COMPLETION REPORT

Name of the work: UPGRADATION OF ANGANWADI TOILET AT PATHAPALLY VILLAGE OF PEBBAIR MANDAL
Grant: Estt.Cost.Rs. 0.36
Unit As per Sanction Estimate As per Workdone Estimate Difference
Sl.No Descripation
Qty Rate Amount Qty Rate Amount Excess Less
1 3 4 5 6 7 8 9 10 11
Earth work excavation for foundations and
depositing on bank for all lifts and with an initial
1 lead of 10m including all operational, incidental, Cum 0.21 209.30 44.00 0.21 209.30 43.95 -0.05
labour charges such as shoring ,sheeting, planking,
strutting, etc. complete for finished item of work
Plain Cement Concrete of (1:4:8:) proportion
nominal mix (cement: fine aggregate: Coarse
2 aggregate) using 40mm size HBG M/c (SS5) metal Cum 0.18 4137.88 745.00 0.18 4137.88 744.82 -0.18
with concrete mixture including cost and
conveyance of all materials like cement,
Supply and filling of earth (ordinary soil) in
trenches, sides of foundations and basement with
3 initial lead in layers not exceeding 15 cm thick, Cum 0.29 168.35 49.00 0.29 168.35 48.82 -0.18
consolidating each deposited layer by watering and
ramming including cost and conveyance of water
Construction of RR Masonry in CM (1:6) Cement:
Sand) using hard granite stones from approved
4 quarry including cost and conveyance of all Cum 0.2 3449.03 690.00 0.20 3449.03 689.81 -0.19
materials like Granite stones, cement, sand,
water, etc., to site including cost and
Brick Masonry in superstructure with CM (1:8)
prop: using Fly ASH Bricks of size 290x225x140mm
5 with compressive of 50 Kgs / Sqcm from approved Cum 0.74 6218.45 4602.00 0.74 6218.45 4601.65 -0.35
source including cost and conveyance of all
materials like cement, sand, fly ash bricks, water
Supply & Fixing SOLID STEEL DOOR shutter made
from G I Precoated Sheet with an average wall
6 thickness of 0.35 mm on both sides. MS Tube Sqm 3.23 1585.00 5120.00 3.23 1585.00 5119.55 -0.45
having dimensions of 19 x 19 mm is inserted along
the hinge side of the door, core of the door shutter
Painting two coats with synthetic enamel paint
Grade-II VOC (Volatile Organic Compound) content
7 less than 50 grams/litre over primer coat of red Sqm 7.28 153.71 1119.00 7.28 153.71 1119.02 0.02
oxide to new iron work including cost and
conveyance of all materials to site, sales & other
Plastering to brick masonary wall with 20mm thick
double coat in CM (1:6) 16 mm thick base coat and
8 CM (1:4) of 4mm thick top coat with dubara sponge Sqm 6.47 491.44 3180.00 6.47 491.44 3179.63 -0.37
finish including cost and conveyance of all material
and labour charges, over heads & contractor
Painting to new walls with 2 coats of Plastic
Emulsion Paint Asian/ Berger/ Nerolac/
9 Saicoat/Indocem or Equivalent and shade over Sqm 23.51 165.75 3897.00 23.51 165.75 3896.78 -0.22
Priming Coat with Cement Primer Waterbase
Interior Gr- 1 Asian/ Berger/ Nerolac/
 Providing & fixing UPVC SWR pipes TYPE-B
(Double socket 4 Kg/sq.cm - Prince/Sudhakar or
10 any ISI Brand ) conforming to IS 13592:1992 Rmt 4 204.33 817.00 4.00 204.33 817.32 0.32
including necessary specials,jointing with
adhesives ,fixing vertical pipes over wooden
75 mm dia - Door Bend 87.5 Degree - UPVC/SWR
Pipe fittings (Prince/Sudhakar/ Kisan/ Supreme or
11 any ISI Brand Nos 2 67.00 134.00 2.00 67.00 134.00 0.00

Supply and Fixing of CPVC Pipes ( 22.20mm OD

Pipe - SDR 13.5 )and Fittings to meet the
12 requirement of ASTM-D 2846 and are produced in Nos 3 319.55 959.00 3.00 319.55 958.65 -0.35
CTS (Copper Tube Sizes 1/2" ton 2" SDR 11 and SDR
13.5 pipes are made from idential CPVC
21356.00 21354.00
Total: 21356.00 Total: 21354.00
0.5% QC 107.00 0.5% QC 106.77 -0.23
0.1% NAC 21.00 0.1% NAC 21.35 0.35
Seign 320.00 Seign 320.00 0.00
DMFT30% 96.00 DMFT30% 96.00 0.00
SMFT2% 6.00 SMFT2% 6.00 0.00
0.8 times seign 256.00 0.8 times seign 256.00 0.00
GST 18% 3989.00 GST 18% 3989.00 0.00
LS 9849.00 LS 0.00 -9849.00
36000.00 26149.12 0.69 -9851.57

