HDD Site Salary Breakup

Done Salary and rent Labour Total

Sl.No MTR oporator Tracker Supervisor Driver Tanker Rent Salary Salary
1 1000 35000 35000 15000 15000 22000 85000 207000
2 1100 35000 35000 15000 15000 22000 85000 207000
3 1200 35000 35000 15000 15000 22000 85000 207000
4 1300 35000 35000 15000 15000 22000 85000 207000
5 1400 35000 35000 15000 15000 22000 85000 207000
6 1500 35000 35000 15000 15000 22000 85000 207000
7 1600 35000 35000 15000 15000 22000 85000 207000
8 1700 35000 35000 15000 15000 22000 85000 207000
9 1800 35000 35000 15000 15000 22000 85000 207000
10 1900 35000 35000 15000 15000 22000 85000 207000
11 2000 35000 35000 15000 15000 22000 85000 207000
12 2100 35000 35000 15000 15000 22000 85000 207000
13 2200 35000 35000 15000 15000 22000 85000 207000
14 2300 35000 35000 15000 15000 22000 85000 207000
15 2400 35000 35000 15000 15000 22000 85000 207000
16 2500 35000 35000 15000 15000 22000 85000 207000
17 2600 35000 35000 15000 15000 22000 85000 207000
18 2700 35000 35000 15000 15000 22000 85000 207000
19 2800 35000 35000 15000 15000 22000 85000 207000
20 2900 35000 35000 15000 15000 22000 85000 207000
21 3000 35000 35000 15000 15000 22000 85000 207000
22 3100 35000 35000 15000 15000 22000 85000 207000
23 3200 35000 35000 15000 15000 22000 85000 207000
24 3300 35000 35000 15000 15000 22000 85000 207000
25 3400 35000 35000 15000 15000 22000 85000 207000
26 3500 35000 35000 15000 15000 22000 85000 207000
27 3600 35000 35000 15000 15000 22000 85000 207000
28 3700 35000 35000 15000 15000 22000 85000 207000
29 3800 35000 35000 15000 15000 22000 85000 207000
30 3900 35000 35000 15000 15000 22000 85000 207000
31 4000 35000 35000 15000 15000 22000 85000 207000
32 4100 35000 35000 15000 15000 22000 85000 207000
33 4200 35000 35000 15000 15000 22000 85000 207000
34 4300 35000 35000 15000 15000 22000 85000 207000
35 4400 35000 35000 15000 15000 22000 85000 207000
36 4500 35000 35000 15000 15000 22000 85000 207000
37 4600 35000 35000 15000 15000 22000 85000 207000
38 4700 35000 35000 15000 15000 22000 85000 207000
39 4800 35000 35000 15000 15000 22000 85000 207000
40 4900 35000 35000 15000 15000 22000 85000 207000
41 5000 35000 35000 15000 15000 22000 85000 207000
42 5100 35000 35000 15000 15000 22000 85000 207000
43 5200 35000 35000 15000 15000 22000 85000 207000
44 5300 35000 35000 15000 15000 22000 85000 207000
45 5400 35000 35000 15000 15000 22000 85000 207000
46 5500 35000 35000 15000 15000 22000 85000 207000
47 5600 35000 35000 15000 15000 22000 85000 207000
48 5700 35000 35000 15000 15000 22000 85000 207000
49 5800 35000 35000 15000 15000 22000 85000 207000
50 5900 35000 35000 15000 15000 22000 85000 207000
51 6000 35000 35000 15000 15000 22000 85000 207000
52 6100 35000 35000 15000 15000 22000 85000 207000
53 6200 35000 35000 15000 15000 22000 85000 207000
54 6300 35000 35000 15000 15000 22000 85000 207000
55 6400 35000 35000 15000 15000 22000 85000 207000
56 6500 35000 35000 15000 15000 22000 85000 207000
57 6600 35000 35000 15000 15000 22000 85000 207000
58 6700 35000 35000 15000 15000 22000 85000 207000
59 6800 35000 35000 15000 15000 22000 85000 207000
60 6900 35000 35000 15000 15000 22000 85000 207000
61 7000 35000 35000 15000 15000 22000 85000 207000
62 7100 35000 35000 15000 15000 22000 85000 207000
63 7200 35000 35000 15000 15000 22000 85000 207000
64 7300 35000 35000 15000 15000 22000 85000 207000
65 7400 35000 35000 15000 15000 22000 85000 207000
66 7500 35000 35000 15000 15000 22000 85000 207000
67 7600 35000 35000 15000 15000 22000 85000 207000
68 7700 35000 35000 15000 15000 22000 85000 207000
69 7800 35000 35000 15000 15000 22000 85000 207000
70 7900 35000 35000 15000 15000 22000 85000 207000
71 8000 35000 35000 15000 15000 22000 85000 207000
72 8100 35000 35000 15000 15000 22000 85000 207000
73 8200 35000 35000 15000 15000 22000 85000 207000
74 8300 35000 35000 15000 15000 22000 85000 207000
75 8400 35000 35000 15000 15000 22000 85000 207000
76 8500 35000 35000 15000 15000 22000 85000 207000
77 8600 35000 35000 15000 15000 22000 85000 207000
78 8700 35000 35000 15000 15000 22000 85000 207000
79 8800 35000 35000 15000 15000 22000 85000 207000
80 8900 35000 35000 15000 15000 22000 85000 207000
81 9000 35000 35000 15000 15000 22000 85000 207000
82 9100 35000 35000 15000 15000 22000 85000 207000
83 9200 35000 35000 15000 15000 22000 85000 207000
84 9300 35000 35000 15000 15000 22000 85000 207000
85 9400 35000 35000 15000 15000 22000 85000 207000
86 9500 35000 35000 15000 15000 22000 85000 207000
87 9600 35000 35000 15000 15000 22000 85000 207000
88 9700 35000 35000 15000 15000 22000 85000 207000
89 9800 35000 35000 15000 15000 22000 85000 207000
90 9900 35000 35000 15000 15000 22000 85000 207000
