30-10-2023

ICCC Building External Electrification Work under

Bhagalpur Smart City Limited

1. Total Estimate 22572807.98

A= B+C B C D= C*18% E=C+D F=E+B
Dept.
Execution Work
Sr.No. Parameters Cost Supervision GST@ 18% Total Grand Total
(without GST)
(with GST)

1 Estimate Cost 17625896.00 2650623.00 14975273.00 2695549.14 17670822.14 20321445.14

2 Application Fee 885.00 885.00 0.00 0.00 0.00 885.00

3 Security Deposite 2204413.00 2204413.00 0.00 0.00 0.00 2204413.00

Meter and metering

4 46064.84 46064.84 0.00 0.00 0.00 46064.84
Unit

Total 19877258.84 4901985.84 14975273.00 2695549.14 17670822.14 22572807.98

2. Actual work done 21783707.76

A= B+C B C D= C*18% E=C+D F=E+B

Dept.
Execution Work
Sr.No. Parameters Cost Supervision GST@ 18% Total Grand Total
(without GST)
(with GST)

1 Estimate Cost 13804623.00 2650623.00 11154000.00 2007720.00 13161720.00 15812343.00

2 Application Fee 885.00 885.00 0.00 0.00 0.00 885.00

3 Security Deposite 2204413.00 2204413.00 0.00 0.00 0.00 2204413.00

Meter and metering

4 46064.84 46064.84 0.00 0.00 0.00 46064.84
Unit

5 Transformer 3068000.00 0.00 3152544.00 567457.92 3720001.92 3720001.92

Total 19123985.84 4901985.84 14306544.00 2575177.92 16881721.92 21783707.76