sanction Estiamte 36000.00 Excess 0.69

work done estiamte 26149.12 Less -9851.57
9850.88 -9850.88

Asst.Exe .Engineer PRI Dy.Executive Engineer

MPP PEBBAIR PR SD Wanaparthy
 COMPLETION REPORT
Name of the work: UPGRADATION OF ANGANWADI TOILET AT YAPARLA VILLAGE OF PEBBAIR MANDAL
Grant: Estt.Cost.Rs. 0.36
Unit As per Sanction Estimate As per Workdone Estimate Difference
Sl.No Descripation
Qty Rate Amount Qty Rate Amount Excess Less
1 3 4 5 6 7 8 9 10 11
Earth work excavation for foundations and
depositing on bank for all lifts and with an initial
1 lead of 10m including all operational, incidental, Cum 3.70 209.30 774.00 3.70 209.30 774.41 0.41
labour charges such as shoring ,sheeting, planking,
strutting, etc. complete for finished item of work
Plain Cement Concrete of (1:4:8:) proportion
nominal mix (cement: fine aggregate: Coarse
2 aggregate) using 40mm size HBG M/c (SS5) metal Cum 0.58 4137.88 2400.00 0.58 4137.88 2399.97 -0.03
with concrete mixture including cost and
conveyance of all materials like cement,
Supply and filling of earth (ordinary soil) in
trenches, sides of foundations and basement with
3 initial lead in layers not exceeding 15 cm thick, Cum 2.16 168.35 364.00 2.16 168.35 363.64 -0.36
consolidating each deposited layer by watering and
ramming including cost and conveyance of water
Construction of RR Masonry in CM (1:6) Cement:
Sand) using hard granite stones from approved
4 quarry including cost and conveyance of all Cum 0.08 3449.03 276.00 0.08 3449.03 275.92 -0.08
materials like Granite stones, cement, sand,
water, etc., to site including cost and
Brick Masonry in superstructure with CM (1:8)
prop: using Fly ASH Bricks of size 290x225x140mm
5 with compressive of 50 Kgs / Sqcm from approved Cum 0.05 6218.45 311.00 0.05 6218.45 310.92 -0.08
source including cost and conveyance of all
materials like cement, sand, fly ash bricks, water
Supply & Fixing SOLID STEEL DOOR shutter made
from G I Precoated Sheet with an average wall
6 thickness of 0.35 mm on both sides. MS Tube Sqm 1.62 1585.00 2568.00 1.62 1585.00 2567.70 -0.30
having dimensions of 19 x 19 mm is inserted along
the hinge side of the door, core of the door shutter
Painting two coats with synthetic enamel paint
Grade-II VOC (Volatile Organic Compound) content
7 less than 50 grams/litre over primer coat of red Sqm 3.64 153.71 560.00 3.64 153.71 559.51 -0.49
oxide to new iron work including cost and
conveyance of all materials to site, sales & other
Plastering to brick masonary wall with 20mm thick
double coat in CM (1:6) 16 mm thick base coat and
8 CM (1:4) of 4mm thick top coat with dubara sponge Sqm 0.45 491.44 221.00 0.45 491.44 221.15 0.15
finish including cost and conveyance of all material
and labour charges, over heads & contractor
S&F of 15 mm Plastic body CP finish bib tap of
screw type (full turn) with internal / external
9 threaded connection NOs 1.00 137.50 138.00 1.00 137.50 137.50 -0.50
 Painting to new walls with 2 coats of Plastic
Emulsion Paint Asian/ Berger/ Nerolac/
10 Saicoat/Indocem or Equivalent and shade over Sqm 17.83 165.75 2955.00 17.83 165.75 2955.32 0.32
Priming Coat with Cement Primer Waterbase
Interior Gr- 1 Asian/ Berger/ Nerolac/
Supply and fixing of RCC Rings of 1000mm dia of
300 depth including cost and conveyance of all
11 material for compelte finish item excluding GST Each 3.00 650.00 1950.00 3.00 650.00 1950.00 0.00
Rings

Supply and fixing of RCC Rings of 1000mm dia of

300 depth including cost and conveyance of all
12 material for compelte finish item excluding GST Each 1.00 450.00 450.00 1.00 450.00 450.00 0.00
Ring cover

Providing & fixing UPVC SWR pipes TYPE-B

(Double socket 4 Kg/sq.cm - Prince/Sudhakar or
13 any ISI Brand ) conforming to IS 13592:1992 Rmt 0.6 204.33 123.00 0.60 204.33 122.60 -0.40
including necessary specials,jointing with
adhesives ,fixing vertical pipes over wooden
75 mm dia - Door Bend 87.5 Degree - UPVC/SWR
Pipe fittings (Prince/Sudhakar/ Kisan/ Supreme or
14 any ISI Brand Nos 2 67.00 134.00 2.00 67.00 134.00 0.00

Supply and Fixing of CPVC Pipes ( 22.20mm OD

Pipe - SDR 13.5 )and Fittings to meet the
15 requirement of ASTM-D 2846 and are produced in Nos 12 319.55 3835.00 12.00 319.55 3834.60 -0.40
CTS (Copper Tube Sizes 1/2" ton 2" SDR 11 and SDR
13.5 pipes are made from idential CPVC
17059.00 17057.24
Total: 17059.00 Total: 17057.24
0.5% QC 85.00 0.5% QC 85.29 0.29
0.1% NAC 17.00 0.1% NAC 17.06 0.06
Seign 256.00 Seign 256.00 0.00
DMFT30% 77.00 DMFT30% 77.00 0.00
SMFT2% 5.00 SMFT2% 5.00 0.00
0.8 times seign 205.00 0.8 times seign 205.00 0.00
GST 18% 3187.00 GST 18% 3187.00 0.00
LS 15109.00 LS 0.00 -15109.00
36000.00 20889.59 1.23 -15111.64

sanction Estiamte 36000.00 Excess 1.23

work done estiamte 20889.59 Less -15111.64
15110.41 -15110.41
Asst.Exe .Engineer PRI Dy.Executive Engineer
MPP PEBBAIR PR SD Wanaparthy
 COMPLETION REPORT
Name of the work: UPGRADATION OF ANGANWADI TOILET AT BUDIDIPADU VILLAGE OF PEBBAIR MANDAL
Grant: Estt.Cost.Rs. 0.36
Unit As per Sanction Estimate As per Workdone Estimate Difference
Sl.No Descripation
Qty Rate Amount Qty Rate Amount Excess Less
1 3 4 5 6 7 8 9 10 11
Earth work excavation for foundations and
depositing on bank for all lifts and with an initial
1 lead of 10m including all operational, incidental, Cum 1.73 209.30 362.00 1.73 209.30 362.09 0.09
labour charges such as shoring ,sheeting, planking,
strutting, etc. complete for finished item of work
Plain Cement Concrete of (1:4:8:) proportion
nominal mix (cement: fine aggregate: Coarse
2 aggregate) using 40mm size HBG M/c (SS5) metal Cum 0.79 4137.88 3269.00 0.79 4137.88 3268.93 -0.07
with concrete mixture including cost and
conveyance of all materials like cement,
Supply & Fixing SOLID STEEL DOOR shutter made
from G I Precoated Sheet with an average wall
3 thickness of 0.35 mm on both sides. MS Tube Sqm 1.62 1585.00 2568.00 1.62 1585.00 2567.70 -0.30
having dimensions of 19 x 19 mm is inserted along
the hinge side of the door, core of the door shutter
Painting two coats with synthetic enamel paint
Grade-II VOC (Volatile Organic Compound) content
4 less than 50 grams/litre over primer coat of red Sqm 3.64 153.71 559.00 3.64 153.71 559.24 0.24
oxide to new iron work including cost and
conveyance of all materials to site, sales & other
S&F of 15 mm Plastic body CP finish bib tap of
5 screw type (full turn) with internal / external NOs 2.00 137.50 275.00 2.00 137.50 275.00 0.00
threaded connection

