BILL OF QUANTITIES FOR INLINE-SURFACE(DRIP) IRRIGATI

Farmer Name in full (with Surname) KAPA RAMAKRUSHNAREDDY

District Kurnool
Village D. Kotakonda
Area in Ha. 1.12
Power source Electric
Crop Chilli
Lateral Proposed : Single
Spacing 1.2 X 0.40
Lateral spacing(M) 1.2
Plant-To-Plant Spacing(M) 0.40
Peak water requirement(MM/PERDAY) 0

MI Company Name M/S JAIN IRRIGATION SYSTEMS LTD., JALAGOAN

I.Head Control Unit
Item Size Pre GST UnitCost Post GST UnitCo
Throttle valve (PP) 3" 1627.13 1627.13
Inlet-outlet manifold 90mm 713.08 713.08
Hydro Cyclone Filter 3" 4448.72 4448.72
Air Release valve 1” 141.9 141.9
Screen Filter 40 m3 2337.76 2337.76
Ventury Assembly 1" 1550.27 1550.27
complete
Pressure gauge Pressure Cork 78 78
Pressure gauge Pressure gauge (Glycerin) 198 198

Sub Total
II. Water Carrier System
Item Size Pre GST UnitCost Post GST UnitCo
Flush Valve 50 mm 72 62
PVC Ball Valve/Control 63 mm 511.93 356
Valve
PVC for main 75 mm (4 Kg/cm2) 112.2 0
PVC for main 90 mm (4 Kg/cm2) 135.86 0
PVC for Sub-main 50 mm (6 Kg/cm2) 55.2 0
PVC for Sub-main 63 mm (4 Kg/cm2) 77.12 0
Sub Total
III. Water Distribution System
 Item Size Pre GST UnitCost Post GST UnitCo
Plain lateral 16 mm 8.43 8.43
Grommet 16 mm 1.84 1.84
Start connector 16 mm 1.72 1.72
Nipple 16 mm 1.78 1.78
End Cap 16 mm 1.59 1.59
Emitting Pipe 16mm - 2lph - 40cm 11.36 11.36
Sub Total

IV. Fittings & Accessories 7140

V. Transportation 0
VI. Installation 0 VII. Service Tax
VIII. Total Pre System Cost 0 IX. Vat on Pre S
XII. Total System Cost 146374 XIII. GST on Pos
XVI.Pre GST Grand Total 0 XVII. Grand Tota
XVIII. additional Share 0 XIX. BOQ Gene
XX. State GST 8782 XXI. Central GS
XXII. Funding Pattern PMKSY-PDMC(RKVY) XXIII. Extra GST
XXIII.Additional State share
Non Subsidy Details
System Cost 146374
Indicative Cost 127501
Subsidy Amount 131737
LINE-SURFACE(DRIP) IRRIGATION SYSTEM OF FARMER ID: HP13260010001600130
Farmer Id HP13260010001600130

Mandal Aspari
Survey No//ROFR Certificate Number 206/1
Water source Bore Well
Meter Available
Variety
Date of Application : 12/07/2022
Irrigation System : Drip Inline-Surface
Drippers/plant 2
Drippers Discharge(LPH) 1
Application rate(MM) 2.08

TD., JALAGOAN Aadhar No XXXXXXXX2229

Post GST UnitCost Quantity PreAmount

1627.13 1 1627.13
713.08 1 713.08
4448.72 1 4448.72
141.9 1 141.9
2337.76 1 2337.76
1550.27 1 1550.27
78 1 78
198 1 198

Item Total: 0

Post GST UnitCost Quantity PreAmount PostAmount

62 6 432 372
356 6 3071.58 2136
0 6 673.2 0
0 6 815.16 0
0 42 2318.4 0
0 132 10179.84 0
Item Total:0
Post GST UnitCost Quantity PreAmount PostAmount
8.43 300 2529 2529
1.84 300 552 552
1.72 300 516 516
1.78 310 551.8 551.8
1.59 300 477 477
11.36 9333 106022.88 106022.88
Item Total:0

VII. Service Tax on Installation 0

IX. Vat on Pre System Cost 0
XIII. GST on Post System Cost 17565
XVII. Grand Total 163939
XIX. BOQ Generation Date 07/10/2022
XXI. Central GST 8782
XXIII. Extra GST 8782

Eligble % Subsidy 90%

Guided Cost 146452
Non-Subsidy Amount 23419
 PostAmount
1627.13
713.08
4448.72
141.9
2337.76
1550.27
78
198

PostGST Item Total:11094.86

PostAmount
372
2136
0
0
0
0
PostGST Item Total:17490.18
 PostAmount
2529
552
516
551.8
477
106022.88
PostGST Item Total:110648.68