91 10000 35000 35000 15000 15000 22000 85000 207000
92 10100 35000 35000 15000 15000 22000 85000 207000
93 10200 35000 35000 15000 15000 22000 85000 207000
Salary/D.Mtr
Per Mtr
207.00
188.18
172.50
159.23
147.86
138.00
129.38
121.76
115.00
108.95
103.50
98.57
94.09
90.00
86.25
82.80
79.62
76.67
73.93
71.38
69.00
66.77
64.69
62.73
60.88
59.14
57.50
55.95
54.47
53.08
51.75
50.49
49.29
48.14
47.05
46.00
45.00
44.04
43.13
42.24
41.40
40.59
39.81
39.06
38.33
37.64
36.96
36.32
35.69
35.08
34.50
33.93
33.39
32.86
32.34
31.85
31.36
30.90
30.44
30.00
29.57
29.15
28.75
28.36
27.97
27.60
27.24
26.88
26.54
26.20
25.88
25.56
25.24
24.94
24.64
24.35
24.07
23.79
23.52
23.26
23.00
22.75
22.50
22.26
22.02
21.79
21.56
21.34
21.12
20.91
20.70
20.50
20.29
 HDD Site Expences Break Up
Tools Diesal
Sl.No. Done Mtr Bit Bolt Asso. Chainice Sub sever H. Oil E. Oil Duro cell machine lorry
1 1000 4000 1500 720 2000 3000 1310 1000 20000 1500
2 1100 4000 1500 720 2000 3000 1310 1000 21000 1500
3 1200 4000 1500 720 2000 3000 1310 1250 22000 1500
4 1300 5000 1500 720 2000 3000 1310 1250 23000 1500
5 1400 5000 1500 720 2000 3000 1310 1500 24000 1500
6 1500 6000 2250 1080 2000 3000 1310 1500 25000 1500
7 1600 6000 2250 1440 2000 3000 1310 1500 26000 3000
8 1700 7000 2250 1800 2000 3000 1310 1750 27000 3000
9 1800 7000 2250 2160 2000 3000 1310 1750 28000 3000
10 1900 8000 2250 2520 2000 3000 1310 2000 29000 3000
11 2000 8000 3000 1440 2000 3000 1310 2000 30000 3000
12 2100 8000 3000 1440 2000 3000 1310 2250 31000 3000
13 2200 9000 3000 1440 2000 3000 1310 2250 32000 3000
14 2300 9000 3000 1440 2000 3000 1310 2500 33000 3000
15 2400 10000 3000 1440 2000 3000 1310 2500 34000 3000
16 2500 10000 3750 1800 4000 6000 2620 2750 35000 3000
17 2600 11000 3750 2160 4000 6000 2620 2750 36000 3000
18 2700 11000 3750 2520 4000 6000 2620 3000 37000 3000
19 2800 12000 3750 2880 4000 6000 2620 3000 38000 3000
20 2900 12000 3750 3240 4000 6000 2620 3250 39000 3000
21 3000 12000 4500 3600 4000 6000 2620 3250 40000 3000
22 3100 12000 4500 3600 4000 6000 2620 3500 41000 4500
23 3200 13000 4500 3600 4000 6000 2620 3500 42000 4500
24 3300 13000 4500 3600 4000 6000 2620 3750 43000 4500
25 3400 14000 4500 3600 4000 6000 2620 3750 44000 4500
26 3500 14000 5250 3960 4000 6000 2620 4000 45000 4500
27 3600 15000 5250 3960 4000 6000 2620 4000 46000 4500
28 3700 15000 5250 3960 4000 6000 2620 4250 47000 4500
29 3800 16000 5250 3960 4000 6000 2620 4250 48000 4500
30 3900 16000 5250 3960 4000 6000 2620 4500 49000 4500
31 4000 16000 6000 4320 4000 6000 2620 4500 50000 4500
32 4100 16000 6750 4680 6000 9000 3930 4750 51000 6000
33 4200 17000 6750 4680 6000 9000 3930 4750 52000 6000
34 4300 17000 6750 4680 6000 9000 3930 5000 53000 6000
35 4400 18000 6750 4680 6000 9000 3930 5000 54000 6000
36 4500 18000 6750 4680 6000 9000 3930 5250 55000 6000
37 4600 19000 7500 5040 6000 9000 3930 5250 56000 6000
38 4700 19000 7500 5040 6000 9000 3930 5500 57000 6000
39 4800 20000 7500 5040 6000 9000 3930 5500 58000 6000
40 4900 20000 7500 5040 6000 9000 3930 5750 59000 6000
41 5000 21000 7500 5040 6000 9000 3930 5750 60000 6000
42 5100 21000 8250 5400 6000 9000 3930 6000 61000 7500
43 5200 22000 8250 5400 6000 9000 3930 6000 62000 7500
44 5300 22000 8250 5400 6000 9000 3930 6250 63000 7500
45 5400 23000 8250 5400 6000 9000 3930 6250 64000 7500
46 5500 23000 8250 5400 6000 9000 3930 6500 65000 7500
47 5600 24000 9000 5760 6000 9000 3930 6500 66000 7500
48 5700 24000 9000 5760 6000 9000 3930 6750 67000 7500
49 5800 25000 9000 5760 6000 9000 3930 6750 68000 7500
50 5900 25000 9000 5760 6000 9000 3930 7000 69000 7500
51 6000 26000 9000 5760 6000 9000 3930 7000 70000 7500
52 6100 26000 9750 6100 8000 9000 3930 7250 71000 9000
53 6200 27000 9750 6100 8000 9000 3930 7250 72000 9000
54 6300 27000 9750 6100 8000 9000 3930 7500 73000 9000
55 6400 28000 9750 6100 8000 9000 3930 7500 74000 9000
56 6500 28000 9750 6100 8000 9000 3930 7250 75000 9000
57 6600 29000 10500 6460 8000 9000 3930 7250 76000 9000
58 6700 29000 10500 6460 8000 9000 3930 7500 77000 9000
59 6800 30000 10500 6460 8000 9000 3930 7500 78000 9000
60 6900 30000 10500 6460 8000 9000 3930 7750 79000 9000
61 7000 31000 10500 6460 8000 9000 3930 7750 80000 9000
62 7100 31000 11250 6820 8000 9000 5240 8000 81000 10500
63 7200 32000 11250 6820 8000 9000 5240 8000 82000 10500
64 7300 32000 11250 6820 8000 9000 5240 8250 83000 10500
65 7400 33000 11250 6820 8000 9000 5240 8250 84000 10500
66 7500 33000 11250 6820 8000 9000 5240 8500 85000 10500
67 7600 34000 12000 7180 8000 9000 5240 8500 86000 10500
68 7700 34000 12000 7540 8000 9000 5240 8750 87000 10500
69 7800 35000 12000 7900 8000 9000 5240 8750 88000 10500
70 7900 35000 12000 8260 8000 9000 5240 9000 89000 10500
71 8000 36000 12000 8620 8000 9000 5240 9000 90000 10500
