Professional Documents
Culture Documents
Month
BM 4
BM 5
Others 4
Others 5
Total 4
Total 5
labour 12
37,731,961 9,689,088 47,421,049 17,890,382
UNIT-1 UNIT-2 Total
- - - (32,000.0)
- - - (32,000.0)
- - - (32,000.0)
- - - (32,000.0)
- 40,432.5 40,432.5 8,432.5
- 55,674.0 55,674.0 23,674.0
- 42,390.0 42,390.0 10,390.0
- 34,263.0 34,263.0 2,263.0
- 35,842.5 35,842.5 3,842.5
- - - (32,000.0)
- - - (32,666.7)
- - - (32,666.7)
- - - (32,666.7)
- - - (32,666.7)
- - - (32,666.7)
- - - (32,666.7)
- - - (32,666.7)
- - - (32,666.7)
- - - (32,666.7)
- - - (32,666.7)
- - - (32,666.7)
- - - (32,666.7)
- - - (32,666.7)
- 20,727.9 20,727.9 (11,938.8)
- - - (33,333.3)
- 35,186.4 35,186.4 1,853.1
- 43,399.8 43,399.8 10,066.5
- 45,902.7 45,902.7 13,236.0
- - - (32,666.7)
- - - (32,666.7)
- - - (51,333.3)
- - - (51,333.3)
- - - (55,333.3)
- - - (54,000.0)
- - - (54,000.0)
- - - (54,000.0)
- - - (54,000.0)
- - - (54,000.0)
- - - (54,000.0)
- - - (54,000.0)
- - - (53,333.3)
- - - (53,333.3)
- - - (54,000.0)
- - - (54,000.0)
- - - (52,666.7)
- - - (51,333.3)
- - - (52,666.7)
- - - (56,666.7)
- - - (58,666.7)
- - - (58,666.7)
- - - (58,666.7)
- - - (58,000.0)
- - - (58,000.0)
- - - (58,000.0)
- - - (62,000.0)
- - - (62,000.0)
- - - (62,000.0)
- - - (62,000.0)
- - - (63,333.3)
- - - (63,333.3)
- - - (64,666.7)
- - - (64,666.7)
- - - (64,666.7)
- - - (60,666.7)
- - - (60,666.7)
- 5,724.0 5,724.0 (54,942.7)
- - - (58,000.0)
- - - (56,666.7)
- 23,031.0 23,031.0 (32,302.3)
- - - (55,333.3)
- - - (55,333.3)
- - - (56,000.0)
- - - (56,000.0)
- - - (56,000.0)
- - - (56,000.0)
- - - (54,000.0)
- - - (44,000.0)
57,510.0 - 57,510.0 13,510.0
37,710.0 18,149.7 55,859.7 11,859.7
- - - (49,333.3)
16,200.0 - 16,200.0 (32,466.7)
- 37,251.9 37,251.9 (12,081.4)
- - - (50,666.7)
38,790.0 - 38,790.0 (12,543.3)
- 48,532.3 48,532.3 (2,801.0)
- 54,796.4 54,796.4 129.8
19,170.0 71,874.0 91,044.0 27,710.7
- 2,983.5 2,983.5 (60,349.8)
- - - (71,333.3)
- - - (70,666.7)
44,010.0 - 44,010.0 (27,990.0)
- - - (72,666.7)
41,580.0 13,149.0 54,729.0 (19,271.0)
- 11,228.3 11,228.3 (62,771.7)
40,365.0 68,200.6 108,565.6 30,565.6
- - - (79,333.3)
42,120.0 20,277.0 62,397.0 (16,936.3)
48,780.0 - 48,780.0 (23,220.0)
71,910.0 50,617.2 122,527.2 51,193.9
24,030.0 36,997.1 61,027.1 (10,306.2)
46,890.0 10,192.5 57,082.5 (5,584.2)
16,380.0 84,194.3 100,574.3 37,907.6
55,530.0 66,384.9 121,914.9 57,914.9
- 65,321.1 65,321.1 1,321.1
39,420.0 78,313.5 117,733.5 53,066.8
70,470.0 74,360.7 144,830.7 84,830.7
52,560.0 75,211.2 127,771.2 67,771.2
50,850.0 19,163.3 70,013.3 9,346.6
15,030.0 40,389.3 55,419.3 (5,247.4)
