Estimate for Construction of Kikarmeta Lift Irrigation Scheme in Kharun River, Block Patan, District Durg

Sr. AS PER NIT Add Above % (82.95%) AS PER NEW PHE SOR
Item Particulars Qty. Unit Difference
No. Rate Amount Rate Amount Rate Amount
1 2 3 4 5 6 7 8 9 10 11 12
Site Clearance of grass and crops including rooting
1 301 1800.00 Sqm 0.60 1080.00 1.10 1976.00 348.00 626400.00 -625320.00
out.
(a) Excavation is soft or Ordinary Soil including 50m
2 2801 4562.19 Cum 64.00 291980.00 117.09 534178.00 201.00 917000.19 -625020.19
lead and 1.5m lift with dressing.
(b) Excavation in Hard Soil including 50m lead and
3 2802 798.76 Cum 72.00 57511.00 131.72 105216.00 266.00 212470.16 -154959.16
1.5m lift with dressing.
Excavation in hard moorum and moorum with
4 2803 boulders including 50m lead and 1.5m lift wit 112.33 Cum 89.00 9997.00 162.83 18290.00 384.00 43134.72 -33137.72
dressing.
Excavation in disintegrated rock including 50m lead
5 2805 509.23 Cum 177.00 90134.00 323.82 164900.00 384.00 195544.32 -105410.32
and 1.5m lift with dressing.
Excavation in Soft Rock including 50m lead and 1.5m
6 2806 70.01 Cum 315.00 22053.00 576.29 40346.00 465.00 32554.65 -10501.65
lift with dressing.
Excavation in Hard Rock including 50m lead and 1.5m
7 2807 0.00 Cum 770.00 0.00 1408.72 0.00 664.00 0.00 0.00
lift (b) Blasting prohibited.
8 2804 Extra rate for Item No. 2802 to 2803 Cum 0.00 0.00
(i) Beyond 1.5m to 3.00m 0.00 Cum 4.00 0.00 7.32 0.00 0.00 0.00 0.00
(i) Beyond 3.0m to 4.50m 0.00 Cum 5.00 0.00 9.15 0.00 0.00 0.00 0.00
(i) Beyond 4.50m to 6.00m 0.00 Cum 7.00 0.00 12.81 0.00 0.00 0.00 0.00
(i) Beyond 6.00m to 7.50m 0.00 Cum 10.00 0.00 18.30 0.00 0.00 0.00 0.00
(i) Beyond 7.50m to 9.00m 0.00 Cum 12.00 0.00 21.95 0.00 0.00 0.00 0.00
Extra rate for wet excavation below sub soil water for
9 411 Cum 0.00
item (401, 402, 408, 409)
(i) Soft Soil 2281.10 Cum 19.20 43797.00 35.13 80127.00 40.20 91700.22 -47903.22
(ii) Hard Soil 399.38 Cum 21.60 8627.00 39.52 15782.00 53.20 21247.02 -12620.02
(iii) Moorum 56.17 Cum 26.70 1500.00 48.85 2744.00 76.80 4313.86 -2813.86
Cement concrete 1:2:4 with graded metal of
10 715 b 178.06 Cum 2576.00 458683.00 4712.79 839160.00 5910.00 1052334.60 -593651.60
maximum size- (b) 40mm
Extra for mechanical vibration of cement concrete or
11 721 178.06 Cum 51.00 9081.00 93.30 16614.00 0.00 0.00 9081.00
plum conctete
Extra for additional 1.50m height or part there of (a)
12 722 178.06 Cum 22.00 3917.00 40.25 7167.00 0.00 0.00 3917.00
1.50m to 3.0m
Shuttering for faces of concrete for step in sloping
13 724 178.06 Cum 80.00 14245.00 146.36 26061.00 231.00 41131.86 -26886.86
foundatin

Providing and placing in position M-20 R.C.C.

excluding cost of reinforcement, form work, but
14 2421 including vibration, finishing, curing and cleaning etc., 651.99 Cum 3353.00 2186122.00 6134.31 3999511.00 6545.00 4267274.55 -2081152.55
complete with graded, metal of maximum size- (b)
20mm
Sr. AS PER NIT Add Above % (82.95%) AS PER NEW PHE SOR
Item Particulars Qty. Unit Difference
No. Rate Amount Rate Amount Rate Amount
1 2 3 4 5 6 7 8 9 10 11 12
Extra rate for every additional 3.0m height (or depth)
15 2424 195.60 Cum 77.00 15061.00 140.87 27554.00 0.00 0.00 15061.00
or part thereof 3.0 to 6.0m
Extra rate for every additional 3.0m height (or depth)
16 2424 195.60 Cum 154.00 30122.00 281.74 55109.00 0.00 0.00 30122.00
or part thereof 6.0 to 9.0m