Painting to new walls with 2 coats of Plastic

Emulsion Paint Asian/ Berger/ Nerolac/
6 Saicoat/Indocem or Equivalent and shade over Sqm 26.24 165.75 4349.00 26.24 165.75 4349.28 0.28
Priming Coat with Cement Primer Waterbase
Interior Gr- 1 Asian/ Berger/ Nerolac/
Supply and fixing of RCC Rings of 1000mm dia of
300 depth including cost and conveyance of all
7 material for compelte finish item excluding GST Each 3.00 650.00 1950.00 3.00 650.00 1950.00 0.00
Rings

Supply and fixing of RCC Rings of 1000mm dia of

300 depth including cost and conveyance of all
8 material for compelte finish item excluding GST Each 1.00 450.00 450.00 1.00 450.00 450.00 0.00
Ring cover

Supply and Transportation of 0.5HP Single phase,

2880 RPM 50 Hz ISI Mono block CI body motor
9 pumpset Makes: Texmo / CRI / KSB / Aryenvarsha Each 1.00 8700.00 8700.00 1.00 8700.00 8700.00 0.00
/ Lubi / Falcon
 Supply and Fixing of CPVC Pipes ( 22.20mm OD
Pipe - SDR 13.5 )and Fittings to meet the
10 requirement of ASTM-D 2846 and are produced in Nos 14.1 319.55 4506.00 14.10 319.55 4505.66 -0.34
CTS (Copper Tube Sizes 1/2" ton 2" SDR 11 and SDR
13.5 pipes are made from idential CPVC
26988.00 26987.90
Total: 26988.00 Total: 26987.90
0.5% QC 135.00 0.5% QC 134.94 -0.06
0.1% NAC 27.00 0.1% NAC 26.99 -0.01
Seign 405.00 Seign 405.00 0.00
DMFT30% 122.00 DMFT30% 122.00 0.00
SMFT2% 8.00 SMFT2% 8.00 0.00
0.8 times seign 324.00 0.8 times seign 324.00 0.00
GST 18% 5042.00 GST 18% 5042.00 0.00
LS 2949.00 LS 0.00 -2949.00
36000.00 33050.83 0.61 -2949.78

sanction Estiamte 36000.00 Excess 0.61

work done estiamte 33050.83 Less -2949.78
2949.17 -2949.17

Asst.Exe .Engineer PRI Dy.Executive Engineer

MPP PEBBAIR PR SD Wanaparthy
 COMPLETION REPORT
Name of the work: UPGRADATION OF ANGANWADI TOILET AT PENCHUKALAPADU VILLAGE OF PEBBAIR MANDAL
Grant: Estt.Cost.Rs. 0.36
Unit As per Sanction Estimate As per Workdone Estimate Difference
Sl.No Descripation
Qty Rate Amount Qty Rate Amount Excess Less
1 3 4 5 6 7 8 9 10 11
Supply & Fixing SOLID STEEL DOOR shutter made
from G I Precoated Sheet with an average wall
1 thickness of 0.35 mm on both sides. MS Tube Sqm 1.28 1585.00 2029.00 1.28 1585.00 2028.80 -0.20
having dimensions of 19 x 19 mm is inserted along
the hinge side of the door, core of the door shutter
Painting two coats with synthetic enamel paint
Grade-II VOC (Volatile Organic Compound) content
2 less than 50 grams/litre over primer coat of red Sqm 2.87 153.71 441.00 2.87 153.71 441.15 0.15
oxide to new iron work including cost and
conveyance of all materials to site, sales & other
Painting to new walls with 2 coats of Plastic
Emulsion Paint Asian/ Berger/ Nerolac/
3 Saicoat/Indocem or Equivalent and shade over Sqm 17.90 165.75 2967.00 17.90 165.75 2966.93 -0.07
Priming Coat with Cement Primer Waterbase
Interior Gr- 1 Asian/ Berger/ Nerolac/
Supply and Fixing of CPVC Pipes ( 22.20mm OD
Pipe - SDR 13.5 )and Fittings to meet the
4 requirement of ASTM-D 2846 and are produced in Nos 14 319.55 4474.00 14.00 319.55 4473.70 -0.30
CTS (Copper Tube Sizes 1/2" ton 2" SDR 11 and SDR
13.5 pipes are made from idential CPVC
9911.00 9910.58
Total: 9911.00 Total: 9910.58
0.5% QC 50.00 0.5% QC 49.55 -0.45
0.1% NAC 10.00 0.1% NAC 9.91 -0.09
Seign 149.00 Seign 149.00 0.00
DMFT30% 45.00 DMFT30% 45.00 0.00
SMFT2% 3.00 SMFT2% 3.00 0.00
0.8 times seign 119.00 0.8 times seign 119.00 0.00
GST 18% 1852.00 GST 18% 1852.00 0.00
LS 23861.00 LS 0.00 -23861.00
36000.00 12138.04 0.15 -23862.11