- 107,049.6 107,049.6 46,382.9
44,070.0 158,001.3 202,071.3 148,071.3
92,235.0 157,082.0 249,317.0 195,317.0
71,715.0 42,184.8 113,899.8 60,566.5
51,750.0 36,228.6 87,978.6 34,645.3
26,820.0 62,032.5 88,852.5 35,519.2
39,420.0 83,729.7 123,149.7 67,149.7
- - - (57,333.3)
74,340.0 51,705.5 126,045.5 68,712.2
68,400.0 62,504.5 130,904.5 73,571.1
80,396.3 65,083.0 145,479.3 88,145.9
91,842.8 83,512.0 175,354.8 118,021.4
45,090.0 81,353.2 126,443.2 61,109.9
139,983.8 50,925.8 190,909.6 122,909.6
170,396.3 65,565.7 235,962.0 167,295.4
183,030.0 52,758.0 235,788.0 165,788.0
164,668.5 23,260.5 187,929.0 109,929.0
152,092.5 12,753.8 164,846.3 86,846.3
217,687.5 10,157.4 227,844.9 149,178.2
164,407.5 999.0 165,406.5 86,739.9
243,521.3 - 243,521.3 164,187.9
295,846.5 - 295,846.5 211,846.5
328,206.8 - 328,206.8 244,206.8
322,476.0 14,998.8 337,474.8 253,474.8
184,818.8 16,742.7 201,561.5 117,561.5
297,562.5 14,390.5 311,953.0 232,619.6
295,537.5 18,135.1 313,672.7 234,339.3
367,432.5 17,892.4 385,324.9 303,324.9
321,750.0 19,953.0 341,703.0 259,703.0
264,330.0 45,225.0 309,555.0 222,221.7
310,542.0 27,904.5 338,446.5 247,113.2
418,590.0 - 418,590.0 326,590.0
433,065.0 28,846.8 461,911.8 371,911.8
462,783.8 12,514.5 475,298.3 380,631.6
387,219.0 - 387,219.0 286,552.3
440,713.5 25,965.4 466,678.9 366,012.2
407,220.0 21,208.5 428,428.5 327,761.8
284,161.5 75,870.0 360,031.5 245,364.8
276,716.3 27,811.0 304,527.3 191,860.6
224,152.5 17,901.0 242,053.5 129,386.8
424,058.0 33,282.9 457,340.9 344,007.5
464,021.3 - 464,021.3 345,354.6
183,316.5 23,233.5 206,550.0 89,883.3
381,066.8 - 381,066.8 263,066.8
493,470.0 48,303.0 541,773.0 419,773.0
489,000.0 61,873.2 550,873.2 430,206.5
546,660.0 3,456.0 550,116.0 429,449.3
377,904.8 40,273.2 418,178.0 299,511.3
481,892.3 31,468.5 513,360.8 386,694.1
463,155.0 30,925.8 494,080.8 367,414.1
323,260.5 28,333.8 351,594.3 224,261.0
187,705.5 74,390.4 262,095.9 125,429.2
253,198.5 37,716.3 290,914.8 128,248.1
145,694.2 58,752.0 204,446.2 39,779.6
188,184.0 64,948.5 253,132.5 83,799.2
378,743.3 34,507.4 413,250.6 241,917.3
382,034.3 76,059.0 458,093.3 290,759.9
385,800.0 41,636.7 427,436.7 257,436.7
423,999.8 47,571.3 471,571.1 300,904.4
362,904.0 7,252.7 370,156.7 204,156.7
392,565.0 57,798.9 450,363.9 278,363.9
381,885.0 46,550.7 428,435.7 259,102.4
221,161.5 74,962.8 296,124.3 135,457.6
305,265.0 203,296.5 508,561.5 353,228.2
431,490.0 94,699.6 526,189.6 369,523.0
441,630.0 71,374.5 513,004.5 358,337.8
468,450.0 79,204.5 547,654.5 388,987.8
648,307.5 30,820.5 679,128.0 520,461.3
