CONSUMPTION STATEMENT 1st R/Bill

Name of Work :- Design supplying Installation testing and commissioning of 200 KLD STP Based on MMBR Technology I/C sewer network at Mathi in Tehsil Manali And
Distt, Kullu HP (SH;- Excavation laying jointing and testing of DI Pipe for sewer network C/O RCC Manehole chamber providing and fixing of SFRC manehole cover with
frame.
Name of contractor :- Sh Atul Gupta Contractor R/O Lower Dhalpur Kullu (HP )
Award Letter No-10393-97 Dated 27.09.2018
Agg No :- 161 For 2018-19
Work ID- 2018-19493

Sr. Description Unit Qty CONSUMPTION

No. Cement Sand Stone Aggregate Steel Stone
20mm 40mm
1 P/L C.C. 1:4:8 cum 10.86 1.85 5.10 2.61 7.06 -
2 P/L C.C. 1:1.5:3 in bed cum 6.95
P/L C.C. 1:1.5:3 in wall cum 25.64
Total cum 32.59 13.04 13.85 27.70 - -
3 Tor Steel Kg 3543.00 0.000 0.000 0 - 3720.15
14.88 18.95 30.31 7.06 3720.15 7.20
297.644
Actually Consumed 298 Bag's
Roallity /Other Receipt
S.No Items Qty Unit Rate Amount
1 Sand 18.95 cum 96.00 1820.00
2 Agg 37.37 cum 114.00 4260.00
Total 6080.00
Vat 5% 304.00
G.Total 6384.00
4 E/Cement Bag 268 per bag 5.00 1340.00
7724.00
Material Issued
S.No Description Cement D.I Pipe Steel SFRC Remark
in Bags 150 m.m 10mm Dia. 8mm dia. 12mm dia. M/Hole
K-7 Cover With
Frame in
No's
1 SB -JE- Sew. Manali Marhi 1 dated 10/18 0 1200.00 0.00 0.00 0 0 Issued From Stock Kullu-1
Total 0 1200 0.00 0.00 0 0
Recovered/Consumed During 1st R/Bill Vide MB-2423
0 910.00 0.00 0.00 0.000 0
P-46
Balance With contractor after 1st R/BILL 0 290 0.00 0.00 0 0

Assistant Engineer
I&P.H Sub-Division
Kullu

Name of Work :- Design supplying Installation testing and commissioning of 200 KLD STP Based on MMBR Technology I/C sewer network
at Mathi in Tehsil Manali And Distt, Kullu HP (SH;- Excavation laying jointing and testing of DI Pipe for sewer network C/O RCC Manehole
chamber providing and fixing of SFRC manehole cover with frame.

Material Issied to contractor througe various Indents

S.No Items Qty Unit Rate Amount
1 Cement 0 Bag's 270.00 0.00
2 Steel 10 mm 0.00 qtl 50.00 0.00
3 Steel 8mm 0.00 qtl 50.00 0.00
0.00
Recovery Statement
Recovery Made Vide MB 2423P- 46
1 Cement 0 Bag's 270.00 0.00
2 Steel 10 mm 0.00 Kg 50.00 0.00
3 Steel 8mm 0.00 Kg 50.00 0.00
0.00
Balance with contractor
1 Cement 0 Bag's 270.00 0.00
2 Steel 10 mm 0.00 Kg 50.00 0.00
3 Steel 8mm 0.00 Kg 50.00 0.00
0.00

Assistant Engineer
I&P.H Sub-Division
Kullu
 Deviation Statement 1st & Final Bill
Name of Work :- Design supplying Installation testing and commissioning of 200 KLD STP Based on MMBR Technology I/C sewer network at Mathi in
Tehsil Manali And Distt, Kullu HP (SH;- C/O RCC Manehole chamber providing and fixing of SFRC manehole cover with frame.