sanction Estiamte 36000.00 Excess 0.15

work done estiamte 12138.04 Less -23862.11
23861.96 -23861.96

Asst.Exe .Engineer PRI Dy.Executive Engineer

MPP PEBBAIR PR SD Wanaparthy
 COMPLETION REPORT
Name of the work: UPGRADATION OF ANGANWADI TOILET AT RANGAPUR-3 VILLAGE OF PEBBAIR MANDAL
Grant: Estt.Cost.Rs. 0.36
Unit As per Sanction Estimate As per Workdone Estimate Difference
Sl.No Descripation
Qty Rate Amount Qty Rate Amount Excess Less
1 3 4 5 6 7 8 9 10 11
Plain Cement Concrete of (1:4:8:) proportion
nominal mix (cement: fine aggregate: Coarse
1 aggregate) using 40mm size HBG M/c (SS5) metal Cum 0.48 4137.88 1986.00 0.48 4137.88 1986.18 0.18
with concrete mixture including cost and
conveyance of all materials like cement,
Brick Masonry in superstructure with CM (1:8)
prop: using Fly ASH Bricks of size 290x225x140mm
2 with compressive of 50 Kgs / Sqcm from approved Cum 0.05 6218.45 311.00 0.05 6218.45 310.92 -0.08
source including cost and conveyance of all
materials like cement, sand, fly ash bricks, water
Supply & Fixing SOLID STEEL DOOR shutter made
from G I Precoated Sheet with an average wall
3 thickness of 0.35 mm on both sides. MS Tube Sqm 1.35 1585.00 2140.00 1.35 1585.00 2139.75 -0.25
having dimensions of 19 x 19 mm is inserted along
the hinge side of the door, core of the door shutter
Painting two coats with synthetic enamel paint
Grade-II VOC (Volatile Organic Compound) content
4 less than 50 grams/litre over primer coat of red Sqm 3.04 153.71 467.00 3.04 153.71 467.28 0.28
oxide to new iron work including cost and
conveyance of all materials to site, sales & other
Roofing: - Roofing provided with 0.5mm thick
galvanized / pre painted G.I. profiled sheets fixed
5 to the purlins with 14 size self drilling screws with Sqm 2.99 842.00 2518.00 2.99 842.00 2517.58 -0.42
neoprene washer. Side laps are stitched with self
tapping / drilling screws. End laps are to be sealed

S&F of 15 mm Plastic body CP finish bib tap of

6 screw type (full turn) with internal / external NOs 2.00 137.50 275.00 2.00 137.50 275.00 0.00
threaded connection

Painting to new walls with 2 coats of Plastic

Emulsion Paint Asian/ Berger/ Nerolac/
7 Saicoat/Indocem or Equivalent and shade over Sqm 12.70 165.75 2105.00 12.70 165.75 2105.03 0.03
Priming Coat with Cement Primer Waterbase
Interior Gr- 1 Asian/ Berger/ Nerolac/
Supply and Fixing of CPVC Pipes ( 22.20mm OD
Pipe - SDR 13.5 )and Fittings to meet the
8 requirement of ASTM-D 2846 and are produced in Kgs 6.00 108.00 648.00 6.00 108.00 648.00 0.00
CTS (Copper Tube Sizes 1/2" ton 2" SDR 11 and SDR
13.5 pipes are made from idential CPVC
Supply and Transportation of 0.5HP Single phase,
2880 RPM 50 Hz ISI Mono block CI body motor
9 Each 1.00 5600.00 5600.00 1.00 5600.00 5600.00 0.00
pumpset Makes: Texmo / CRI / KSB / Aryenvarsha
/ Lubi / Falcon
 Supply and Fixing of CPVC Pipes ( 22.20mm OD
Pipe - SDR 13.5 )and Fittings to meet the
requirement of ASTM-D 2846 and are produced in
10 Nos 30 319.55 9587.00 30.00 319.55 9586.50 -0.50
CTS (Copper Tube Sizes 1/2" ton 2" SDR 11 and SDR
13.5 pipes are made from idential CPVC
compounds having the same physical Properties for
25637.00 25636.24
Total: 25637.00 Total: 25636.24
0.5% QC 128.00 0.5% QC 128.18 0.18
0.1% NAC 26.00 0.1% NAC 25.64 -0.36
Seign 385.00 Seign 385.00 0.00
DMFT30% 116.00 DMFT30% 116.00 0.00
SMFT2% 8.00 SMFT2% 8.00 0.00
0.8 times seign 308.00 0.8 times seign 308.00 0.00
GST 18% 4789.00 GST 18% 4789.00 0.00
LS 4603.00 LS 0.00 -4603.00
36000.00 31396.06 0.67 -4604.61

sanction Estiamte 36000.00 Excess 0.67

work done estiamte 31396.06 Less -4604.61
4603.94 -4603.94

Asst.Exe .Engineer PRI Dy.Executive Engineer

MPP PEBBAIR PR SD Wanaparthy
 COMPLETION REPORT
Name of the work: UPGRADATION OF ANGANWADI TOILET AT RANGAPUR-1 VILLAGE OF PEBBAIR MANDAL
Grant: Estt.Cost.Rs. 0.36
Unit As per Sanction Estimate As per Workdone Estimate Difference
Sl.No Descripation
Qty Rate Amount Qty Rate Amount Excess Less
1 3 4 5 6 7 8 9 10 11
Earth work excavation for foundations and
depositing on bank for all lifts and with an
initial lead of 10m including all operational,
incidental, labour charges such as shoring
1 ,sheeting, planking, strutting, etc. complete Cum 2.63 209.30 550.00 2.63 209.30 550.46 0.46
for finished item of work including seigniorage
excluding dewatering charges etc as per SS -
20 B (APSS 308) including cost and conveyance
of all material and labour charges, and
Supply and filling of ordinary soil in trenches,
sides of foundations and basement with initial
lead in layers not exceeding 15 cm thick,
consolidating each deposited layer by
2 watering and ramming including cost and Cum 0.59 168.35 99.00 0.59 168.35 99.33 0.33
conveyance of water to work site and all
operational, incidental, labour charges, hire
charges of T & P etc., complete for finished
item of work. (APSS NO. 309 & 310) including
Plain Cement Concrete of (1:4:8:) proportion
nominal mix (cement: fine aggregate: Coarse
3 aggregate) using 40mm size HBG M/c (SS5) metal Cum 0.40 4137.88 1655.00 0.40 4137.88 1655.15 0.15
with concrete mixture including cost and
conveyance of all materials like cement,
Brick Masonry in superstructure with CM (1:8)
prop: using Fly ASH Bricks of size 290x225x140mm
4 with compressive of 50 Kgs / Sqcm from approved Cum 0.30 6218.45 1866.00 0.30 6218.45 1865.54 -0.46
source including cost and conveyance of all
materials like cement, sand, fly ash bricks, water
Supply & Fixing SOLID STEEL DOOR shutter made
from G I Precoated Sheet with an average wall
5 thickness of 0.35 mm on both sides. MS Tube Sqm 1.34 1585.00 2124.00 1.34 1585.00 2123.90 -0.10
having dimensions of 19 x 19 mm is inserted along
the hinge side of the door, core of the door
Painting two coats with synthetic enamel paint
Grade-II VOC (Volatile Organic Compound) content
6 less than 50 grams/litre over primer coat of red Sqm 3.01 153.71 463.00 3.01 153.71 462.67 -0.33
oxide to new iron work including cost and
conveyance of all materials to site, sales & other
Plastering to brick masonary wall with 20mm thick
double coat in CM (1:6) 16 mm thick base coat and
7 CM (1:4) of 4mm thick top coat with dubara sponge Sqm 3.90 491.44 1917.00 3.90 491.44 1916.62 -0.38
finish including cost and conveyance of all material
and labour charges, over heads & contractor
 Supply & fixing 580mm x 440mm size white
virerous orissa pan with attached footrests of
8 approved make confirming to IS 2556 (part - III) Each 1.00 2758.00 2758.00 1.00 2758.00 2758.00 0.00
with 'P' or 'S' trap, with all internal fittings, CI
brackets, 32mm dia CP flush pipe, 15mm dia
Roofing: - Roofing provided with 0.5mm thick
galvanized / pre painted G.I. profiled sheets fixed
9 to the purlins with 14 size self drilling screws with Sqm 6.18 842.00 5204.00 6.18 842.00 5203.56 -0.44
neoprene washer. Side laps are stitched with self
tapping / drilling screws. End laps are to be sealed
S&F of 15 mm Plastic body CP finish bib tap of
screw type (full turn) with internal / external
10 NOs 2.00 137.50 275.00 2.00 137.50 275.00 0.00
threaded connection