72 8100 36000 12750 8980 10000 12000 5240 9250 91000 12000
73 8200 37000 12750 8980 10000 12000 5240 9250 92000 12000
74 8300 37000 12750 8980 10000 12000 5240 9500 93000 12000
75 8400 38000 12750 8980 10000 12000 5240 9500 94000 12000
76 8500 39000 12750 8980 10000 12000 5240 9750 95000 12000
77 8600 40000 13500 9340 10000 12000 5240 9750 96000 12000
78 8700 40000 13500 9340 10000 12000 5240 10000 97000 12000
79 8800 41000 13500 9340 10000 12000 5240 10000 98000 12000
80 8900 41000 13500 9340 10000 12000 5240 10250 99000 12000
81 9000 42000 13500 9340 10000 12000 5240 10250 100000 12000
82 9100 42000 14250 9700 10000 12000 5240 10500 101000 13500
83 9200 43000 14250 9700 10000 12000 5240 10750 102000 13500
84 9300 43000 14250 9700 10000 12000 5240 10750 103000 13500
85 9400 44000 14250 9700 10000 12000 5240 11000 104000 13500
86 9500 44000 14250 9700 10000 12000 5240 11000 105000 13500
87 9600 45000 15000 1060 10000 12000 5240 11250 106000 13500
88 9700 45000 15000 1060 10000 12000 5240 11250 107000 13500
89 9800 46000 15000 1060 10000 12000 5240 11500 108000 13500
90 9900 46000 15000 1060 10000 12000 5240 11500 109000 13500
91 10000 47000 15000 1060 10000 12000 5240 11750 110000 13500
eak Up
Diesal Site E./D.Mtr
tanker Petrol lunch Water Total Per Mtr
1500 9000 2400 1900 49830 49.83
1650 9000 2800 2090 51570 46.88
1800 9000 3200 2280 53560 44.63
1950 9000 3600 2470 56300 43.31
2100 9000 4000 2660 58290 41.64
2250 9000 4400 2850 62140 41.43
2400 9000 4800 3040 65740 41.09
2550 9000 5200 3230 69090 40.64
2700 9000 5600 3420 71190 39.55
2850 9000 6000 3610 74540 39.23
3000 9000 6400 3800 75950 37.98
3150 9000 6800 3990 77940 37.11
3300 9000 7200 4180 80680 36.67
3450 9000 7600 4370 82670 35.94
3600 9000 8000 4560 85410 35.59
3750 9000 8400 4750 94820 37.93
3900 13500 8800 4940 102420 39.39
4050 13500 9200 5130 104770 38.80
4200 13500 9600 5320 107870 38.53
4350 13500 10000 5510 110220 38.01
4500 13500 10400 5700 113070 37.69
4650 13500 10800 5890 116560 37.60
4800 13500 11200 6080 119300 37.28
4950 13500 11600 6270 121290 36.75
5100 13500 12000 6460 124030 36.48
5250 13500 12400 6650 127130 36.32
5400 13500 12800 6840 129870 36.08
5550 13500 13200 7030 131860 35.64
5700 13500 13600 7220 134600 35.42
5850 13500 14000 7410 136590 35.02
6000 13500 14400 7600 139440 34.86
6150 13500 14400 7790 149950 36.57
6300 13500 14400 7980 152290 36.26
6450 13500 14400 8170 153880 35.79
6600 13500 14400 8360 156220 35.50
6750 13500 14400 8550 157810 35.07
6900 13500 14400 8740 161260 35.06
7050 13500 14400 8930 162850 34.65
7200 13500 14400 9120 165190 34.41
7350 13500 14400 9310 166780 34.04
7500 13500 14400 9500 169120 33.82
7650 13500 14400 9690 173320 33.98
7800 13500 14400 9880 175660 33.78
7950 13500 14400 10070 177250 33.44
8100 13500 14400 10260 179590 33.26
8250 13500 14400 10450 181180 32.94
8400 13500 14400 10640 184630 32.97
8550 13500 14400 10830 186220 32.67
8700 13500 14400 11020 188560 32.51
8850 13500 14400 11210 190150 32.23
9000 13500 14400 11400 192490 32.08
9150 13500 14400 11590 198670 32.57
9300 13500 14400 11780 201010 32.42
9450 13500 14400 11970 202600 32.16
9600 13500 14400 12160 204940 32.02
9750 13500 14400 12350 206030 31.70
9900 13500 14400 12540 209480 31.74
10050 13500 14400 12730 211070 31.50
10200 13500 14400 12920 213410 31.38
10350 13500 14400 13110 215000 31.16
10500 13500 14400 13300 217340 31.05
10650 13500 15500 13490 223950 31.54
10800 13500 15500 13680 226290 31.43
10950 13500 15500 13870 227880 31.22
11100 13500 15500 14060 230220 31.11
11250 13500 15500 14250 231810 30.91
11400 13500 15500 14440 235260 30.96
11550 13500 15500 14630 237210 30.81
11700 13500 15500 14820 239910 30.76
11850 13500 15500 15010 241860 30.62
12000 13500 15500 15200 244560 30.57
12150 15500 15500 15390 255760 31.58
12300 15500 15500 15580 258100 31.48
12450 15500 15500 15770 259690 31.29
12600 15500 15500 15960 262030 31.19
12750 15500 15500 16150 264620 31.13
12900 15500 15500 16340 268070 31.17
13050 15500 15500 16530 269660 31.00
13200 15500 15500 16720 272000 30.91
13350 15500 15500 16910 273590 30.74
13500 15500 15500 17100 275930 30.66
13650 15500 15500 17290 280130 30.78
13800 15500 15500 17480 282720 30.73
13950 15500 15500 17670 284060 30.54
14100 15500 15500 17860 286650 30.49
14250 15500 15500 18050 287990 30.31
14400 15500 15500 18240 282690 29.45
14550 15500 15500 18430 284030 29.28
14700 15500 15500 18620 286620 29.25
14850 15500 15500 18810 287960 29.09
15000 15500 15500 19000 290550 29.06
 Total Expence Of HDD Machine and work

Site E./D.Mtr Salary/D.Mtr Total

Sl.No. Done Mtr Per Mtr Per Mtr Expence
1 1000 49.83 207.00 256.83
2 1100 46.88 188.18 235.06
3 1200 44.63 172.50 217.13
4 1300 43.31 159.23 202.54