Award Letter No-9786-90 Dated 21.10.2019

Agg No :- 366 For 2019-20
Work ID- 2019-22806
Reference :- MB IIDK-2438-P-44 to 49
Name of contractor :- Sh Amit Sood Contractor R/O RamShila Dhalpur Kullu (HP )

Sr. No. Sub Head & Item of Work As per Agreement As per Actual Diff Remark
Qty Rate Unit Amount Qty Rate Unit Amount
1 Excavation in foundation and trenches etc.(for pipes and pits)upto all depths in all kinds of 69.00 350.00 Cum 24150.00 73.0420 350 Cum 25565.00 1415.00 increase in depth of
soil such as pick work,jumper work,blasting work,chiselling of soft/hard rocks where blasting excavation i.e due to
is prohibited in all leads and lifts including trimming and dressing of sides levelling of bed to increse in Ht/ depth of
correct grade, stacking the excavated soil clear from the edge of excavation and then chabers as per site
returning the stacked soil after laying,jointing and testing of pipes in trenches in condition
15cm.layers including consolidating each deposited layer by ramming and watering and then
disposing of all surplus excavated earth as directed in all leads and lifts and
shoring,strutting/timbering and dewatering where ever required including restoration of un-
metalled surface to its original condition including cost of diversion for traffic, night singals,
fixing caution boards and fencing etc.complete in all respect and to the entire satisfaction of
the Engineer-Inharge.

2 Providing and laying cement concrete 1:4:8(1cement:4 sand:8 graded crushed /broken 8.1 7400 Cum 59940.00 10.6071 7400 Cum 78493.00 18553.00 Due to water logged
stone agg.40mm nominal size)and curing complete excluding cost of centring,shuttering in foundation we have to
foundation and plinth in all leads and lifts. increse the Thickness of
Base conc. To negociate
the seepage water from
surface.

3 Providing and laying cement concrete 1:11/2 :3 ( 1cement: 1 1/2 sand: 3graded stone
aggregate 20 mm nominal size )and curing complete excluding the cost of form work and
reinforcement in:-

3.01 I) Foundation and plinth. 8.1 8950 Cum 72495.00 12.2229 8950 Cum 109395.00 36900.00 increase in depth
ofman hole chambers
than in estimate i.e due
to increse in Ht/ depth
of chabers as per site
condition, To negociate
the seepage water from
surface.

3.02 ii) Walls(any thickness but ot less than 0.1 mtr thickness) attached pilasters, buttresses, 15 8975 Cum 134625.00 16.0166 8975 Cum 143749.00 9124.00 ---Do---
plinth and string courses etc. from top of foundation level up to floor two level.
3.03 In Suspended floors 5.4 9035 Cum 48789.00 0.0000 9035 Cum 0.00 -48789.00 Not executed as per site

4.00 Providing and laying cement concrete 1:2 :4 ( 1cement: 1: 2 sand: 4 graded stone
aggregate 20 mm nominal size )and curing complete excluding the cost of form work and
reinforcement in:-

4.01 Foundation & Plinth 4.2 8570 Cum 35994.00 5.7915 8570 Cum 49633.00 13639.00 Due to construction of
the padestral base
conc.below chmbers to
maintain the lavel
differece of STP With
Trunk line.
 5 Providing tor steel reinforcement for RCC work including bending, binding and placing in 2280 64 Per Kg 145920.00 1590.2340 64 Per Kg 101775.00 -44145.00 As per site condition
position compete up to floor two level in all leads and lifts. And decrese in the qty.
of Reinforcement as
compare to estimate.