Form work for R.C.C. work in-situ, thickness not

exceeding 20cm, for slab lintle., Beam column, etc.
17 608+161 2638.04 Sqm 180.40 475902.00 330.04 870663.00 449.00 1184479.96 -708577.96
including all leads and lifts for all materials-(a) Upto
3.0 to 4.50m Height

(b) (i) add for every additional 1.5m, or part thereof

18 1608 b 188.41 Sqm 26.40 4974.00 48.30 9100.00 0.00 0.00 4974.00
above 1.5m height
19 1609 b (b) (ii) thereof above 3.0m to 4.50m height 188.41 Sqm 52.80 9948.00 96.60 18200.00 0.00 0.00 9948.00
20 1610 b (b) (ii) thereof above 4.5m to 6.0m height 188.41 Sqm 79.20 14922.00 144.90 27300.00 0.00 0.00 14922.00
21 1611 b (b) (ii) thereof above 6.0m to 7.5m height 188.41 Sqm 105.60 19896.00 193.20 36400.00 0.00 0.00 19896.00
Add in 1608 and 1609 form work for cornies and
22 1615 curved moulding, staircases circular column posts and 2638.04 Sqm 16.40 43264.00 30.00 79151.00 544.00 1435093.76 -1391829.76
struts, arches, well staining cuts and ease.

Supplying and fixing steel reinforcement bars (tested)

for R.C.C. including cleaning, straightening, cutting,
bending, all handling, placing in position and binding
with 0.9mm annealed binding wire confirming to I.S.
23 1304 56993.86 Kg 46.00 2621718.00 84.16 4796432.00 70.00 3989570.20 -1367852.20
280-1978 (including cost of binding wire) -

(a) Mild steel bars conforming to Grade 1 of IS : 432

(part-I)

Dewatering and pumping of the working area

including all connected operations of laying of pipe
25 2153 b line, removal of all seepage and other operations
required for maintaining cleanliness for construction
work-

(i) Up to 5 HP 720.00 Hrs 106.00 76320.00 193.93 139627.00 0.00 0.00 76320.00
(ii) More than 5HP to 10HP 360.00 Hrs 168.00 60480.00 307.36 110648.00 0.00 0.00 60480.00

(a) Fabrication & supply of water tight structure steel

sliding type low head gate for dam sluice and canal
with gate lead and frame as per IS 5620 complete
26 2606 with brass / Stainless steel lining of appropriate size 0.55 Ton 112535.00 61894.00 205882.78 113236.00 96.00 52.80 61841.20
for seal seat and sill of rubber and metal, guide,
hosting rod, screw host, and duly painted as per SOR
item no.- 1804 size 1.20x1.20m

(c) Erection of canal gate for otem 2606 (a) & (b) 0.55 Ton 16880.00 9284.00 30881.96 16985.00 0.00 0.00 9284.00
Sr. AS PER NIT Add Above % (82.95%) AS PER NEW PHE SOR
Item Particulars Qty. Unit Difference
No. Rate Amount Rate Amount Rate Amount
1 2 3 4 5 6 7 8 9 10 11 12
28 1103 a 6mm thick cement plaster to ceiling in- 1:3 393.41 Sqm 53.00 20851.00 96.96 38146.00 0.00 0.00 20851.00
Improved terrace flooring 40mm thick in cement
concrete 1:2:4 with 20mm graded metal laid in panels
29 1017 318.84 Sqm 159.00 50696.00 290.89 92748.00 5954.00 1898373.36 -1847677.36
including finishing with neat cement floating. Curing.
Etc. complete.

