00 sq.m 7344.00 14.00
4 Cost and Convenayace of 12.70 mm thick mastic pads
18.62 Sq.m 568.00 sq.m 10576.00 11.71 Sq.m 568.00 sq.m 6653.00 3923.00
5 Cost supply and fixing of the Name board size 2'6" X 2'0", 3000
including its cost and painting with synthetic enamel paint and
printing lettrs on board etc., complete.
3000.00
6 Provision for 5% VAT 20000.00 20000.00 0.00 0.00
7 Provision for 0.50% QC 2000.00 2000.00 0.00 0.00
8 0.1% NAC 400.00 400.00 0.00 0.00
9 Provision for Unforceen item of work 2156.00 0.00 2156.00
Total Rs 400000.00 400928.00 10644.00 9716.00

As per Sanctioned Estimate Rs. 400000.00 As per Excess Rs. 10644.00

As per Working Estimate Rs. 400928.00 As per Less Rs. 9716.00
-928.00 928.00

Asst. Engineer Dy. Executive Engineer

MP:Vemulawada PRI, SD : Vemulawada