6 Providing form work with steel plates 3.15mm thick welded with angle iron in frame
30x30x5mm so as to give a fair finish including centering, shuttering ,strutting and propping
et c.with wooden battens and bellies height of propping and centering below supporting
floor to ceiling in all heights and removal of the same for inset reinforced concrete and plain
concrete working

6.01 Flate surfaces such as soffits 19.2 475 Sqm 9120.00 22.6286 475 Sqm 10749.00 1629.00 ---Do---

6.02 (I)Vertical surfaces such as walls(any thickness)partitions and the like including attached 215.1 325 Sqm 69908.00 243.7946 325 Sqm 79233.00 9325.00 As per site condition
pillasters,buttresses plinth and string courses and the like Columns, pillars posts and struts in
all leads and lifts

7 Fixing of S.F.R.C. manhole covers confirming to IS: 12592 (part-II)-1991 with latest 30 3200 Each 96000.00 35.0000 3200 Each 112000.00 16000.00 Due to increase in
amendments of different grades, description and opening of frame medium duty circular Chambers and site
type dia 560mm as per the requirement in all leads and lifts. condition it increses.

696941.00 710592.00 13651.00

The deviation is 1.96 % Above the amount awarded to contractor

 1st & F/Bill of Amit Sood Cointgractor
S.no Item Description
1 Excavation
Main Road Culvert to
New Proposed STP
Marhi
MH1 MHM2
Pollice Assistance
Building (Culvert ) to
STP New site ( New
Line )
MH2'TO MH2
MH2TO MH3
MH3' TO MH3
MH3 TO MH4
MH4 TO MH5
MH 5 TO MH6
MH6 TO MH7
MH7 to MH8
MH8 to MH9
MH9 to MH10
Echo friendly Market
Marhi
MH 8'TO MH8 MH9
MH8 TO MH9 MH10
MH9' TO MH9 MH11
MH9 TO MH10
MH10' TO MH10
MH10 TO MH11
MH11 TO MH12
MH12' TO MH12
MH1'to MH12
Greff colony to Junction
at MH 22
MH8 TO MH9 MH9
MH9 TO MH10 MH10
MH10 TO MH11 MH11
MH11TO MH21
MH21 TO MH22

MH1 TO MH2
Right side of Marhi
echo friendly msrket to
MH11
MH2 TO MH3
MH3 TO MH4
MH4 TO MH5
MH5 TO MH6

Mane hole inner Ht 0.60 22/28*(1.50^2)*0.95 3.3589

Mane hole inner Ht 1.00 15*22/28*(1.50^2)*1.20 31.8214
Mane hole inner Ht 1.20 8*22/28*(1.50^2)*1.35 19.0929
Mane hole inner Ht 1.50 5*22/28*(1.50^2)*1.75 15.4688
Base Below The 10 No. Chamber 11*1.00*1.00*0.30 3.3000
73.0420
3 1:4:8 man holes (30 ) #REF!
Marhi echo friendly
Market

Pollice Assistance
Building (Culvert ) to
STP New site ( New
Line ) 11
Echo friendly Market
Marhi 8
Greff colony to Junction
at MH 22 5
Right side of Marhi
echo friendly msrket to
MH11 6

30 30*22/28*(1.50^2)*0.20 10.6071

4 Steel
Steel in Bed (8 mm dia Bar ) 30*2*1.10*0.40 52.800
150MM c/c 30*4*0.9*0.40 43.200
30*4*0.7*0.40 33.600
30*4*0.5*0.40 24.000
30*4*0.45*0.40 21.600
(A) 175.200
Padestral Bel;ow Chambers 11*8*2*1.20*0.62 130.944

Vertical Bars (10Mm dia Bar )