Providing and fixing steel glazed doors, windows and

ventilators of standard rolled steel sections, joints
mitered and welded with 15x3mm lugs 10cm long,
with steel lugs, embedded in cement concrete blocks
1x15x10cm of 1:3:6 with 20mm graded metal or with
wooden plugs and screws or with fixing clips or with
30 1330
bolts and nuts as required including providing and
fixing of glass panels with glazing clips and special
metal sash putty of approved make complete
including applying a priming coat of approved steel
primer, excluding the cost of metal beading and other
fittings except necessary hinges or pivots as required-

b window 4.32 Sqm 1674.00 7232.00 3062.58 13230.00 0.00 0.00 7232.00
b ventilators 1.44 Sqm 2209.00 3181.00 4041.37 5820.00 0.00 0.00 3181.00

Providing, fabricating and fixing in position M.S. grill

for window opening (or any other similar opening),
wicket gate, Compound gate or over parapets, grill on
Staircase etc., or works of similar nature of any
pattern, any design (straight or curved) fitted and
31 1320 a 288.00 Kg 62.00 17856.00 113.43 32668.00 112.00 32256.00 -14400.00
fixed in position, including all welding reivetting etc.,
to floors, walls, columns, etc., and repairing the same
to the original condition in CM1:3 complete - (b) M.S.
grills consisting of M.S. flats, channels, angle iron, T-
section, joists plates.
Sr. AS PER NIT Add Above % (82.95%) AS PER NEW PHE SOR
Item Particulars Qty. Unit Difference
No. Rate Amount Rate Amount Rate Amount
1 2 3 4 5 6 7 8 9 10 11 12

Supplying and fixing rolling shutters of approved

make, made of 80 x 1.25mm laths interlocked
together through their entire length and jointed
together at the end by end locks mounted on
especially designed pipe shaft with Brackets, side
1324 guides and arrangements fore inside and outside 4.32 Sqm 1441.00 6225.00 2636.31 11389.00 3668.00 15845.76 -9620.76
locking with push and pull outside locking with push
and pull operation complete including the cost of
providing and fixing necessary 27.5 cm long wire
spring grade-2, I.S.: 454-Part-II-1981 and M.S. top
cover 1.25mm thick for rolling shutters.

Distempering with dry distemper over and including

32 1721 393.41 Sqm 20.90 8222.00 38.24 15043.00 67.00 26358.47 -18136.47
priming coat of whiting (two coats).

Priming coat with ready mixed paint brushing Zinc

chrome, priming (IS:104-1979) on new
33 1803 31.68 Sqm 21.00 665.00 38.42 1217.00 86.00 2724.48 -2059.48
steel/galvanized iron surfaces including preparing the
surface.

Painting two or more coats (excluding priming coat)

34 1808 on new surfaces with enamel paint (IS:2933-1975) to 31.68 Sqm 34.00 1077.00 62.20 1971.00 116.00 3674.88 -2597.88
give an even shade.

Filling foundation with 40mm metal and hard

707 moorum including watering and ramming i/c 50m 120.20 Cum 663.00 79693.00 1212.96 145798.00 864.00 103852.80 -24159.80
lead.

Filling foundations and around masonry works with

35 704 materials obtained from spoils including watering and 379.00 Cum 69.00 26151.00 126.24 47843.00 82.00 31078.00 -4927.00
ramming i/c 50m lead

Providing and fixing in position 1m high pipe railing

with 3 rows of 40mm G.I. pipes and R.S.J. posts (ISLB-
36 2449 75@6.1 kg/m) as per approved drawing No. T/SH/9-A 130.03 Rm 1197.00 155646.00 2189.91 284754.00 0.00 0.00 155646.00
(E-in-C, P.W.D.) including 3 coats of painting etc.
complete.

178mm inner dia. 0.00

Providing and fixing in position ladder rungs I.S. 3873-

1993 of 25mm dia 2050mm long MS bars including
39 2509 30.00 No. 372.00 11160.00 680.57 20417.00 0.00 0.00 11160.00
bending to the required of exposed surface after
installation with anticorrosive bituminous paint.
Sr. AS PER NIT Add Above % (82.95%) AS PER NEW PHE SOR
Item Particulars Qty. Unit Difference
No. Rate Amount Rate Amount Rate Amount
1 2 3 4 5 6 7 8 9 10 11 12

Earth work for bund and for canal banks needing dam
speficiation in hearting or casing with approved soils
including dressing, breaking of clods, laying in layers
41 415 b of 15cm thickness, cutting and finishing U/S and D/S 1265.63 Cum 99.00 125297.00 181.12 229232.00 266.00 336657.58 -211360.58
slops of bunds including 50m lead and 1.5m lift of all
materials and all other charges but excluding
watering and compaction.