Painting to new walls with 2 coats of Plastic

Emulsion Paint Asian/ Berger/ Nerolac/
11 Saicoat/Indocem or Equivalent and shade over Sqm 27.42 165.75 4545.00 27.42 165.75 4544.87 -0.13
Priming Coat with Cement Primer Waterbase
Interior Gr- 1 Asian/ Berger/ Nerolac/

Supply and fixing of RCC Rings of 1000mm dia of

12 300 depth including cost and conveyance of all Each 3.00 650.00 1950.00 3.00 650.00 1950.00 0.00
material for compelte finish item excluding GST
for Rings

Supply and fixing of RCC Rings of 1000mm dia of

13 300 depth including cost and conveyance of all Each 1.00 450.00 450.00 1.00 450.00 450.00 0.00
material for compelte finish item excluding GST
for Rings Cover
Providing & fixing UPVC SWR pipes TYPE-B
(Double socket 4 Kg/sq.cm - Prince/Sudhakar or
14 any ISI Brand ) conforming to IS 13592:1992 Rmt 7.00 204.33 1430.00 7.00 204.33 1430.31 0.31
including necessary specials,jointing with
adhesives ,fixing vertical pipes over wooden
 75 mm dia - Door Bend 87.5 Degree - UPVC/SWR
15 Pipe fittings (Prince/Sudhakar/ Kisan/ Supreme or Rmt 2.00 67.00 134.00 2.00 67.00 134.00 0.00
any ISI Brand

Pipe - SDR 13.5 )and Fittings to meet the

requirement of ASTM-D 2846 and are produced in
16 CTS (Copper Tube Sizes 1/2" ton 2" SDR 11 and SDR Rmt 9 319.55 2876.00 9.00 319.55 2875.95 -0.05
13.5 pipes are made from idential CPVC
compounds having the same physical Properties for
28296.00 28295.36
Total: 28296.00 Total: 28295.36
0.5% QC 141.00 0.5% QC 141.48 0.48
0.1% NAC 28.00 0.1% NAC 28.30 0.30
Seign 424.00 Seign 424.00 0.00
DMFT30% 127.00 DMFT30% 127.00 0.00
SMFT2% 8.00 SMFT2% 8.00 0.00
0.8 times seign 339.00 0.8 times seign 339.00 0.00
GST 18% 5285.00 GST 18% 5285.00 0.00
LS 1352.00 LS 0.00 -1352.00
36000.00 34648.14 2.03 -1353.89

sanction Estiamte 36000.00 Excess 2.03

work done estiamte 34648.14 Less -1353.89
1351.86 -1351.86

Asst.Exe .Engineer PRI Dy.Executive Engineer

MPP PEBBAIR PR SD Wanaparthy
 COMPLETION REPORT
Name of the work: UPGRADATION OF ANGANWADI TOILET AT BUNADIPUR VILLAGE OF PEBBAIR MANDAL
Grant: Estt.Cost.Rs. 0.36
Unit As per Sanction Estimate As per Workdone Estimate Difference
Sl.No Descripation
Qty Rate Amount Qty Rate Amount Excess Less
1 3 4 5 6 7 8 9 10 11
Earth work excavation for foundations and
depositing on bank for all lifts and with an
initial lead of 10m including all operational,
incidental, labour charges such as shoring
1 ,sheeting, planking, strutting, etc. complete Cum 3.20 209.30 670.00 3.20 209.30 669.76 -0.24
for finished item of work including seigniorage
excluding dewatering charges etc as per SS -
20 B (APSS 308) including cost and conveyance
of all material and labour charges, and
Supply and filling of ordinary soil in trenches,
sides of foundations and basement with initial
lead in layers not exceeding 15 cm thick,
consolidating each deposited layer by
2 watering and ramming including cost and Cum 1.76 168.35 296.00 1.76 168.35 296.30 0.30
conveyance of water to work site and all
operational, incidental, labour charges, hire
charges of T & P etc., complete for finished
item of work. (APSS NO. 309 & 310) including
Plain Cement Concrete of (1:4:8:) proportion
nominal mix (cement: fine aggregate: Coarse
3 aggregate) using 40mm size HBG M/c (SS5) metal Cum 0.12 4137.88 497.00 0.12 4137.88 496.55 -0.45
with concrete mixture including cost and
conveyance of all materials like cement,
Supply & Fixing SOLID STEEL DOOR shutter made
from G I Precoated Sheet with an average wall
4 thickness of 0.35 mm on both sides. MS Tube Sqm 1.35 1585.00 2140.00 1.35 1585.00 2139.75 -0.25
having dimensions of 19 x 19 mm is inserted along
the hinge side of the door, core of the door shutter
Painting two coats with synthetic enamel paint
Grade-II VOC (Volatile Organic Compound) content
5 less than 50 grams/litre over primer coat of red Sqm 3.04 153.71 467.00 3.04 153.71 467.28 0.28
oxide to new iron work including cost and
conveyance of all materials to site, sales & other
Plastering to brick masonary wall with 20mm thick
double coat in CM (1:6) 16 mm thick base coat and
6 CM (1:4) of 4mm thick top coat with dubara sponge Sqm 491.44 0.00 0.00 491.44 0.00 0.00
finish including cost and conveyance of all material
and labour charges, over heads & contractor
Supply & fixing 580mm x 440mm size white
virerous orissa pan with attached footrests of
7 approved make confirming to IS 2556 (part - III) Each 1.00 2758.00 2758.00 1.00 2758.00 2758.00 0.00
with 'P' or 'S' trap, with all internal fittings, CI
brackets, 32mm dia CP flush pipe, 15mm dia
Roofing: - Roofing provided with 0.5mm thick
galvanized / pre painted G.I. profiled sheets fixed
8 to the purlins with 14 size self drilling screws with Sqm 842.00 0.00 0.00 842.00 0.00 0.00
neoprene washer. Side laps are stitched with self
tapping / drilling screws. End laps are to be sealed
9 S&F of 15 mm Plastic body CP finish bib tap of NOs 1.00 137.50 138.00 1.00 137.50 137.50 -0.50
screw type (full turn) with internal / external
threaded connection
Painting to new walls with 2 coats of Plastic
Emulsion Paint Asian/ Berger/ Nerolac/
10 Saicoat/Indocem or Equivalent and shade over Sqm 32.73 165.75 5425.00 32.73 165.75 5425.00 0.00
Priming Coat with Cement Primer Waterbase
Interior Gr- 1 Asian/ Berger/ Nerolac/