Man Hole of inner Ht 0.60 2*2*15*1.30*0.62 48.360
Man Hole of inner Ht 1.00 15*2*13*1.45*0.62 350.610
Man Hole of inner Ht 1.20 8*2*15*1.60*0.62 238.080
Man Hole of inner Ht 1.50 5*2*15*1.80*0.62 167.400
 (B) 935.394
Man Hole of inner Ht 0.60 2*4*0.40 6.400
2*3.50*0.40 7.000
2*2.90*0.40 4.640
2*2.70*0.40 4.320
Man Hole of inner Ht 1.00 15*4*0..40 24.000
15*3.50*0.40 21.000
15*2.90*0.40 17.400
15*2.70*0.40 16.200
Man Hole of inner Ht 120 8*4*0.40 12.800
8*3.50*0.40 11.200
8*3.30*0.40 10.560
8*2.90*0.40 9.280
8*2.70*0.40 8.640
Man Hole of inner Ht 1.50 5*4*0.40 8.000
5*3.8*0.40 7.600
5*3.50*0.40 7.000
5*3.35*0.40 6.700
5*3.30*0.40 6.600
5*3.15*0.40 6.300
5*2.90*0.40 5.800
5*2.70*0.40 5.400
(C) 206.840
Padestral Bel;ow Chambers (above portion ) 11*10*4*1.00*0.62 272.800
(d) 272.800
(A+B+c ) 1590.2340
5 Form Work in foundation Man Holes 30*22/7*1.2*0.20 22.6286
Vertical Walls Man Hole of inner Ht0.60 out side 2*22/7*(1.20+0.86)/2*0.70 4.532
Man Hole of outer Ht 0.60 in side 2*22/7*(0.90+0.56)/2*0.55 2.524
Man Hole of inner Ht 1.00 out side 15*22/7*(1.20+0.86)/2*1.20 58.269
Man Hole of outer Ht 1.00in side 15*22/7*(0.90+0.56)/2*1.05 36.135
Man Hole of inner Ht 1.20out side 8*22/7*(1.20+0.86)/2*1.40 36.256
Man Hole of outer Ht 1.20in side 8*22/7*(0.90+0.56)/2*1.25 22.943
Man Hole of inner Ht1.50 out side 5*22/7*(1.20+0.86)/2*1.70 27.516
Man Hole of outer Ht 1.50in side 5*22/7*(0.90+0.56)/2*1.55 17.781
Base Below The 11No. Chamber ( Above
Portion ) 4*11*1.00*0.60 26.400
243.7946
6 1:1.5:3 Bed man holes 30*22/28*(1.20^2)*0.15 5.0914
1:1.5:3 Sewer Benching For30 M.Holes 30 30*22/28*(0.86^2)*(0.20+0.30)/2 4.3584
Side of frame 30 30*22/28*((1.20^2)-(0.70^2))*0.15 3.3589
7.7173
Deduction for drain 30*22/28* (0.17^2) *0.86 0.5858
Net Qty 7.1314
A+B 12.2229
1:1.5:3 Wall Man Hole of inner Ht 0.60 2*22/28*((1.03^2)-(0.73^2))*0.70 0.5808
Man Hole of inner Ht 1.00 15*22/28*((1.03^2)-(0.73^2))*1.20 7.4674
Man Hole of inner Ht 1.20 8*22/28*((1.03^2)-(0.73^2))*1.40 4.6464
Man Hole of inner Ht 1.50 5*22/28*((1.03^2)-(0.73^2))*1.70 3.5263
16.2209
Deduction for D.I Pipes 2*30*22/28* (0.17^2) *0..15 0.2044
16.0166
7 P/L RCC 1:2:4
Base Below The 11No. Chamber ( Above
Pollice Assistance Buildin Portion ) 11*0.90*0.90*0.65 5.7915
8 SFRC Manhole cover 35 35.000
 Rate Amount cement

1
1
1
1
1
1
1
1
1
1

1
1
1
1
1
1
1
1
1

1
1
1
1
1

1
1
1
1

30
Cum
Cum
Cum
Cum
Cum
Cum 26 350.00 25565

Cum 7400 78493

kg
kg
kg
kg
kg
kg
KG

kg
kg
kg
kg
kg

935.394
272.8
10mm dia 1200 1208.194
8mm dia 400 382.040
1600 1590.234

KG
KG

kg 64 101775
Sqm 475 10749
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm

Sqm
Sqm 325 79233
Cum A
Cum
Cum
Cum
Cum
Cum B
8950 109395
Cum
Cum
Cum
Cum

Cum
Cum 8975 143749

8570 49633
Each 3200 112000
710592 710592
710592 206874
Security 10% 20000
7.5 22500 42500
5% 206874 10344 43638
52844
I.T 1% 7106
L.C 1% 7106
Royality 6278 86138
Recovery 171500 37409
Empty Bags 1350 48729
246184
Net Payaable amount 464408
 CONSUMPTION STATEMENT 1st & F/Bill
Name of Work :- Design supplying Installation testing and commissioning of 200 KLD STP Based on MMBR Technology I/C sewer network at Mathi in Tehsil Manali And Distt,
Kullu HP (SH;- C/O RCC Manehole chamber providing and fixing of SFRC manehole cover with frame.

Name of contractor :- Sh Amit Sood Contractor R/O RamShila Dhalpur Kullu (HP )
Award Letter No-9786-90 Dated 21.10.2019
Agg No :- 366 For 2019-20
Work ID- 2019-22806

Sr. Description Unit Qty CONSUMPTION

No. Cement Sand Stone Aggregate Steel Stone
20mm 40mm
1 P/L C.C. 1:4:8 cum 10.6071 1.80 4.99 2.55 6.89 -
2 P/L C.C. 1:1.5:3 in bed cum 12.2229
P/L C.C. 1:1.5:3 in wall cum 16.0166
Total cum 28.2394 11.30 12.00 24.00 - -
3 P/L RCC 1:2:4 cum 5.7915 1.85 2.58 5.15 - -
3 Tor Steel Kg 1590.23 0.000 0.000 0 - 1590.23
14.95 19.56 31.70 6.89 1590.23 0.00
299.04524571 1600.00
Actually Consumed 300 Bag's
Roallity /Other Receipt
S.No Items Qty Unit Rate Amount
1 Sand 19.56 cum 96.00 1878.00
2 Agg 38.60 cum 114.00 4400.00
Total 6278.00
G.Total 6278.00
4 E/Cement Bag 270 per bag 5.00 1350.00
7628.00
Material Issued
S.No Description Cement in D.I Pipe Steel SFRC Remark
Bags 150 m.m 10mm Dia. 8mm dia. 12mm dia. M/Hole
K-7 Cover With
Frame in
No's
1 SB -JE- Sew. Manali I-6 dated 10/19 200 - 0.00 0.00 - - Issued From Stock Kullu-1
2 MAS 6/2009/10 P-60 100 - 1200.00 400.00 - - MAS sew. Manali-1
Total 300 1200.00 400.00 - -
Recovered/Consumed During 1st & Final Bill Vide MB-
300 0.00 1200.00 400.00 0.000 0
2438 P-44 to 49
Ballance
0 0 0 0 0 0
Balance With contractor after 1st & F/BILL 0 0 0.00 0.00 0 0

Assistant Engineer
I&P.H Sub-Division
Manali

Name of Work :- Design supplying Installation testing and commissioning of 200 KLD STP Based on MMBR Technology I/C sewer network at Mathi
in Tehsil Manali And Distt, Kullu HP (SH;- C/O RCC Manehole chamber providing and fixing of SFRC manehole cover with frame.

Material Issied to contractor througe various Indents

S.No Items Qty Unit Rate Amount
1 Cement 300 Bag's 305.00 91500.00
2 Steel 10 mm 1200.00 qtl 50.00 60000.00
3 Steel 8mm 400.00 qtl 50.00 20000.00
171500.00
Recovery Statement
Recovery Made Vide MB 2438 P-44 to 49
1 Cement 300 Bag's 305.00 91500.00
2 Steel 10 mm 1200.00 Kg 50.00 60000.00
3 Steel 8mm 400.00 Kg 50.00 20000.00
171500.00
Balance with contractor
1 Cement 0 Bag's 305.00 0.00
2 Steel 10 mm 0.00 Kg 50.00 0.00
3 Steel 8mm 0.00 Kg 50.00 0.00
0.00