378,720.0 87,885.0 466,605.0 325,271.7
438,956.3 49,842.0 488,798.3 344,798.3
359,820.0 11,745.0 371,565.0 228,231.7
88,290.0 55,336.5 143,626.5 (1,706.8)
559,140.0 107,964.9 667,104.9 521,771.6
572,202.0 64,071.0 636,273.0 486,939.7
467,460.0 34,916.4 502,376.4 351,043.1
385,401.8 44,220.6 429,622.4 288,955.7
461,923.5 82,652.4 544,575.9 404,575.9
492,210.0 66,287.7 558,497.7 417,164.4
531,720.0 87,255.9 618,975.9 476,309.2
505,701.0 59,872.5 565,573.5 422,906.8
488,361.8 45,360.0 533,721.8 381,055.1
506,290.5 83,543.4 589,833.9 429,167.2
317,804.3 118,611.0 436,415.3 257,748.6
393,191.3 87,598.8 480,790.1 304,123.4
457,767.0 81,418.5 539,185.5 339,852.2
457,904.3 77,301.0 535,205.3 341,871.9
418,946.3 82,667.3 501,613.5 312,946.8
462,930.0 39,028.5 501,958.5 313,291.8
361,422.8 116,356.5 477,779.3 291,112.6
462,675.0 100,334.7 563,009.7 376,343.0
475,650.0 74,371.5 550,021.5 362,021.5
481,780.5 17,620.2 499,400.7 303,400.7
422,025.0 32,508.0 454,533.0 257,866.3
385,053.8 101,449.8 486,503.6 287,170.2
362,790.0 66,771.0 429,561.0 228,894.3
471,408.8 104,314.5 575,723.3 375,056.6
367,989.0 53,325.0 421,314.0 220,647.3
230,136.0 67,675.5 297,811.5 99,144.8
422,667.0 77,652.0 500,319.0 301,652.3
443,610.0 92,944.8 536,554.8 337,888.1
174,357.8 33,129.0 207,486.8 6,820.1
341,486.3 27,286.2 368,772.5 166,772.5
410,089.5 48,457.0 458,546.5 254,546.5
248,044.5 88,452.0 336,496.5 132,496.5
77,670.0 86,414.6 164,084.6 (43,248.8)
125,100.0 37,705.5 162,805.5 (42,527.8)
196,920.0 59,886.0 256,806.0 52,806.0
128,250.0 88,492.5 216,742.5 12,742.5
221,268.8 59,927.0 281,195.8 77,862.5
68,130.0 34,249.5 102,379.5 (90,287.2)
142,680.8 19,399.5 162,080.3 (30,586.4)
16,167.0 21,114.0 37,281.0 (152,052.3)
67,806.0 67,891.5 135,697.5 (54,302.5)
120,153.9 91,260.0 211,413.9 29,413.9
128,336.3 137,889.0 266,225.3 83,558.6
92,749.1 31,752.0 124,501.1 (58,165.6)
- - - (182,666.7)
54,360.0 44,415.0 98,775.0 (83,891.7)
- 37,368.0 37,368.0 (144,632.0)
19,460.3 36,990.0 56,450.3 (125,549.8)
23,146.5 39,865.5 63,012.0 (119,654.7)
32,040.0 32,872.5 64,912.5 (118,420.8)
26,932.5 20,425.5 47,358.0 (135,975.3)
28,080.0 - 28,080.0 (155,253.3)
58,342.5 18,049.5 76,392.0 (96,941.3)
32,456.3 29,160.0 61,616.3 (99,050.4)
81,672.8 34,047.0 115,719.8 (44,280.3)
85,962.0 - 85,962.0 (74,038.0)
123,041.3 72,090.0 195,131.3 34,464.6
93,002.3 43,591.5 136,593.8 (14,739.6)
31,462.5 - 31,462.5 (119,870.8)
- 39,433.5 39,433.5 (113,899.8)
- - - (150,000.0)
30,937.5 30,888.0 61,825.5 (84,174.5)
- 40,581.0 40,581.0 (105,419.0)
- - - (136,000.0)
- 64,138.5 64,138.5 (66,528.2)
29,467.5 38,434.5 67,902.0 (62,764.7)