Supply and fixing of RCC Rings of 1000mm dia of

11 300 depth including cost and conveyance of all Each 3.00 650.00 1950.00 3.00 650.00 1950.00 0.00
material for compelte finish item excluding GST
for Rings

Supply and fixing of RCC Rings of 1000mm dia of

12 300 depth including cost and conveyance of all Each 1.00 450.00 450.00 1.00 450.00 450.00 0.00
material for compelte finish item excluding GST
for Rings Cover
Providing & fixing UPVC SWR pipes TYPE-B
(Double socket 4 Kg/sq.cm - Prince/Sudhakar or
13 any ISI Brand ) conforming to IS 13592:1992 Rmt 2.50 204.33 511.00 2.50 204.33 510.83 -0.17
including necessary specials,jointing with
adhesives ,fixing vertical pipes over wooden

14 75 mm dia - Door Bend 87.5 Degree - UPVC/SWR Rmt 2.00 67.00 134.00 2.00 67.00 134.00 0.00
Pipe fittings (Prince/Sudhakar/ Kisan/ Supreme or
any ISI Brand
 Pipe - SDR 13.5 )and Fittings to meet the
requirement of ASTM-D 2846 and are produced in
15 CTS (Copper Tube Sizes 1/2" ton 2" SDR 11 and SDR Rmt 17.6 319.55 5624.00 17.60 319.55 5624.08 0.08
13.5 pipes are made from idential CPVC
compounds having the same physical Properties for
21060.00 21059.05
Total: 21060.00 Total: 21059.05
0.5% QC 105.00 0.5% QC 105.30 0.30
0.1% NAC 21.00 0.1% NAC 21.06 0.06
Seign 316.00 Seign 316.00 0.00
DMFT30% 95.00 DMFT30% 95.00 0.00
SMFT2% 6.00 SMFT2% 6.00 0.00
0.8 times seign 253.00 0.8 times seign 253.00 0.00
GST 18% 3934.00 GST 18% 3934.00 0.00
LS 10210.00 LS 0.00 -10210.00
36000.00 25789.41 1.02 -10211.61

sanction Estiamte 36000.00 Excess 1.02

work done estiamte 25789.41 Less -10211.61
10210.59 -10210.59

Asst.Exe .Engineer PRI Dy.Executive Engineer

MPP PEBBAIR PR SD Wanaparthy
 COMPLETION REPORT
Name of the work: UPGRADATION OF ANGANWADI TOILET AT THOMALLAPALLY VILLAGE OF PEBBAIR MANDAL
Grant: Estt.Cost.Rs. 0.36
Unit As per Sanction Estimate As per Workdone Estimate Difference
Sl.No Descripation
Qty Rate Amount Qty Rate Amount Excess Less
1 3 4 5 6 7 8 9 10 11
Earth work excavation for foundations and
depositing on bank for all lifts and with an
initial lead of 10m including all operational,
incidental, labour charges such as shoring
1 ,sheeting, planking, strutting, etc. complete Cum 2.70 209.30 565.00 2.70 209.30 565.11 0.11
for finished item of work including seigniorage
excluding dewatering charges etc as per SS -
20 B (APSS 308) including cost and conveyance
of all material and labour charges, and
Supply and filling of ordinary soil in trenches,
sides of foundations and basement with initial
lead in layers not exceeding 15 cm thick,
consolidating each deposited layer by
2 watering and ramming including cost and Cum 2.70 168.35 455.00 2.70 168.35 454.55 -0.45
conveyance of water to work site and all
operational, incidental, labour charges, hire
charges of T & P etc., complete for finished
item of work. (APSS NO. 309 & 310) including
Plain Cement Concrete of (1:4:8:) proportion
nominal mix (cement: fine aggregate: Coarse
3 aggregate) using 40mm size HBG M/c (SS5) metal Cum 0.67 4137.88 2772.00 0.67 4137.88 2772.38 0.38
with concrete mixture including cost and
conveyance of all materials like cement,
Supply & Fixing SOLID STEEL DOOR shutter made
from G I Precoated Sheet with an average wall
4 thickness of 0.35 mm on both sides. MS Tube Sqm 1.34 1585.00 2124.00 1.34 1585.00 2123.90 -0.10
having dimensions of 19 x 19 mm is inserted along
the hinge side of the door, core of the door shutter
Painting two coats with synthetic enamel paint
Grade-II VOC (Volatile Organic Compound) content
5 less than 50 grams/litre over primer coat of red Sqm 3.01 153.71 463.00 3.01 153.71 462.67 -0.33
oxide to new iron work including cost and
conveyance of all materials to site, sales & other
Painting to new walls with 2 coats of Plastic
Emulsion Paint Asian/ Berger/ Nerolac/
6 Saicoat/Indocem or Equivalent and shade over Sqm 13.10 165.75 2171.00 13.10 165.75 2171.33 0.33
Priming Coat with Cement Primer Waterbase
Interior Gr- 1 Asian/ Berger/ Nerolac/
Pipe - SDR 13.5 )and Fittings to meet the
requirement of ASTM-D 2846 and are produced in
7 CTS (Copper Tube Sizes 1/2" ton 2" SDR 11 and SDR Rmt 17 319.55 5432.00 17.00 319.55 5432.35 0.35
13.5 pipes are made from idential CPVC
compounds having the same physical Properties for
 13982.00 13982.29
Total: 13982.00 Total: 13982.29
0.5% QC 70.00 0.5% QC 69.91 -0.09
0.1% NAC 14.00 0.1% NAC 13.98 -0.02
Seign 210.00 Seign 210.00 0.00
DMFT30% 63.00 DMFT30% 63.00 0.00
SMFT2% 4.00 SMFT2% 4.00 0.00
0.8 times seign 168.00 0.8 times seign 168.00 0.00
GST 18% 2612.00 GST 18% 2612.00 0.00
LS 18877.00 LS 0.00 -18877.00
36000.00 17123.18 1.17 -18877.99