Assistant Engineer
I&P.H Sub-Division
Manali
 1st & F/Bill of Amit Sood Cointgractor
S.no Item Description
1 Excavation
Main Road Culvert to
New Proposed STP
Marhi
MH1 MHM2
Pollice Assistance
Building (Culvert ) to
STP New site ( New
Line )
MH2'TO MH2
MH2TO MH3
MH3' TO MH3
MH3 TO MH4
MH4 TO MH5
MH 5 TO MH6
MH6 TO MH7
MH7 to MH8
MH8 to MH9
MH9 to MH10
Echo friendly Market
Marhi
MH 8'TO MH8 MH9
MH8 TO MH9 MH10
MH9' TO MH9 MH11
MH9 TO MH10
MH10' TO MH10
MH10 TO MH11
MH11 TO MH12
MH12' TO MH12
MH1'to MH12
Greff colony to Junction
at MH 22
MH8 TO MH9 MH9
MH9 TO MH10 MH10
MH10 TO MH11 MH11
MH11TO MH21
MH21 TO MH22

MH1 TO MH2
Right side of Marhi
echo friendly msrket to
MH11
MH2 TO MH3
MH3 TO MH4
MH4 TO MH5
MH5 TO MH6
 Mane hole inner Ht 0.70
Mane hole inner Ht 0.80
Mane hole inner Ht 1.00
Mane hole inner Ht 1.70
Mane hole inner Ht 1.80
Mane hole inner Ht 1.90
Mane hole inner Ht 2.00
Mane hole inner Ht 2.20

3 1:4:8 man holes (34 )

Nr Mashu Resort to
Jeeya bridge

Rd
0,11,41,53.20,57.40,69.
70,82.10,88.30,103,118.
40,130.60,145.60,154.4
0,168.70,193.70,211.30,
223.70,236,260.80,287.
80,310,328.60,368,394.
70,421.30,437.60,457.4
0,468.80,484,511,546,5
56,563,566,586 34

34

4 Steel
Steel in Bed (8 mm dia Bar )
150MM c/c

Vertical Bars (10Mm dia Bar )

Man Hole of inner Ht 0.60
Man Hole of inner Ht 1.00
Man Hole of inner Ht 1.20
Man Hole of inner Ht 1.50

Man Hole of inner Ht 0.60

Man Hole of inner Ht 1.00

 Man Hole of inner Ht 120

Man Hole of inner Ht 1.50

Padestral Bel;ow Chambers (above portion )

5 Form Work in foundationMan Holes

Vertical Walls Man Hole of inner Ht0.60 out side
Man Hole of outer Ht 0.60 in side
Man Hole of inner Ht 1.00 out side
Man Hole of outer Ht 1.00in side
Man Hole of inner Ht 1.20out side
Man Hole of outer Ht 1.20in side
Man Hole of inner Ht1.50 out side
Man Hole of outer Ht 1.50in side
Base Below The 11No. Chamber ( Above
Portion )

6 1:1.5:3 Bed man holes

1:1.5:3 Sewer Benching For30 M.Holes 30
Side of frame 30

Deduction for drain

1:1.5:3 Wall Man Hole of inner Ht 0.60

Man Hole of inner Ht 1.00
Man Hole of inner Ht 1.20
Man Hole of inner Ht 1.50

Deduction for D.I Pipes

7 P/L RCC 1:2:4

Base Below The 11No. Chamber ( Above
Pollice Assistance Buildi Portion )
8 SFRC Manhole cover 35
od Cointgractor
Rate Amount

1
1
1
1
1
1
1
1
1
1

1
1
1
1
1
1
1
1
1

1
1
1
1
1

1
1
1
1
 30
13*22/28*(1.50^2)*0.90 20.6839 Cum
5*22/28*(1.50^2)*1.00 8.8393 Cum
2*22/28*(1.50^2)*1.20 4.2429 Cum
3*22/28*(1.50^2)*1.90 10.0768 Cum
5*22/28*(1.50^2)*2.00 17.6786 Cum
3*22/28*(1.50^2)*2.10 11.1375 Cum
2*22/28*(1.50^2)*2.20 7.7786 Cum
1*22/28*(1.50^2)*2.40 4.2429 Cum
84.6804 Cum 26 350.00 29638