- 46,399.5 46,399.5 (84,267.2)
- - - (128,666.7)
- 49,599.0 49,599.0 (74,401.0)
- 53,298.0 53,298.0 (70,702.0)
- - - (121,333.3)
- 9,868.5 9,868.5 (110,131.5)
- 120,447.0 120,447.0 2,447.0
- 20,317.5 20,317.5 (97,682.5)
- - - (118,000.0)
- - - (112,666.7)
37,567.5 69,700.5 107,268.0 (5,398.7)
- 3,334.5 3,334.5 (106,665.5)
- 6,696.0 6,696.0 (87,970.7)
- - - (78,000.0)
- 45,441.0 45,441.0 (18,559.0)
- 14,985.0 14,985.0 (39,015.0)
- - - (50,666.7)
- - - (50,666.7)
- 49,639.5 49,639.5 (1,027.2)
- 10,786.5 10,786.5 (40,546.8)
21,105.0 - 21,105.0 (30,228.3)
- - - (51,333.3)
- - - (54,666.7)
34,020.0 16,166.3 50,186.3 (5,147.1)
33,750.0 30,982.5 64,732.5 9,399.2
- 16,929.0 16,929.0 (38,404.3)
12,330.0 17,293.5 29,623.5 (25,709.8)
- 5,940.0 5,940.0 (48,726.7)
5,850.0 17,266.5 23,116.5 (28,883.5)
7,020.0 13,595.1 20,615.1 (29,384.9)
- 38,326.5 38,326.5 (11,006.8)
- 19,575.0 19,575.0 (29,758.3)
- - - (44,666.7)
28,440.0 17,496.0 45,936.0 1,269.3
- 11,974.5 11,974.5 (32,692.2)
- 12,312.0 12,312.0 (32,354.7)
- - - (44,666.7)
- 12,136.5 12,136.5 (32,530.2)
- - - (44,666.7)
11,970.0 - 11,970.0 (29,363.3)
2,340.0 40,932.0 43,272.0 1,938.7
56,160.0 - 56,160.0 17,493.3
76,860.0 - 76,860.0 38,193.3
25,740.0 - 25,740.0 (10,926.7)
41,580.0 36,909.0 78,489.0 42,489.0
64,856.3 31,644.0 96,500.3 60,500.3
46,980.0 540.0 47,520.0 11,520.0
8,550.0 - 8,550.0 (27,450.0)
9,450.0 42,889.5 52,339.5 15,672.8
29,430.0 - 29,430.0 (7,236.7)
41,580.0 - 41,580.0 4,913.3
32,130.0 - 32,130.0 (4,536.7)
- 58,873.5 58,873.5 22,206.8
13,050.0 25,731.0 38,781.0 2,114.3
- 62,734.5 62,734.5 26,067.8
- 76,140.0 76,140.0 39,473.3
- 66,217.5 66,217.5 29,550.8
17,280.0 12,514.5 29,794.5 (6,872.2)
21,780.0 61,708.5 83,488.5 47,488.5
29,700.0 28,930.5 58,630.5 22,630.5
- 1,984.5 1,984.5 (34,015.5)
- 15,962.4 15,962.4 (20,037.6)
42,840.0 52,623.0 95,463.0 59,463.0
- 12,393.0 12,393.0 (23,607.0)
11,790.0 - 11,790.0 (24,210.0)
- - - (36,000.0)
36,342.0 - 36,342.0 342.0
- 26,041.5 26,041.5 (9,958.5)
- 30,496.5 30,496.5 (5,503.5)
14,544.0 - 14,544.0 (21,456.0)
15,750.0 - 15,750.0 (20,250.0)
16,020.0 8,660.3 24,680.3 (11,319.8)
19,836.8 - 19,836.8 (16,163.3)
- - - (36,000.0)
- 37,141.2 37,141.2 1,141.2
22,680.0 28,188.0 50,868.0 14,868.0
- - - (36,000.0)
- 25,353.0 25,353.0 (10,647.0)
- 3,361.5 3,361.5 (32,638.5)
- 16,956.0 16,956.0 (19,044.0)
- - - (36,000.0)
- - - (36,666.7)
Unit-1 Unit-2
Qty/day Qty/day
40 4800 -
40 6000 -
30 3600 15 1,800
25 3750 14 2,100
70 8400 15 1,800
65 9750 14 2,100
260 62,400,000
66000000
84250000
150250000
Date Particulars Voucher Ref. No.