sanction Estiamte 36000.00 Excess 1.17

work done estiamte 17123.18 Less -18877.99
18876.82 -18876.82

Asst.Exe .Engineer PRI Dy.Executive Engineer

MPP PEBBAIR PR SD Wanaparthy
 COMPLETION REPORT
Name of the work: UPGRADATION OF ANGANWADI CENTER-4 TOILET AT PEBBIAR VILLAGE OF PEBBAIR MANDAL
Grant: Estt.Cost.Rs. 0.36
Unit As per Sanction Estimate As per Workdone Estimate Difference
Sl.No Descripation
Qty Rate Amount Qty Rate Amount Excess Less
1 3 4 5 6 7 8 9 10 11
Earth work excavation for foundations and
depositing on bank for all lifts and with an
initial lead of 10m including all operational,
incidental, labour charges such as shoring
1 ,sheeting, planking, strutting, etc. complete Cum 5.81 209.30 1216.00 5.81 209.30 1216.03 0.03
for finished item of work including seigniorage
excluding dewatering charges etc as per SS -
20 B (APSS 308) including cost and conveyance
of all material and labour charges, and
Plain Cement Concrete of (1:4:8:) proportion
nominal mix (cement: fine aggregate: Coarse
2 aggregate) using 40mm size HBG M/c (SS5) metal Cum 0.18 4137.88 745.00 0.18 4137.88 744.82 -0.18
with concrete mixture including cost and
conveyance of all materials like cement,
Construction of RR Masonry in CM (1:6) Cement:
Sand) using hard granite stones from approved
3 quarry including cost and conveyance of all Cum 0.42 3449.03 1449.00 0.42 3449.03 1448.59 -0.41
materials like Granite stones, cement, sand,
water, etc., to site including cost and
Brick Masonry in superstructure with CM (1:8)
prop: using Fly ASH Bricks of size 290x225x140mm
4 with compressive of 50 Kgs / Sqcm from approved Cum 1.88 6218.45 11691.00 1.88 6218.45 11690.69 -0.31
source including cost and conveyance of all
materials like cement, sand, fly ash bricks, water
Plastering to brick masonary wall with 12mm thick
double coat in CM (1:5) 8 mm thick base coat and
5 CM (1:3) of 4mm thick top coat with dubara sponge Sqm 20.97 415.35 8710.00 20.97 415.35 8709.84 -0.16
finish including cost and conveyance of all material
and labour charges, over heads & contractor
Supply & Fixing SOLID STEEL DOOR shutter made
from G I Precoated Sheet with an average wall
6 thickness of 0.35 mm on both sides. MS Tube Sqm 1585.00 0.00 0.00 1585.00 0.00 0.00
having dimensions of 19 x 19 mm is inserted along
the hinge side of the door, core of the door shutter
Painting two coats with synthetic enamel paint
Grade-II VOC (Volatile Organic Compound) content
7 less than 50 grams/litre over primer coat of red Sqm 153.71 0.00 0.00 153.71 0.00 0.00
oxide to new iron work including cost and
conveyance of all materials to site, sales & other
Plastering to brick masonary wall with 20mm thick
double coat in CM (1:6) 16 mm thick base coat and
8 CM (1:4) of 4mm thick top coat with dubara sponge Sqm 491.44 0.00 0.00 491.44 0.00 0.00
finish including cost and conveyance of all material
and labour charges, over heads & contractor
 Supply & fixing 580mm x 440mm size white
virerous orissa pan with attached footrests of
9 approved make confirming to IS 2556 (part - III) Each 1.00 2758.00 2758.00 1.00 2758.00 2758.00 0.00
with 'P' or 'S' trap, with all internal fittings, CI
brackets, 32mm dia CP flush pipe, 15mm dia

10 S&F of 15 mm Plastic body CP finish bib tap of NOs 2.00 137.50 275.00 2.00 137.50 275.00 0.00
screw type (full turn) with internal / external
threaded connection
26844.00 26842.97
Total: 26844.00 Total: 26842.97
0.5% QC 134.00 0.5% QC 134.21 0.21
0.1% NAC 27.00 0.1% NAC 26.84 -0.16
Seign 403.00 Seign 403.00 0.00
DMFT30% 121.00 DMFT30% 121.00 0.00
SMFT2% 8.00 SMFT2% 8.00 0.00
0.8 times seign 322.00 0.8 times seign 322.00 0.00
GST 18% 5015.00 GST 18% 5015.00 0.00
LS 3126.00 LS 0.00 -3126.00
36000.00 32873.02 0.24 -3127.22

