NET 2 Tank VISIBLE SCRAP Physical

SL.NO. DESCRIPTION UOM TOTAL TOTAL ISSUE as Dewaxing Slab +2m Deacidification near Bag ID Fan Supporting Silo Receiver TF boiler Refinery Bag Fatrap Drain Total INVISIBLE TOTAL BAL TO BE Balance at REMARKS
ISSUED RETURNED Building & +5.5m Building House Found Foundation ID Fan Block Filter Qty SCRAP CONSUMPTION RETURNED
on Tankfarm RETURANABLE site
SCRAP
A REINFORCEMENT 1% 2%
8mm TMT MT 29.040 29.040 18.860 3.660 2.670 0.640 0.120 0.121 0.084 0.290 0.004 0.000 0.070 0.155 0.238 0.280 27.192 0.272 0.544 28.008 1.032 1.422

10mm TMT MT 14.460 14.460 8.740 0.230 1.020 1.050 0.163 0.000 0.000 0.400 0.006 0.142 0.140 0.390 0.860 0.000 13.141 0.131 0.263 13.536 0.924 1.711

12mm TMT MT 12.980 12.980 8.980 1.170 1.330 0.190 0.075 0.010 0.000 0.000 0.000 0.000 0.000 0.280 0.000 0.000 12.035 0.120 0.241 12.396 0.584 0.000

16mm TMT MT 18.710 18.710 12.790 2.100 1.920 0.051 0.201 0.530 0.000 0.430 0.000 0.000 0.000 0.000 0.000 0.000 18.022 0.180 0.360 18.563 0.147 0.000

20mm TMT MT 3.030 3.030 1.150 1.350 0.000 0.000 0.000 0.000 0.000 0.300 0.000 0.000 0.000 0.000 0.000 0.000 2.800 0.028 0.056 2.884 0.146 0.000

25mmTMT MT 2.980 2.980 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 2.980 2.980

TOTAL MT 81.200 81.200 50.520 8.510 6.940 1.931 0.559 0.661 0.084 1.420 0.010 0.142 0.210 0.825 1.098 0.280 73.190 0.732 1.464 75.386 5.814 6.113

B CEMENT

53 GRADE OPC Bags 8970.00 8970.00

TOTAL Bags 8970.00 8970.00 8804.00

NARSIMULU Bags 31.00 32.00

8871.00 99.00 156.000
OTHERS USED CEMENT NEWTECH Bags 65.00 35.00

TOTAL CONSUMED BAGS 8871.00

 Cement consumption statement
Client: Adani wilmar Ltd, Mantralayam Contractor: Home For You Constructions

Work: Including all Sturctures Balance PO-

Capex-1 Capex Opex Total

S.no Description Unit Quantity

1 Providing & laying of RMC M30 Cum 952.906 38.508 3.792 995.206
2 PCC 1:3:6 Cum 156.049 6.705 162.754
3 Block Masonry Work Cum 165.414 32.511 39.631 237.556
4 Inner Plastering M2 816.356 161.904 35.320 1013.580
5 Exterior Plastering M2 920.717 65.220 383.298 1369.235
6 Tiles M2 90.000 90.000
7 Screed concrete Cum 23.910 23.910
8 Earth pit
Inner Plastering Cum 6.200 6.200
Exterior Plastering Sqm 57.5 57.500
tatement

Cement Cons. Quatity in Kgs Remarks

in Kg
367.00 365240.60
220.00 35805.88
100.00 23755.60
6.00 6081.48
10.00 13692.35
1.20 108.00
367.000 8774.97