5 1400 41.64 147.86 189.50
6 1500 41.43 138.00 179.43
7 1600 41.09 129.38 170.47
8 1700 40.64 121.76 162.40
9 1800 39.55 115.00 154.55
10 1900 39.23 108.95 148.18
11 2000 37.98 103.50 141.48
12 2100 37.11 98.57 135.68
13 2200 36.67 94.09 130.76
14 2300 35.94 90.00 125.94
15 2400 35.59 86.25 121.84
16 2500 37.93 82.80 120.73
17 2600 39.39 79.62 119.01
18 2700 38.8 76.67 115.47
19 2800 38.53 73.93 112.46
20 2900 38.01 71.38 109.39
21 3000 37.69 69.00 106.69
22 3100 37.6 66.77 104.37
23 3200 37.28 64.69 101.97
24 3300 36.75 62.73 99.48
25 3400 36.48 60.88 97.36
26 3500 36.32 59.14 95.46
27 3600 36.08 57.50 93.58
28 3700 35.64 55.95 91.59
29 3800 35.42 54.47 89.89
30 3900 35.02 53.08 88.10
31 4000 34.86 51.75 86.61
32 4100 36.57 50.49 87.06
33 4200 36.26 49.29 85.55
34 4300 35.79 48.14 83.93
35 4400 35.5 47.05 82.55
36 4500 35.07 46 81.07
37 4600 35.06 45 80.06
38 4700 34.65 44.04 78.69
39 4800 34.41 43.13 77.54
40 4900 34.04 42.24 76.28
41 5000 33.82 41.4 75.22
42 5100 33.98 40.59 74.57
43 5200 33.78 39.81 73.59
44 5300 33.44 39.06 72.50
45 5400 33.26 38.33 71.59
46 5500 32.94 37.64 70.58
47 5600 32.97 36.96 69.93
48 5700 32.67 36.32 68.99
49 5800 32.51 35.69 68.20
50 5900 32.23 35.08 67.31
51 6000 32.08 34.5 66.58
52 6100 32.57 33.93 66.50
53 6200 32.42 33.39 65.81
54 6300 32.16 32.86 65.02
55 6400 32.02 32.34 64.36
56 6500 31.7 31.85 63.55
57 6600 31.74 31.36 63.10
58 6700 31.5 30.9 62.40
59 6800 31.38 30.44 61.82
60 6900 31.16 30 61.16
61 7000 31.05 29.57 60.62
62 7100 31.54 29.15 60.69
63 7200 31.43 28.75 60.18
64 7300 31.22 28.36 59.58
65 7400 31.11 27.97 59.08
66 7500 30.91 27.6 58.51
67 7600 30.96 27.24 58.20
68 7700 30.81 26.88 57.69
69 7800 30.76 26.54 57.30
70 7900 30.62 26.2 56.82
71 8000 30.57 25.88 56.45
72 8100 31.58 25.56 57.14
73 8200 31.48 25.24 56.72
74 8300 31.29 24.94 56.23
75 8400 31.19 24.64 55.83
76 8500 31.13 24.35 55.48
77 8600 31.17 24.07 55.24
78 8700 31 23.79 54.79
79 8800 30.91 23.52 54.43
80 8900 30.74 23.26 54.00
81 9000 30.66 23 53.66
82 9100 30.78 22.75 53.53
83 9200 30.73 22.5 53.23
84 9300 30.54 22.26 52.80
85 9400 30.49 22.02 52.51
86 9500 30.31 21.79 52.10
87 9600 29.45 21.56 51.01
88 9700 29.28 21.34 50.62
89 9800 29.25 21.12 50.37
90 9900 29.09 20.91 50.00
91 10000 29.06 20.7 49.76
 Tally Bitween Machine and Incharge
Done Actul Total Mtr Raghu Machine
Sl.No Mtr Expence Rate Profit Profit Person
1 1000 256.83 225 -31.83 20 -51.83
2 1100 235.06 225 -10.06 20 -30.06
3 1200 217.13 225 7.87 20 -12.13
4 1300 202.54 225 22.46 20 2.46
5 1400 189.5 225 35.5 20 15.5
6 1500 179.43 225 45.57 20 25.57
7 1600 170.47 225 54.53 20 34.53
8 1700 162.4 225 62.6 20 42.6
9 1800 154.55 225 70.45 20 50.45
10 1900 148.18 225 76.82 20 56.82
11 2000 141.48 225 83.52 20 63.52
12 2100 135.68 225 89.32 20 69.32
13 2200 130.76 225 94.24 20 74.24
14 2300 125.94 225 99.06 20 79.06
15 2400 121.84 225 103.16 20 83.16
16 2500 120.73 225 104.27 20 84.27
17 2600 119.01 225 105.99 20 85.99
18 2700 115.47 225 109.53 20 89.53
19 2800 112.46 225 112.54 20 92.54
20 2900 109.39 225 115.61 20 95.61
21 3000 106.69 225 118.31 20 98.31
22 3100 104.37 225 120.63 20 100.63
23 3200 101.97 225 123.03 20 103.03
24 3300 99.48 225 125.52 20 105.52
25 3400 97.36 225 127.64 20 107.64
26 3500 95.46 225 129.54 20 109.54
27 3600 93.58 225 131.42 20 111.42
28 3700 91.59 225 133.41 20 113.41
29 3800 89.89 225 135.11 20 115.11
30 3900 88.1 225 136.9 20 116.9
31 4000 86.61 225 138.39 20 118.39
32 4100 87.06 225 137.94 20 117.94
33 4200 85.55 225 139.45 20 119.45
34 4300 83.93 225 141.07 20 121.07
35 4400 82.55 225 142.45 20 122.45
36 4500 81.07 225 143.93 20 123.93
37 4600 80.06 225 144.94 20 124.94
38 4700 78.69 225 146.31 20 126.31
39 4800 77.54 225 147.46 20 127.46
40 4900 76.28 225 148.72 20 128.72
41 5000 75.22 225 149.78 20 129.78
42 5100 74.57 225 150.43 20 130.43
43 5200 73.59 225 151.41 20 131.41
44 5300 72.5 225 152.5 20 132.5
45 5400 71.59 225 153.41 20 133.41
46 5500 70.58 225 154.42 20 134.42
47 5600 69.93 225 155.07 20 135.07
48 5700 68.99 225 156.01 20 136.01
49 5800 68.2 225 156.8 20 136.8
50 5900 67.31 225 157.69 20 137.69
51 6000 66.58 225 158.42 20 138.42
52 6100 66.5 225 158.5 20 138.5
53 6200 65.81 225 159.19 20 139.19
54 6300 65.02 225 159.98 20 139.98
55 6400 64.36 225 160.64 20 140.64
56 6500 63.55 225 161.45 20 141.45
57 6600 63.1 225 161.9 20 141.9
58 6700 62.4 225 162.6 20 142.6
59 6800 61.82 225 163.18 20 143.18
60 6900 61.16 225 163.84 20 143.84
61 7000 60.62 225 164.38 20 144.38
62 7100 60.69 225 164.31 20 144.31
63 7200 60.18 225 164.82 20 144.82
64 7300 59.58 225 165.42 20 145.42
65 7400 59.08 225 165.92 20 145.92
66 7500 58.51 225 166.49 20 146.49
67 7600 58.2 225 166.8 20 146.8
68 7700 57.69 225 167.31 20 147.31
69 7800 57.3 225 167.7 20 147.7