(a) Compaction of earthwork at optimum moisture

content to dry density not below 90% by light rollers
42 417 1265.63 Cum 16.00 20250.00 29.27 37048.00 0.00 0.00 20250.00
i.e. non-powered rollers or sheep foot earth masters
or hand rammers (excluding watering)

(a) Watering earthwork for compaction at optimum

43 418 1265.63 Cum 23.00 29109.00 42.08 53256.00 0.00 0.00 29109.00
moisture content with lead of water up to 100m

44 2902 Transportations of Materials 0.00 0.00

a) Cement 229.09 Cum 316.62 72534.00 579.26 132702.00 0.00 0.00 72534.00
b) Sand 357.24 Cum 526.05 187926.00 962.41 343811.00 0.00 0.00 187926.00
c) Metal 817.02 Cum 313.80 256381.00 574.10 469049.00 0.00 0.00 256381.00
Earth 1265.63 Cum 95.67 121083.00 175.03 221521.00 0.00 0.00 121083.00
e) Water for C.C. 842.80 Cum 43.00 36240.00 78.67 66302.00 0.00 0.00 36240.00
f) Water for Comp. 1265.63 Cum 81.00 102516.00 148.19 187553.00 0.00 0.00 102516.00
g) Steel 57.54 Cum 333.72 19202.00 610.54 35131.00 0.00 0.00 19202.00
Moorum 39.67 Cum 160.92 6384.00 294.40 11679.00 0.00 0.00 6384.00

Total Rs. 8008089.00 14650805.00 16565124.19 -8557035.19

Add for Work Charge & Contingency 0.5%
40040.45 73254.03 82825.62 -42785.18
Rs.
Grand Total Rs. 8048129.00 14724059.00 16647950.00 -8599820.00
Say Rs. (In Lakhs) 80.48 147.24 166.48 -86.00
 Estimate for Construction of Kikarmeta Lift Irrigation Scheme in Kharun River, Block Patan, District Durg
Sr. AS PER NIT Add Above % (82.95%) AS PER NEW PHE SOR
No. Item Particulars Qty. Unit
Rate Amount Rate Amount Rate Amount
1 2 3 4 5 6 7 8 9 10 11 12
1 301 Site Clearance of grass and crops including rooting out. 26400.00 Sqm 0.60 15840.00 1.10 28979.00 348.00 9187200.00

Earth work in excavation for pipe trench in Hard soil

2 401 b areas including dressing, watering, ramming and 12740.00 Cum 72.00 917280.00 131.72 1678164.00 266.00 3388840.00
disposal of excavated earth lead up to 50m and lift up
to 1.5m, disposal earth to be levelled, neatly dressed.

Filling available excavatd earth in trenches plinth sides

18.22 of foundation in layers not exceeding 20cm, in depth
3 of PHE including consolidation of each layer by ramming 6734.75 Cum 66.00 444494.00 120.75 813201.00 82.00 552249.50
watering, lead up to 50m and lift up to 1.5m in all kinds
of soils.

Supply & Filling moorum/river sand for pipe bedding or

4 18.24 6734.75 Cum 693.00 4667182.00 1267.84 8538609.00 864.00 5818824.00
over the pipe (including supply)

Providing, laying and jointing including testing following

4.1 of socket & spigot centrifugally cast (Spun) Ductile Iron
5 PHE pressure pipes with inside cement mortar lining (class
K-7) conforming to IS: 8329/2000 with suitable Rubber
Gasket (Push on) joints as per IS: 5382/2018.

750mm dia pipe 6800.00 Rm 12314.00 83735200.00 22528.46 153193548.00 16036.00 109044800.00
400mm dia pipe 560.00 Rm 4237.00 2372720.00 7751.59 4340891.00 5642.00 3159520.00

Providing & Laying Ductile Iron Double Socket 90°

Bends Conforming to IS-9523/2000 having dimension
4.13 of
6 PHE as per table 15 of IS-9523/2000 in the nominal
diameter/sizes with external bitumen coating and
internal cement mortar lining.

750mm 4.00 No. 51093.00 204372.00 93474.64 373899.00 79126.00 316504.00

400mm 14.00 No. 14945.00 209230.00 27341.88 382786.00 18639.00 260946.00

Providing & Laying Ductile Iron Double Socket 45°

Bends Conforming to IS-9523/2000 having dimension
7 4.15 of as per table 16 of IS-9523/2000 in the nominal
PHE
diameter/sizes with external bitumen coating and
internal cement mortar lining,

750mm 4.00 No. 53715.00 214860.00 98271.59 393086.00 66993.00 267972.00

Providing & Laying Ductile Iron Double Socket 22.50*

Bends Conforming to IS-9523/2000 having dimension
8 4.17 of as per table 17 of IS -9523/2000 in the nominal
PHE
diameter/sizes with external bitumen coating and
internal cement mortar lining.