34*22/28*(1.50^2)*0.10 6.0107 Cum 7400 44479

34*2*1.10*0.40 0.880 kg
34*4*0.9*0.40 48.960 kg
34*4*0.7*0.40 38.080 kg
34*4*0.5*0.40 27.200 kg
34*4*0.45*0.40 24.480 kg
(A) 139.600 kg

2*2*15*1.30*0.62 48.360 kg
15*2*13*1.45*0.62 350.610 kg
8*2*15*1.60*0.62 238.080 kg
5*2*15*1.80*0.62 167.400 kg
(B) 804.450 kg
2*4*0.40 6.400
2*3.50*0.40 7.000
2*2.90*0.40 4.640
2*2.70*0.40 4.320
15*4*0..40 24.000
15*3.50*0.40 21.000
15*2.90*0.40 17.400
15*2.70*0.40 16.200
8*4*0.40 12.800
8*3.50*0.40 11.200
8*3.30*0.40 10.560
8*2.90*0.40 9.280
8*2.70*0.40 8.640
5*4*0.40 8.000 10mm dia
5*3.8*0.40 7.600 8mm dia
5*3.50*0.40 7.000
5*3.35*0.40 6.700
5*3.30*0.40 6.600
5*3.15*0.40 6.300
5*2.90*0.40 5.800
5*2.70*0.40 5.400
(C) 206.840 KG
11*10*4*1.00*0.62 272.800 KG
(d) 272.800
(A+B+c ) 1423.6900 kg 64 91116
30*22/7*1.2*0.20 22.6286 Sqm 475 10749
2*22/7*(1.20+0.86)/2*0.70 4.532 Sqm
2*22/7*(0.90+0.56)/2*0.55 2.524 Sqm
15*22/7*(1.20+0.86)/2*1.20 58.269 Sqm
15*22/7*(0.90+0.56)/2*1.05 36.135 Sqm
8*22/7*(1.20+0.86)/2*1.40 36.256 Sqm
8*22/7*(0.90+0.56)/2*1.25 22.943 Sqm
5*22/7*(1.20+0.86)/2*1.70 27.516 Sqm
5*22/7*(0.90+0.56)/2*1.55 17.781 Sqm

4*11*1.00*0.60 26.400 Sqm

243.7946 Sqm 325 79233
30*22/28*(1.20^2)*0.15 5.0914 Cum A
30*22/28*(0.86^2)*(0.20+0.30)/2 4.3584 Cum
30*22/28*((1.20^2)-(0.70^2))*0.15 3.3589 Cum
7.7173 Cum
30*22/28* (0.17^2) *0.86 0.5858 Cum
Net Qty 7.1314 Cum B
A+B 12.2229 8950 109395
2*22/28*((1.03^2)-(0.73^2))*0.70 0.5808 Cum
15*22/28*((1.03^2)-(0.73^2))*1.20 7.4674 Cum
8*22/28*((1.03^2)-(0.73^2))*1.40 4.6464 Cum
5*22/28*((1.03^2)-(0.73^2))*1.70 3.5263 Cum
16.2209
2*30*22/28* (0.17^2) *0..15 0.2044 Cum
16.0166 Cum 8975 143749

11*0.90*0.90*0.65 5.7915 8570 49633

35.000 Each 3200 112000
669992
669992
Security 10% 20000
7.5 22500
5% 206874 10344
52844
I.T 1% 6700
L.C 1% 6700
Royality 6278
Recovery 171500
Empty Bags 1350
245372
Net Payaable amount 424620
cement
 935.394
272.8
1200 1208.194
400 346.440
1600 1554.634
669992
206874

42500
43638

86138
37409
48729