70 7900 56.82 225 168.18 20 148.18
71 8000 56.45 225 168.55 20 148.55
72 8100 57.14 225 167.86 20 147.86
73 8200 56.72 225 168.28 20 148.28
74 8300 56.23 225 168.77 20 148.77
75 8400 55.83 225 169.17 20 149.17
76 8500 55.48 225 169.52 20 149.52
77 8600 55.24 225 169.76 20 149.76
78 8700 54.79 225 170.21 20 150.21
79 8800 54.43 225 170.57 20 150.57
80 8900 54 225 171 20 151
81 9000 53.66 225 171.34 20 151.34
82 9100 53.53 225 171.47 20 151.47
83 9200 53.23 225 171.77 20 151.77
84 9300 52.8 225 172.2 20 152.2
85 9400 52.51 225 172.49 20 152.49
86 9500 52.1 225 172.9 20 152.9
87 9600 51.01 225 173.99 20 153.99
88 9700 50.62 225 174.38 20 154.38
89 9800 50.37 225 174.63 20 154.63
90 9900 50 225 175 20 155
91 10000 49.76 225 175.24 20 155.24
 Tally Bitween Machine and Incharge
Total Mtr Raghu Machine
Sl.No Done Mtr Expence Actul Rate Profit Profit Person
1 1000 256.83 120 -136.83 20 -156.83
2 1100 235.06 120 -115.06 20 -135.06
3 1200 217.13 120 -97.13 20 -117.13
4 1300 202.54 120 -82.54 20 -102.54
5 1400 189.5 120 -69.5 20 -89.5
6 1500 179.43 120 -59.43 20 -79.43
7 1600 170.47 120 -50.47 20 -70.47
8 1700 162.4 120 -42.4 20 -62.4
9 1800 154.55 120 -34.55 20 -54.55
10 1900 148.18 120 -28.18 20 -48.18
11 2000 141.48 120 -21.48 20 -41.48
12 2100 135.68 120 -15.68 20 -35.68
13 2200 130.76 120 -10.76 20 -30.76
14 2300 125.94 120 -5.94 20 -25.94
15 2400 121.84 120 -1.84 20 -21.84
16 2500 120.73 120 -0.73 20 -20.73
17 2600 119.01 120 0.99 20 -19.01
18 2700 115.47 120 4.53 20 -15.47
19 2800 112.46 120 7.54 20 -12.46
20 2900 109.39 120 10.61 20 -9.39
21 3000 106.69 120 13.31 20 -6.69
22 3100 104.37 120 15.63 20 -4.37
23 3200 101.97 120 18.03 20 -1.97
24 3300 99.48 120 20.52 20 0.52
25 3400 97.36 120 22.64 20 2.64
26 3500 95.46 120 24.54 20 4.54
27 3600 93.58 120 26.42 20 6.42
28 3700 91.59 120 28.41 20 8.41
29 3800 89.89 120 30.11 20 10.11
30 3900 88.1 120 31.9 20 11.9
31 4000 86.61 120 33.39 20 13.39
32 4100 87.06 120 32.94 20 12.94
33 4200 85.55 120 34.45 20 14.45
34 4300 83.93 120 36.07 20 16.07
35 4400 82.55 120 37.45 20 17.45
36 4500 81.07 120 38.93 20 18.93
37 4600 80.06 120 39.94 20 19.94
38 4700 78.69 120 41.31 20 21.31
39 4800 77.54 120 42.46 20 22.46
40 4900 76.28 120 43.72 20 23.72
41 5000 75.22 120 44.78 20 24.78
42 5100 74.57 120 45.43 20 25.43
43 5200 73.59 120 46.41 20 26.41
44 5300 72.5 120 47.5 20 27.5
45 5400 71.59 120 48.41 20 28.41
46 5500 70.58 120 49.42 20 29.42
47 5600 69.93 120 50.07 20 30.07
48 5700 68.99 120 51.01 20 31.01
49 5800 68.2 120 51.8 20 31.8
50 5900 67.31 120 52.69 20 32.69
 51 6000 66.58 120 53.42 20 33.42
52 6100 66.5 120 53.5 20 33.5
53 6200 65.81 120 54.19 20 34.19
54 6300 65.02 120 54.98 20 34.98
55 6400 64.36 120 55.64 20 35.64
56 6500 63.55 120 56.45 20 36.45
57 6600 63.1 120 56.9 20 36.9
58 6700 62.4 120 57.6 20 37.6
59 6800 61.82 120 58.18 20 38.18
60 6900 61.16 120 58.84 20 38.84
61 7000 60.62 120 59.38 20 39.38
62 7100 60.69 120 59.31 20 39.31
63 7200 60.18 120 59.82 20 39.82
64 7300 59.58 120 60.42 20 40.42
65 7400 59.08 120 60.92 20 40.92
66 7500 58.51 120 61.49 20 41.49
67 7600 58.2 120 61.8 20 41.8
68 7700 57.69 120 62.31 20 42.31
69 7800 57.3 120 62.7 20 42.7
70 7900 56.82 120 63.18 20 43.18
71 8000 56.45 120 63.55 20 43.55
72 8100 57.14 120 62.86 20 42.86
73 8200 56.72 120 63.28 20 43.28
74 8300 56.23 120 63.77 20 43.77
75 8400 55.83 120 64.17 20 44.17
76 8500 55.48 120 64.52 20 44.52
77 8600 55.24 120 64.76 20 44.76
78 8700 54.79 120 65.21 20 45.21
79 8800 54.43 120 65.57 20 45.57
80 8900 54 120 66 20 46
81 9000 53.66 120 66.34 20 46.34
82 9100 53.53 120 66.47 20 46.47
83 9200 53.23 120 66.77 20 46.77
84 9300 52.8 120 67.2 20 47.2
85 9400 52.51 120 67.49 20 47.49
86 9500 52.1 120 67.9 20 47.9
87 9600 51.01 120 68.99 20 48.99
88 9700 50.62 120 69.38 20 49.38
89 9800 50.37 120 69.63 20 49.63
90 9900 50 120 70 20 50
91 10000 49.76 120 70.24 20 50.24

Tally Bitween Machine and Incharge

Total Mtr Raghu Machine
Sl.No Done Mtr Expence Actul Rate Profit Profit Person
1 1000 256.83 160 -96.83 20 -116.83
2 1100 235.06 160 -75.06 20 -95.06
3 1200 217.13 160 -57.13 20 -77.13
4 1300 202.54 160 -42.54 20 -62.54
5 1400 189.5 160 -29.5 20 -49.5
 6 1500 179.43 160 -19.43 20 -39.43
7 1600 170.47 160 -10.47 20 -30.47
8 1700 162.4 160 -2.4 20 -22.4
9 1800 154.55 160 5.45 20 -14.55
10 1900 148.18 160 11.82 20 -8.18
11 2000 141.48 160 18.52 20 -1.48
12 2100 135.68 160 24.32 20 4.32
13 2200 130.76 160 29.24 20 9.24
14 2300 125.94 160 34.06 20 14.06
15 2400 121.84 160 38.16 20 18.16
16 2500 120.73 160 39.27 20 19.27
17 2600 119.01 160 40.99 20 20.99
18 2700 115.47 160 44.53 20 24.53
19 2800 112.46 160 47.54 20 27.54
20 2900 109.39 160 50.61 20 30.61
21 3000 106.69 160 53.31 20 33.31
22 3100 104.37 160 55.63 20 35.63