750mm 8.00 No. 40783.00 326264.00 74612.50 596900.00 50865.00 406920.00

Sr. AS PER NIT Add Above % (82.95%) AS PER NEW PHE SOR
Item Particulars Qty. Unit
No. Rate Amount Rate Amount Rate Amount
1 2 3 4 5 6 7 8 9 10 11 12

Providing & Laying Ductile Iron Double Socket 11.25*

Bends Conforming to IS-9523/2000 having dimension
9 4.19 of as per table 18 of IS -9523/2000 in the nominal
PHE diameter/sizes with external bitumen coating and
internal cement mortar lining. (laying Conformingto IS
12288 : 1987)

750mm 20.00 No. 33323.00 666460.00 60964.43 1219289.00 41560.00 831200.00

Providing & Laying Ductile Iron Double Socket branch

flange Tee Conforming to IS-9523/2000 having
4.23 of dimension as per table 21 of IS -9523/2000 in the
10 nominal diameter/sizes with external bitumen coating
PHE and internal cement mortar lining with finishing as per
clause 13 of IS -9523/2000. (laying Conforming to IS
12288 : 1987) (All sizes in mm)

500mm x 400mm dia. 10.00 No. 25597.00 255970.00 46829.71 468297.00 31925.00 319250.00

Providing & Laying Ductile Iron Double Socket Reducer

Conforming to IS-9523/2000 having dimension as per
table 21 of IS-9523/2000 in the nominal diameter/sizes
11 4.25 of with external bitumen coating and internal cement
PHE mortar lining with finishing as per clause 13 of IS-
9523/2000. (laying Conforming to IS 12288: 1987) (All
sizes in mm)

600mm x 500mm dia. 6.00 No. 17192.00 103152.00 31452.76 188717.00 21442.00 128652.00

12 3.11 of Providing and laying in position including testing

PHE following cast iron flanged spigot (tailpiece)
700mm dia. 1.00 No. 21537.00 21537.00 39401.94 39402.00 21537.00 21537.00

Providing & fixing of following Ductile iron double

flanged sluice valves as per I.S.: 14846-2000 fitted with
4.41 of
13 PHE cast iron cap including jointing & testing with cost of
jointing material such as bolts, nuts, rubber insertions
etc. all complete

500mm dia. 4.00 No. 205360.00 821440.00 375706.12 1502824.00 256125.00 1024500.00
400mm dia. 4.00 No. 109242.00 436968.00 199858.24 799433.00 136247.00 544988.00

Providing & fixing following ductile iron single chamber

4.50 of triple function temper proof air valves, small orifice
14 with screwed end as per IS: 14845-2000 including
PHE
jointing & testing with cost of jointing material and
rubber insertion all complete as per IS: 13095-1991

150mm dia. (IN PLACE OF 80MM) 6.00 No. 6849.00 41094.00 12530.25 75181.00 14928.00 89568.00
Sr. AS PER NIT Add Above % (82.95%) AS PER NEW PHE SOR
Item Particulars Qty. Unit
No. Rate Amount Rate Amount Rate Amount
1 2 3 4 5 6 7 8 9 10 11 12

Construction Brick Masonry Manhole in Cement Mortar

1:4 (1 cement : 4 fine sand R.C.C. top slab 1:1.5:3 (1
cement : 1.5 coarse sand : 3 graded stone aggregate
20mm nominal size), foundation concrete 1:4:8 mix (1
cement : 4 coarse sand : 8 graded stone aggregate
40mm nominal size) inside plastering 12mm thick with
17.2 + cement mortar 1:3 (1 cement : 3 fine sand) finished
with a floating coat of neat cement and making
15 17.2.3 + channels in CC 1:2:4 (1 cement : 2 coarse sand : 4
17.32 graded stone aggregate 20mm nominal size) including
of PHE
finishing the channel to shape, curing etc. (Excavation
foot rest and external cementplaster shall be paid for
separately). Inside
size 120x90 cm and 90cm deep Manhole including CI
cover with frame (medium duty) 500mm internal
diameter total weight of cover and frame to be not less
than (58+58) 116 kg.

Extra for depth up to 1.00m for man holes over item

15.00 No. 27242.00 408630.00 49839.24 747589.00 34258.00 513870.00
15.2 120x90cm size manhole over item.
For wall to support pipe

401 b (b) Excavation in hard soil including 50m lead and 1.5m 42.00 Cum 72.00 3024.00 131.72 5532.00 266.00 11172.00
lift with dressing.