sanction Estiamte 36000.00 Excess 0.24

work done estiamte 32873.02 Less -3127.22
3126.98 -3126.98

Asst.Exe .Engineer PRI Dy.Executive Engineer

MPP PEBBAIR PR SD Wanaparthy
 COMPLETION REPORT
Name of the work: UPGRADATION OF ANGANWADI CENTER-1 TOILET AT PEBBIAR VILLAGE OF PEBBAIR MANDAL
Grant: Estt.Cost.Rs. 0.36
Unit As per Sanction Estimate As per Workdone Estimate Difference
Sl.No Descripation
Qty Rate Amount Qty Rate Amount Excess Less
1 3 4 5 6 7 8 9 10 11
Earth work excavation for foundations and
depositing on bank for all lifts and with an
initial lead of 10m including all operational,
incidental, labour charges such as shoring
1 ,sheeting, planking, strutting, etc. complete Cum 2.63 209.30 550.00 2.63 209.30 550.46 0.46
for finished item of work including seigniorage
excluding dewatering charges etc as per SS -
20 B (APSS 308) including cost and conveyance
of all material and labour charges, and
Plain Cement Concrete of (1:4:8:) proportion
nominal mix (cement: fine aggregate: Coarse
2 aggregate) using 40mm size HBG M/c (SS5) metal Cum 0.33 4137.88 1366.00 0.33 4137.88 1365.50 -0.50
with concrete mixture including cost and
conveyance of all materials like cement,
Construction of RR Masonry in CM (1:6) Cement:
Sand) using hard granite stones from approved
3 quarry including cost and conveyance of all Cum 0.61 3449.03 2104.00 0.61 3449.03 2103.91 -0.09
materials like Granite stones, cement, sand,
water, etc., to site including cost and
Brick Masonry in superstructure with CM (1:8)
prop: using Fly ASH Bricks of size 290x225x140mm
4 with compressive of 50 Kgs / Sqcm from approved Cum 1.70 6218.45 10571.00 1.70 6218.45 10571.37 0.37
source including cost and conveyance of all
materials like cement, sand, fly ash bricks, water
Plastering to brick masonary wall with 12mm thick
double coat in CM (1:5) 8 mm thick base coat and
5 CM (1:3) of 4mm thick top coat with dubara Sqm 19.76 415.35 8207.00 19.76 415.35 8207.27 0.27
sponge finish including cost and conveyance of all
material and labour charges, over heads &
 Supply & fixing 580mm x 440mm size white
virerous orissa pan with attached footrests of
6 approved make confirming to IS 2556 (part - III) Each 1.00 2758.00 2758.00 1.00 2758.00 2758.00 0.00
with 'P' or 'S' trap, with all internal fittings, CI
brackets, 32mm dia CP flush pipe, 15mm dia
25556.00 25556.51
Total: 25556.00 Total: 25556.51
0.5% QC 128.00 0.5% QC 127.78 -0.22
0.1% NAC 26.00 0.1% NAC 25.56 -0.44
Seign 383.00 Seign 383.00 0.00
DMFT30% 115.00 DMFT30% 115.00 0.00
SMFT2% 8.00 SMFT2% 8.00 0.00
0.8 times seign 306.00 0.8 times seign 306.00 0.00
GST 18% 4774.00 GST 18% 4774.00 0.00
LS 4704.00 LS 0.00 -4704.00
36000.00 31295.85 1.10 -4705.25

sanction Estiamte 36000.00 Excess 1.10

work done estiamte 31295.85 Less -4705.25
4704.15 -4704.15

Asst.Exe .Engineer PRI Dy.Executive Engineer

MPP PEBBAIR PR SD Wanaparthy
 COMPLETION REPORT
Name of the work: UPGRADATION OF ANGANWADI CENTER-7 TOILET AT PEBBIAR VILLAGE OF PEBBAIR MANDAL
Grant: Estt.Cost.Rs. 0.36
Unit As per Sanction Estimate As per Workdone Estimate Difference
Sl.No Descripation
Qty Rate Amount Qty Rate Amount Excess Less
1 3 4 5 6 7 8 9 10 11
Earth work excavation for foundations and
depositing on bank for all lifts and with an
initial lead of 10m including all operational,
incidental, labour charges such as shoring
1 ,sheeting, planking, strutting, etc. complete Cum 5.48 209.30 1147.00 5.48 209.30 1146.96 -0.04
for finished item of work including seigniorage
excluding dewatering charges etc as per SS -
20 B (APSS 308) including cost and conveyance
of all material and labour charges, and
Supply and filling of ordinary soil in trenches,
sides of foundations and basement with initial
lead in layers not exceeding 15 cm thick,
consolidating each deposited layer by
2 watering and ramming including cost and Cum 0.68 168.35 114.00 0.68 168.35 114.48 0.48
conveyance of water to work site and all
operational, incidental, labour charges, hire
charges of T & P etc., complete for finished
item of work. (APSS NO. 309 & 310) including
Plain Cement Concrete of (1:4:8:) proportion
nominal mix (cement: fine aggregate: Coarse
3 aggregate) using 40mm size HBG M/c (SS5) metal Cum 0.40 4137.88 1655.00 0.40 4137.88 1655.15 0.15
with concrete mixture including cost and
conveyance of all materials like cement,
 Vibrated Reinforced Cement Concrete M 20 Design
Mix ( by weigh batching/concrete mixer ) using
4 20mm size (SS5) hard blasted granite machine Cum 2.17 11456.04 24860.00 2.17 11456.04 24859.61 -0.39
crushed graded metal (Coarse aggregate) from
approved quarry, using a minimum quantity of 350
27776.00 27776.20
Total: 27776.00 Total: 27776.20
0.5% QC 139.00 0.5% QC 138.88 -0.12
0.1% NAC 28.00 0.1% NAC 27.78 -0.22
Seign 417.00 Seign 417.00 0.00
DMFT30% 125.00 DMFT30% 125.00 0.00
SMFT2% 8.00 SMFT2% 8.00 0.00
0.8 times seign 334.00 0.8 times seign 334.00 0.00
GST 18% 5189.00 GST 18% 5189.00 0.00
LS 1984.00 LS 0.00 -1984.00
36000.00 34015.86 0.63 -1984.77

sanction Estiamte 36000.00 Excess 0.63

work done estiamte 34015.86 Less -1984.77
1984.14 -1984.14

Asst.Exe .Engineer PRI Dy.Executive Engineer

MPP PEBBAIR PR SD Wanaparthy