23 3200 101.97 160 58.03 20 38.03
24 3300 99.48 160 60.52 20 40.52
25 3400 97.36 160 62.64 20 42.64
26 3500 95.46 160 64.54 20 44.54
27 3600 93.58 160 66.42 20 46.42
28 3700 91.59 160 68.41 20 48.41
29 3800 89.89 160 70.11 20 50.11
30 3900 88.1 160 71.9 20 51.9
31 4000 86.61 160 73.39 20 53.39
32 4100 87.06 160 72.94 20 52.94
33 4200 85.55 160 74.45 20 54.45
34 4300 83.93 160 76.07 20 56.07
35 4400 82.55 160 77.45 20 57.45
36 4500 81.07 160 78.93 20 58.93
37 4600 80.06 160 79.94 20 59.94
38 4700 78.69 160 81.31 20 61.31
39 4800 77.54 160 82.46 20 62.46
40 4900 76.28 160 83.72 20 63.72
41 5000 75.22 160 84.78 20 64.78
42 5100 74.57 160 85.43 20 65.43
43 5200 73.59 160 86.41 20 66.41
44 5300 72.5 160 87.5 20 67.5
45 5400 71.59 160 88.41 20 68.41
46 5500 70.58 160 89.42 20 69.42
47 5600 69.93 160 90.07 20 70.07
48 5700 68.99 160 91.01 20 71.01
49 5800 68.2 160 91.8 20 71.8
50 5900 67.31 160 92.69 20 72.69
51 6000 66.58 160 93.42 20 73.42
52 6100 66.5 160 93.5 20 73.5
53 6200 65.81 160 94.19 20 74.19
54 6300 65.02 160 94.98 20 74.98
55 6400 64.36 160 95.64 20 75.64
56 6500 63.55 160 96.45 20 76.45
57 6600 63.1 160 96.9 20 76.9
58 6700 62.4 160 97.6 20 77.6
 59 6800 61.82 160 98.18 20 78.18
60 6900 61.16 160 98.84 20 78.84
61 7000 60.62 160 99.38 20 79.38
62 7100 60.69 160 99.31 20 79.31
63 7200 60.18 160 99.82 20 79.82
64 7300 59.58 160 100.42 20 80.42
65 7400 59.08 160 100.92 20 80.92
66 7500 58.51 160 101.49 20 81.49
67 7600 58.2 160 101.8 20 81.8
68 7700 57.69 160 102.31 20 82.31
69 7800 57.3 160 102.7 20 82.7
70 7900 56.82 160 103.18 20 83.18
71 8000 56.45 160 103.55 20 83.55
72 8100 57.14 160 102.86 20 82.86
73 8200 56.72 160 103.28 20 83.28
74 8300 56.23 160 103.77 20 83.77
75 8400 55.83 160 104.17 20 84.17
76 8500 55.48 160 104.52 20 84.52
77 8600 55.24 160 104.76 20 84.76
78 8700 54.79 160 105.21 20 85.21
79 8800 54.43 160 105.57 20 85.57
80 8900 54 160 106 20 86
81 9000 53.66 160 106.34 20 86.34
82 9100 53.53 160 106.47 20 86.47
83 9200 53.23 160 106.77 20 86.77
84 9300 52.8 160 107.2 20 87.2
85 9400 52.51 160 107.49 20 87.49
86 9500 52.1 160 107.9 20 87.9
87 9600 51.01 160 108.99 20 88.99
88 9700 50.62 160 109.38 20 89.38
89 9800 50.37 160 109.63 20 89.63
90 9900 50 160 110 20 90
91 10000 49.76 160 110.24 20 90.24

Total Mtr Raghu Machine

Sl.No Done Mtr Expence Actul Rate Profit Profit Person
1 1000 256.83 165 -91.83 20 -111.83
2 1100 235.06 165 -70.06 20 -90.06
3 1200 217.13 165 -52.13 20 -72.13
4 1300 202.54 165 -37.54 20 -57.54
5 1400 189.5 165 -24.5 20 -44.5
6 1500 179.43 165 -14.43 20 -34.43
7 1600 170.47 165 -5.47 20 -25.47
8 1700 162.4 165 2.6 20 -17.4
9 1800 154.55 165 10.45 20 -9.55
10 1900 148.18 165 16.82 20 -3.18
11 2000 141.48 165 23.52 20 3.52
12 2100 135.68 165 29.32 20 9.32
13 2200 130.76 165 34.24 20 14.24
14 2300 125.94 165 39.06 20 19.06
15 2400 121.84 165 43.16 20 23.16
16 2500 120.73 165 44.27 20 24.27
17 2600 119.01 165 45.99 20 25.99
18 2700 115.47 165 49.53 20 29.53
19 2800 112.46 165 52.54 20 32.54
20 2900 109.39 165 55.61 20 35.61
21 3000 106.69 165 58.31 20 38.31
22 3100 104.37 165 60.63 20 40.63
23 3200 101.97 165 63.03 20 43.03
24 3300 99.48 165 65.52 20 45.52
25 3400 97.36 165 67.64 20 47.64
26 3500 95.46 165 69.54 20 49.54
27 3600 93.58 165 71.42 20 51.42
28 3700 91.59 165 73.41 20 53.41
29 3800 89.89 165 75.11 20 55.11
30 3900 88.1 165 76.9 20 56.9
31 4000 86.61 165 78.39 20 58.39
32 4100 87.06 165 77.94 20 57.94
33 4200 85.55 165 79.45 20 59.45
34 4300 83.93 165 81.07 20 61.07
35 4400 82.55 165 82.45 20 62.45
36 4500 81.07 165 83.93 20 63.93
37 4600 80.06 165 84.94 20 64.94
38 4700 78.69 165 86.31 20 66.31
39 4800 77.54 165 87.46 20 67.46
40 4900 76.28 165 88.72 20 68.72
41 5000 75.22 165 89.78 20 69.78
42 5100 74.57 165 90.43 20 70.43
43 5200 73.59 165 91.41 20 71.41
44 5300 72.5 165 92.5 20 72.5
45 5400 71.59 165 93.41 20 73.41
46 5500 70.58 165 94.42 20 74.42
47 5600 69.93 165 95.07 20 75.07
48 5700 68.99 165 96.01 20 76.01
49 5800 68.2 165 96.8 20 76.8
50 5900 67.31 165 97.69 20 77.69
51 6000 66.58 165 98.42 20 78.42
52 6100 66.5 165 98.5 20 78.5
53 6200 65.81 165 99.19 20 79.19
54 6300 65.02 165 99.98 20 79.98
55 6400 64.36 165 100.64 20 80.64
56 6500 63.55 165 101.45 20 81.45
57 6600 63.1 165 101.9 20 81.9
58 6700 62.4 165 102.6 20 82.6
59 6800 61.82 165 103.18 20 83.18
60 6900 61.16 165 103.84 20 83.84
61 7000 60.62 165 104.38 20 84.38
62 7100 60.69 165 104.31 20 84.31
63 7200 60.18 165 104.82 20 84.82
64 7300 59.58 165 105.42 20 85.42
65 7400 59.08 165 105.92 20 85.92
66 7500 58.51 165 106.49 20 86.49
67 7600 58.2 165 106.8 20 86.8
68 7700 57.69 165 107.31 20 87.31
69 7800 57.3 165 107.7 20 87.7
70 7900 56.82 165 108.18 20 88.18
 71 8000 56.45 165 108.55 20 88.55
72 8100 57.14 165 107.86 20 87.86