716 b Cement concrete 1:3:6 with graded metal of maximum 7.20 Cum 2115.00 15228.00 3869.39 27860.00 5029.00 36208.80
size- (b) 40mm

721 Extra for mechanical vibration of cement concrete or 7.20 Cum 51.00 367.00 93.30 672.00 0.00 0.00
plum concrete

722 Extra for additional 1.50m height or part there of (a) 2.16 Cum 22.00 48.00 40.25 87.00 0.00 0.00
1.50m to 3.0m

Providing cement concrete cast in-situ for piers,

abutments returns/wings including providing V-shape
false joints to form suitable panels in exposed faces to
2423 b approved design including laying, vibrating, curing, 46.10 Cum 2869.00 132261.00 5248.84 241971.00 6002.00 276692.20
finishing etc complete, with graded metal of maximum
size 40mm (excluding cost of form work) (b) 1:2:4
concrete

Form work for P.C.C. work in-situ, thickness not

1609 exceeding 1m, including all leads and lifts for all 94.62 Sqm 164.00 15518.00 300.04 28390.00 231.00 21857.22
materials-
Transportation of materials
a) Cement 11.25 Cum 316.62 3562.00 579.26 6517.00 482.00 5422.50
b) Sand 23.06 Cum 526.05 12131.00 962.41 22193.00 658.00 15173.48
c) Metal 45.67 Cum 313.80 14331.00 574.10 26219.00 498.00 22743.66
Sr. AS PER NIT Add Above % (82.95%) AS PER NEW PHE SOR
Item Particulars Qty. Unit
No. Rate Amount Rate Amount Rate Amount
1 2 3 4 5 6 7 8 9 10 11 12
d) Water 53.30 Cum 43.00 2292.00 78.67 4193.00 142.00 7568.60
E) Steel 3.69 Per Ton 0.00 0.00 0.00 541.00 1995.21
Total Rs. 96061455.00 175744429.00 136276174.17
Add 18% GST For Pipe and Pipe Fittings for Rs. 89409267.00 16093668.00 163574253.00 29443366.00 116416357.00 20954944.00 -26842350.00
Total Rs. 112155123.00 205187795.00 157231118.17
Add for Work Charge & Contingency 0.50% Rs. 480307.00 878722.00 681381.00
Grand Total Rs. 112635430.00 206066517.00 157912499.17
Say Rs. (In Lakhs) 1126.35 2060.67 1579.12
DIFFERENCE

13
-9171360.00 NEW SOR (18.13.2, P.No.- 51)

-2471560.00 NEW SOR (18.16, P.No.- 51)

-107755.50 NEW SOR (18.22, P.No.- 52)

-1151642.00 NEW SOR (18.24, P.No.- 52)

-25309600.00 NEW SOR (4.1, P.No.- 02)

-786800.00 NEW SOR (4.1, P.No.- 02)

-112132.00 NEW SOR (4.17, P.No.- 07)

-51716.00 NEW SOR (4.17, P.No.- 07)

-53112.00 NEW SOR (4.15, P.No.- 07)

-80656.00 NEW SOR (4.17, P.No.- 08)

DIFFERENCE

13

-164740.00 NEW SOR (4.19, P.No.- 09)

-63280.00 NEW SOR (4.23, P.No.- 11)

-25500.00 NEW SOR (4.25, P.No.- 13)

0.00 SOR 2020 (3.11, P.No.- 38)

-203060.00 NEW SOR (4.41, P.No.- 18)

-108020.00 NEW SOR (4.41, P.No.- 18)

-48474.00 150MM (NEW SOR, 4.50, P.No.-21)

DIFFERENCE

13

-105240.00 SOR 2020 (17.2.4 + 17.3.2, P.No.- 204)

-8148.00 NEW SOR (18.16,P.No.- 51)

-20980.80 NEW SOR (18.40.1.3, P.No.-53)

367.00

48.00

-144431.20 NEW SOR (18.40.2.2, P.No.-53)

-6339.22 NEW SOR (18.64.1, P.No.- 56)

-1860.50 calculation (new sor)

-3042.48 calculation (new sor)
-8412.66 calculation (new sor)
DIFFERENCE

13
-5276.60 calculation (new sor)
-1995.21 calculation (new sor)
-40214719.17
-4831623.00
-45046342.17
-201074.00
-45247416.17
-452.47