BILL NO. 01, PROCESSING & PROCESSING CONTRACTOR BILL - APRIL 2023, RS. 1490785/-
BILL NO. 02, PROCESSING & PROCESSING CONTRACTOR BILL - MAY 23, RS. 2945250/-
BILL NO. 03, PROCESSING & PROCESSING CONTRACTOR BILL - JUNE 23, RS. 2036277/-
BILL NO. 004, PROCESSING & PROCESSING CONTRACTOR BILL - JULY 2023, RS. 3227026/-
BILL NO. 005, PROCESSING & PROCESSING CONTRACTOR BILL - AUGUST 23, RS. 11469395/-
BILL NO. 006, PROCESSING & PROCESSING CONTRACTOR BILL - SEP 23, RS. 14602572/-
BILL NO. 001, PROCESSING & PROCESSING CONTRACTOR BILL - OCTOBER 23, RS. 15101025/-
BILL NO. 002, PROCESSING & PROCESSING CONTRACTOR BILL- NOVEMBER 23, RS. 3451083/-
BILL NO. 003, PROCESSING & PROCESSING CONTRACTOR BILL- DEC 23, RS. 910471/-
BILL NO. 004, PROCESSING & PROCESSING CONTRACTOR BILL- JAN 2024, RS. 1148308/-
Processing Charges Loading & Travelling Labour Mess Pre-Processing Charges Input CGST GJ
Unloading Expenses Subsidy
Expenses-Direct Domestic-
Indirect
1,410,803 8,993 35,495
1,405,000 1,400,000 70,125
1,845,254 3,215 65,000 25,842 48,483
2,891,764 17,109 84,375 80,110 76,834
9,898,037 853,891 131,250 40,055 273,081
12,692,773 998,428 185,000 31,010 347,680
13,325,463 1,056,466
3,112,586 174,160
840,503 26,612
1,026,964 66,663
48,449,147 3,205,537 1,400,000 465,625 177,017 851,698
Input SGST GJ Input IGST GJ Total
35,495 1,490,786
70,125 2,945,250
48,483 2,036,277
76,834 3,227,026
273,081 11,469,395
347,680 14,602,572
719,096 15,101,025
164,337 3,451,083
43,356 910,471
54,681 1,148,308
851,698 981,470 56,382,192
Production
Unit-1 Unit-
Month BM CP Xanadu Others Total Rate Value BM CP
Apr-24 0 7 0
May-24 0 7 0
Jun-24 0 7 0
Jul-24 0 7 0
Aug-24 0 7 0
Sep-24 0 7 0
Oct-24 0 7 0
Nov-24 0 7 0
Dec-24 0 7 0
Jan-25 0 7 0
Feb-25 0 7 0
Mar-25 0 7 0
Labour Requirement
Unit-2
Xanadu Others Total Rate Value Month Unit-1 Unit-2
0 13.5 0 Apr-24 100 75
0 13.5 0 May-24 200 75
0 13.5 0 Jun-24 300 200
0 13.5 0 Jul-24 350 300
0 13.5 0 Aug-24 350 300
0 13.5 0 Sep-24 350 300
0 13.5 0 Oct-24 350 300
0 13.5 0 Nov-24 300 300
0 13.5 0 Dec-24 200 200
0 13.5 0 Jan-25 100 75
0 13.5 0 Feb-25 100 75
0 13.5 0 Mar-25 100 75
2,800 2,275
2,000,000 1,500,000 3,500,000
4,000,000 1,500,000 5,500,000
6,000,000 4,000,000 10,000,000
7,000,000 6,000,000 13,000,000
7,000,000 6,000,000 13,000,000
7,000,000 6,000,000 13,000,000
7,000,000 6,000,000 13,000,000
6,000,000 6,000,000 12,000,000
4,000,000 4,000,000 8,000,000
