You are on page 1of 2

Manpower requirement as per Budget Program

MAN POWER HISTOGRAM


1800
1632 1613
1600 1543
1436 1468
1400
1217 1257
1200
1078 1078
1000
864 841
770
800
637 654 675
568
600

400 283

200

0
Jun-23

Jan-24
Jul-23

Aug-23

Sep-23

Nov-23

Dec-23
Apr-23

Oct-23
Mar-23

May-23

Feb-24

Mar-24
Manpower Requirement Manpower Available

Note: After Holi 120nos labour mobilised, another 150 nos labour are been expected to reach on or before 28.04.2023.
Considering 3 months Pick manpower requirement
Month Max Manpower Rate per Labour
Cost (Rs.) Remarks
From To (nos.) (Rs.)
Apr-23 Jun-23 770 2,500.00 19,25,000.00 As per Actual present
Jul-23 Sep-23 1,632 2,500.00 40,80,000.00
Oct-23 Dec-23 1,468 2,500.00 36,70,000.00
Jan-24 Mar-24 675 2,500.00 16,87,500.00

Total Cost 1,13,62,500.00

Considering 6 months Pick manpower requirement


Month Max Manpower Rate per Labour
Cost (Rs.) Remarks
From To (nos.) (Rs.)
As per Actual present
Apr-23 Sep-23 1,632 2,500.00 40,80,000.00 (Apr'23 to June'23) and
tentative from July'23 to
March'24
Oct-23 Mar'24 1,468 2,500.00 36,70,000.00

Total Cost 77,50,000.00

Considering 1 Year Pick manpower requirement


Month Max Manpower Rate per Labour
Cost (Rs.) Remarks
From To (nos.) (Rs.)
As per Actual present
(Apr'23 to June'23) and
Apr-23 Mar-24 1,632 2,500.00 40,80,000.00
tentative from July'23 to
March'24

Total Cost 40,80,000.00

You might also like