100.000 620.00
10.000 575.00
Total in Kgs 454653.88
Total Bags 9093.08
say 9093
 Capex Capex Opex Capex Capex
Sl No Description
1500161629 1500167090 1500169541 1500172141 1500175682
1 PCC WORK 1:3:6 6.705
2 RCC 38.508
3 Screed concrete 23.910
4 Brick work 5.136 13.603
5 Earth pit 15nos
6 12mm plaster 10.014
7 20mm Plaster 65.220
 Capex PO WIP Opex PO
Capex Total Opex Opex Opex Opex Total
1500182885 1500180085 1500183375 1500185117 1500186883
6.705 0.000
38.508 3.792 3.792
23.910 0.000
13.772 32.511 15.000 7.224 17.407 39.631
0.000 0.000
151.890 161.904 35.320 35.320
65.220 155.000 46.380 181.918 383.298
 NET 2 Tank VISIBLE SCRAP Physical
SL.NO. DESCRIPTION UOM TOTAL TOTAL ISSUE as Dewaxing Deacidification near Bag ID Fan Supporting Silo Receiver TF boiler Refinery Bag Fatrap Drain Fire Stair case Total INVISIBLE TOTAL BAL TO BE Balance at
ISSUED RETURNED Building Building House Found Foundation ID Fan Block Filter pedestals from GB Qty SCRAP CONSUMPTION RETURNED
on Tankfarm RETURANABLE site
SCRAP
A REINFORCEMENT 1% 2%
8mm TMT MT 29.040 29.040 22.031 2.671 0.636 0.113 0.121 0.084 0.284 0.004 0.000 0.068 0.154 0.238 0.280 0.302 0.320 27.306 0.273 0.546 28.125 0.915 1.422

10mm TMT MT 14.460 14.460 8.809 1.019 1.041 0.163 0.000 0.000 0.399 0.006 0.141 0.140 0.386 0.860 0.000 0.165 13.129 0.131 0.263 13.523 0.937 1.711

12mm TMT MT 12.980 12.980 10.130 1.331 0.189 0.075 0.010 0.000 0.000 0.000 0.000 0.000 0.288 0.000 0.000 0.021 12.044 0.120 0.241 12.405 0.575 0.000

16mm TMT MT 18.710 18.710 14.487 1.919 0.051 0.201 0.528 0.000 0.427 0.000 0.000 0.000 0.000 0.000 0.000 0.394 18.007 0.180 0.360 18.547 0.163 0.000

20mm TMT MT 3.030 3.030 2.511 0.000 0.000 0.000 0.000 0.000 0.300 0.000 0.000 0.000 0.000 0.000 0.000 2.811 0.028 0.056 2.895 0.135 0.000

25mmTMT MT 2.980 2.980 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 2.980 2.980

TOTAL MT 81.200 81.200 57.968 6.940 1.917 0.552 0.659 0.084 1.410 0.010 0.141 0.208 0.828 1.098 0.280 0.302 0.900 73.297 0.733 1.466 75.496 5.704 6.113

B CEMENT

53 GRADE OPC Bags 8970.00 96 8874.00

TOTAL Bags 8970.00 96 8874.00 9093.00 #REF! #REF! 156.000

REMARKS
 Cememt Cons.
S.NO DESCRIPTION ITEM QTY unit
In KG

PCC 161.056 M3 220.00

RCC 914.996 M3 367.00
FROM PO 1&2 Block masonry 163.124 M3 100.00
1
UPTO RA-36
inernal plastering 812.786 M2 6.00
external plastering 920.745 M2 10.00
tiles 90.000 M2 1.20
PCC 6.705 M3 220.00
2
From RA-12 &18 RCC 38.508 M3 367.00
3 From RA-22 RCC 23.910 367.00
Block masonry 5.136 M3 100.00
4 inernal plastering 11.070 M2 6.00
From RA-24 external plastering 5.940 M2 10.00
Block masonry 15.010 M3 100.00
5
From RA-31 external plastering 155.040 M2 10.00
From RA-32 Block masonry 6.200 M3 100.00
6
EARTH PIT external plastering 57.500 M2 10.00
Block masonry 13.600 M3 100.00
7 inernal plastering 10.010 M2 6.00
From RA-33 external plastering 65.220 M2 10.00
Block masonry 7.224 M3 100.00
8 inernal plastering 35.320 M2 6.00
From RA-34 external plastering 46.380 M2 10.00
Block masonry 13.770 M3 100.00
9 inernal plastering 59.880 M2 6.00
From RA-37 external plastering 92.000 M2 10.00
Block masonry 15.010 M3 100.00
10
From RA-38 external plastering 155.040 M2 10.00

TOTAL IN KG's 440186.804

TOTAL IN BAG'S 8803.73608
total cement

35432.32
335803.53
16312.40
4876.72
9207.45
108.00
1475.10
14132.44
8774.97
513.60
66.42
59.40
1501.00
1550.40
620.00
575.00
1360.00
60.06
652.20
722.40
211.92
463.80
1377.00
359.28
920.00
1501.00
1550.40
440186.804