2,000,000 1,500,000 3,500,000
2,000,000 1,500,000 3,500,000
2,000,000 1,500,000 3,500,000
56,000,000 45,500,000 101,500,000
Unit - 1 - Manpower Requirement - One Shift 2/26/2024 Minimum One Brine
Section Area Type Boys Girls Boys Girls Boys Girls
RM Receiving Chute Unskilled 8 0 6 0 3 0
Crate Stocking Unskilled 4 0 2 0 1 0
Bubble Washer Unskilled 6 0 4 0 2 0
Sorting Conveyor Unskilled 0 14 0 12 0 6
RM Receiving Total 18 14 12 12 6 6
Grading Brine Belt Unskilled 9 0 7 0 4 0
Table Infeed Unskilled 5 0 4 0 2 0
Table Grader Skilled 0 40 0 36 0 18
Table Weighment Unskilled 0 17 0 15 0 8
Processing Brine Infeed Unskilled 3 4 3 3 2 2
Crate Stocking Unskilled 0 4 0 3 0 1
Solution Tank Unskilled 3 0 2 0 1 0
Out Feed Unskilled 3 6 2 4 1 2
Packaging Brine Packing Unskilled 16 0 12 0 6 0
Packaging Unskilled 5 3 4 2 2 1
Final to Ante Room Unskilled 6 0 4 0 2 0
Brine Total 50 74 38 63 20 32
Storage Ante Room Unskilled 10 0 8 0 6 0
Cold Store Unskilled 10 0 8 0 6 0
Ante Room & Cold Store Total 20 0 16 0 12 0
Section Supervisor QC
RM Receiving 1 1
Grading Brine 1 0
Processing Brine 2 1
Packaging Brine 2 1
Cold Store 1 0
Processing Block & Blast 1 1
Packaging Block & Blast 1 1
Total 9 5
Unit - 2 - Manpower Requirement - One Shift 2/26/2024 Minimum
Section Area Type Boys Girls Boys Girls
RM Receiving Chute Unskilled 3 0 2 0
Pre Processing Crate Movement Unskilled 6 0 4 0
Grading Namdung Unskilled 6 0 4 0
Soaking Soaking Tanks Unskilled 6 0 4 0
Pre Processing Total 21 0 14 0
Block Table Grader Skilled 0 8 0 6
Table Weighment Unskilled 0 4 0 2
Table Setting Unskilled 0 20 0 16
Block Infeed Unskilled 5 3 4 2
Depanner Unskilled 3 0 2 0
Packing Unskilled 3 5 2 4
Packaging Unskilled 2 5 1 4
Final to Ante Room Unskilled 2 0 1 0
Block Total 15 45 10 34
Glory Table Grader Skilled 0 14 0 10
Table Weighment Unskilled 0 4 0 2
Table Setting Unskilled 0 16 0 12
Table Infeed Unskilled 2 3 1 2
Infeed Belt Unskilled 0 10 0 8
Glazer Belt Unskilled 0 2 0 1
Hardner Belt Unskilled 0 2 0 1
Outfeed Conveyor Unskilled 0 3 0 3
Packing Unskilled 8 12 6 10
Packaging Unskilled 3 10 2 6
Final to Ante Room Unskilled 2 0 1 0
Glory Total 15 76 10 55
Storage Ante Room Unskilled 10 0 6 0
Cold Store Unskilled 10 0 6 0
Ante Room & Cold Store Total 20 0 12 0
Section Supervisor QC
RM Receiving 1 1
Pre Processing 2 1
Soaking 1 1
Block 1 0
Glory 1 1
Marel 1 1
Packing 2 1
Cold Store 2 0
Total 11 6