73 8200 56.72 165 108.28 20 88.28
74 8300 56.23 165 108.77 20 88.77
75 8400 55.83 165 109.17 20 89.17
76 8500 55.48 165 109.52 20 89.52
77 8600 55.24 165 109.76 20 89.76
78 8700 54.79 165 110.21 20 90.21
79 8800 54.43 165 110.57 20 90.57
80 8900 54 165 111 20 91
81 9000 53.66 165 111.34 20 91.34
82 9100 53.53 165 111.47 20 91.47
83 9200 53.23 165 111.77 20 91.77
84 9300 52.8 165 112.2 20 92.2
85 9400 52.51 165 112.49 20 92.49
86 9500 52.1 165 112.9 20 92.9
87 9600 51.01 165 113.99 20 93.99
88 9700 50.62 165 114.38 20 94.38
89 9800 50.37 165 114.63 20 94.63
90 9900 50 165 115 20 95
91 10000 49.76 165 115.24 20 95.24

Total Mtr Raghu Machine

Sl.No Done Mtr Expence Actul Rate Profit Profit Person
1 1000 256.83 170 -86.83 20 -106.83
2 1100 235.06 170 -65.06 20 -85.06
3 1200 217.13 170 -47.13 20 -67.13
4 1300 202.54 170 -32.54 20 -52.54
5 1400 189.5 170 -19.5 20 -39.5
6 1500 179.43 170 -9.43 20 -29.43
7 1600 170.47 170 -0.47 20 -20.47
8 1700 162.4 170 7.6 20 -12.4
9 1800 154.55 170 15.45 20 -4.55
10 1900 148.18 170 21.82 20 1.82
11 2000 141.48 170 28.52 20 8.52
12 2100 135.68 170 34.32 20 14.32
13 2200 130.76 170 39.24 20 19.24
14 2300 125.94 170 44.06 20 24.06
15 2400 121.84 170 48.16 20 28.16
16 2500 120.73 170 49.27 20 29.27
17 2600 119.01 170 50.99 20 30.99
18 2700 115.47 170 54.53 20 34.53
19 2800 112.46 170 57.54 20 37.54
20 2900 109.39 170 60.61 20 40.61
21 3000 106.69 170 63.31 20 43.31
22 3100 104.37 170 65.63 20 45.63
23 3200 101.97 170 68.03 20 48.03
24 3300 99.48 170 70.52 20 50.52
25 3400 97.36 170 72.64 20 52.64
26 3500 95.46 170 74.54 20 54.54
27 3600 93.58 170 76.42 20 56.42
28 3700 91.59 170 78.41 20 58.41
29 3800 89.89 170 80.11 20 60.11
30 3900 88.1 170 81.9 20 61.9
31 4000 86.61 170 83.39 20 63.39
32 4100 87.06 170 82.94 20 62.94
33 4200 85.55 170 84.45 20 64.45
34 4300 83.93 170 86.07 20 66.07
35 4400 82.55 170 87.45 20 67.45
36 4500 81.07 170 88.93 20 68.93
37 4600 80.06 170 89.94 20 69.94
38 4700 78.69 170 91.31 20 71.31
39 4800 77.54 170 92.46 20 72.46
40 4900 76.28 170 93.72 20 73.72
41 5000 75.22 170 94.78 20 74.78
42 5100 74.57 170 95.43 20 75.43
43 5200 73.59 170 96.41 20 76.41
44 5300 72.5 170 97.5 20 77.5
45 5400 71.59 170 98.41 20 78.41
46 5500 70.58 170 99.42 20 79.42
47 5600 69.93 170 100.07 20 80.07
48 5700 68.99 170 101.01 20 81.01
49 5800 68.2 170 101.8 20 81.8
50 5900 67.31 170 102.69 20 82.69
51 6000 66.58 170 103.42 20 83.42
52 6100 66.5 170 103.5 20 83.5
53 6200 65.81 170 104.19 20 84.19
54 6300 65.02 170 104.98 20 84.98
55 6400 64.36 170 105.64 20 85.64
56 6500 63.55 170 106.45 20 86.45
57 6600 63.1 170 106.9 20 86.9
58 6700 62.4 170 107.6 20 87.6
59 6800 61.82 170 108.18 20 88.18
60 6900 61.16 170 108.84 20 88.84
61 7000 60.62 170 109.38 20 89.38
62 7100 60.69 170 109.31 20 89.31
63 7200 60.18 170 109.82 20 89.82
64 7300 59.58 170 110.42 20 90.42
65 7400 59.08 170 110.92 20 90.92
66 7500 58.51 170 111.49 20 91.49
67 7600 58.2 170 111.8 20 91.8
68 7700 57.69 170 112.31 20 92.31
69 7800 57.3 170 112.7 20 92.7
70 7900 56.82 170 113.18 20 93.18
71 8000 56.45 170 113.55 20 93.55
72 8100 57.14 170 112.86 20 92.86
73 8200 56.72 170 113.28 20 93.28
74 8300 56.23 170 113.77 20 93.77
75 8400 55.83 170 114.17 20 94.17
76 8500 55.48 170 114.52 20 94.52
77 8600 55.24 170 114.76 20 94.76
78 8700 54.79 170 115.21 20 95.21
79 8800 54.43 170 115.57 20 95.57
80 8900 54 170 116 20 96
81 9000 53.66 170 116.34 20 96.34
82 9100 53.53 170 116.47 20 96.47
 83 9200 53.23 170 116.77 20 96.77
84 9300 52.8 170 117.2 20 97.2
85 9400 52.51 170 117.49 20 97.49
86 9500 52.1 170 117.9 20 97.9
87 9600 51.01 170 118.99 20 98.99
88 9700 50.62 170 119.38 20 99.38
89 9800 50.37 170 119.63 20 99.63
90 9900 50 170 120 20 100
91 10000 49.76 170 120.24 20 100.24

Total Mtr Raghu Machine

Sl.No Done Mtr Expence Actul Rate Profit Profit Person
1 1000 256.83 175 -81.83 20 -101.83
2 1100 235.06 175 -60.06 20 -80.06
3 1200 217.13 175 -42.13 20 -62.13
4 1300 202.54 175 -27.54 20 -47.54
5 1400 189.5 175 -14.5 20 -34.5
6 1500 179.43 175 -4.43 20 -24.43
7 1600 170.47 175 4.53 20 -15.47
8 1700 162.4 175 12.6 20 -7.4
9 1800 154.55 175 20.45 20 0.45
10 1900 148.18 175 26.82 20 6.82
11 2000 141.48 175 33.52 20 13.52
12 2100 135.68 175 39.32 20 19.32
13 2200 130.76 175 44.24 20 24.24
14 2300 125.94 175 49.06 20 29.06
15 2400 121.84 175 53.16 20 33.16
16 2500 120.73 175 54.27 20 34.27
17 2600 119.01 175 55.99 20 35.99
18 2700 115.47 175 59.53 20 39.53
19 2800 112.46 175 62.54 20 42.54
20 2900 109.39 175 65.61 20 45.61
21 3000 106.69 175 68.31 20 48.31
22 3100 104.37 175 70.63 20 50.63
23 3200 101.97 175 73.03 20 53.03
24 3300 99.48 175 75.52 20 55.52
25 3400 97.36 175 77.64 20 57.64
26 3500 95.46 175 79.54 20 59.54
27 3600 93.58 175 81.42 20 61.42
28 3700 91.59 175 83.41 20 63.41
29 3800 89.89 175 85.11 20 65.11
30 3900 88.1 175 86.9 20 66.9
31 4000 86.61 175 88.39 20 68.39
32 4100 87.06 175 87.94 20 67.94
33 4200 85.55 175 89.45 20 69.45
34 4300 83.93 175 91.07 20 71.07
35 4400 82.55 175 92.45 20 72.45
36 4500 81.07 175 93.93 20 73.93
37 4600 80.06 175 94.94 20 74.94
38 4700 78.69 175 96.31 20 76.31
39 4800 77.54 175 97.46 20 77.46
40 4900 76.28 175 98.72 20 78.72
41 5000 75.22 175 99.78 20 79.78
42 5100 74.57 175 100.43 20 80.43
43 5200 73.59 175 101.41 20 81.41
44 5300 72.5 175 102.5 20 82.5
45 5400 71.59 175 103.41 20 83.41
46 5500 70.58 175 104.42 20 84.42
47 5600 69.93 175 105.07 20 85.07
48 5700 68.99 175 106.01 20 86.01
49 5800 68.2 175 106.8 20 86.8
50 5900 67.31 175 107.69 20 87.69
51 6000 66.58 175 108.42 20 88.42
52 6100 66.5 175 108.5 20 88.5
53 6200 65.81 175 109.19 20 89.19
54 6300 65.02 175 109.98 20 89.98
55 6400 64.36 175 110.64 20 90.64
56 6500 63.55 175 111.45 20 91.45
57 6600 63.1 175 111.9 20 91.9
58 6700 62.4 175 112.6 20 92.6
59 6800 61.82 175 113.18 20 93.18
60 6900 61.16 175 113.84 20 93.84
61 7000 60.62 175 114.38 20 94.38
62 7100 60.69 175 114.31 20 94.31
63 7200 60.18 175 114.82 20 94.82
64 7300 59.58 175 115.42 20 95.42
65 7400 59.08 175 115.92 20 95.92
66 7500 58.51 175 116.49 20 96.49
67 7600 58.2 175 116.8 20 96.8
68 7700 57.69 175 117.31 20 97.31
69 7800 57.3 175 117.7 20 97.7
70 7900 56.82 175 118.18 20 98.18
71 8000 56.45 175 118.55 20 98.55
72 8100 57.14 175 117.86 20 97.86
73 8200 56.72 175 118.28 20 98.28
74 8300 56.23 175 118.77 20 98.77
75 8400 55.83 175 119.17 20 99.17
76 8500 55.48 175 119.52 20 99.52
77 8600 55.24 175 119.76 20 99.76
78 8700 54.79 175 120.21 20 100.21
79 8800 54.43 175 120.57 20 100.57
80 8900 54 175 121 20 101
81 9000 53.66 175 121.34 20 101.34
82 9100 53.53 175 121.47 20 101.47
83 9200 53.23 175 121.77 20 101.77
84 9300 52.8 175 122.2 20 102.2
85 9400 52.51 175 122.49 20 102.49
86 9500 52.1 175 122.9 20 102.9
87 9600 51.01 175 123.99 20 103.99
88 9700 50.62 175 124.38 20 104.38
89 9800 50.37 175 124.63 20 104.63
90 9900 50 175 125 20 105
91 10000 49.76 175 125.24 20 105.24
 45 Days if Done project if Expences
Done Salary and rent Labour Total
Sl.No MTR oporator Tracker Supervisor Driver Tanker Rent Salary Salary
1 100 60000 60000 30000 35000 40000 125000 350000
2 200 60000 60000 30000 35000 40000 125000 350000
3 300 60000 60000 30000 35000 40000 125000 350000
4 400 60000 60000 30000 35000 40000 125000 350000
5 500 60000 60000 30000 35000 40000 125000 350000
6 600 60000 60000 30000 35000 40000 125000 350000
7 700 60000 60000 30000 35000 40000 125000 350000
8 800 60000 60000 30000 35000 40000 125000 350000
9 900 60000 60000 30000 35000 40000 125000 350000
10 1000 60000 60000 30000 35000 40000 125000 350000
11 1100 60000 60000 30000 35000 40000 125000 350000
12 1200 60000 60000 30000 35000 40000 125000 350000
13 1300 60000 60000 30000 35000 40000 125000 350000
14 1400 60000 60000 30000 35000 40000 125000 350000
Salary/D.
Mtr Per
Mtr
3500.00
1750.00
1166.67
875.00
700.00
583.33
500.00
437.50
388.89
350.00
318.18
291.67
269.23
250.00
 HDD Site Expences Break Up
Tools Diesal
Sl.No. Done Mtr Bit Bolt Asso. bendonate reem tool H. Oil E. Oil Duro cell machine
1 100 1000 1500 83000 70000.00 24000.00 4000.00 4000.00 4000
2 200 2000 1500 86000 70000.00 24000.00 4000.00 4000.00 8000
3 300 3000 1500 89000 70000.00 24000.00 4000.00 4000.00 12000
4 400 4000 1500 92000 70000.00 24000.00 4000.00 4000.00 16000
5 500 5000 1500 95000 70000.00 24000.00 4000.00 4000.00 20000
6 600 6000 2250 98000 70000.00 24000.00 4000.00 4000.00 24000
7 700 7000 2250 101000 70000.00 24000.00 4000.00 4000.00 28000
8 800 8000 2250 104000 70000.00 24000.00 4000.00 4000.00 32000
9 900 9000 2250 107000 70000.00 24000.00 4000.00 4000.00 36000
10 1000 10000 2250 110000 70000.00 24000.00 4000.00 4000.00 40000
11 1100 11000 3000 113000 70000.00 24000.00 4000.00 4000.00 44000
12 1200 12000 3000 116000 70000.00 24000.00 4000.00 4000.00 48000
13 1300 13000 3000 119000 70000.00 24000.00 4000.00 4000.00 52000
14 1400 14000 3000 122000 70000.00 24000.00 4000.00 4000.00 56000
es Break Up
Diesal Site E./D.Mtr
lorry tanker Petrol lunch Water Total Per Mtr
7000 2500 3000 2400 2000 208400 2084.00
7000 3500 4000 4800 4000 222800 1114.00
7000 4500 5000 9600 6000 239600 798.67
7000 5500 6000 12800 8000 254800 637.00
7000 6500 7000 16400 10000 270400 540.80
7000 7500 8000 20000 12000 286750 477.92
7000 8500 9000 23600 14000 302350 431.93
7000 9500 10000 27200 16000 317950 397.44
7000 10500 11000 30800 18000 333550 370.61
7000 11500 12000 34400 20000 349150 349.15
7000 12500 13000 38000 22000 365500 332.27
7000 13500 14000 41600 24000 381100 317.58
7000 14500 15000 45200 26000 396700 305.15
7000 15500 16000 48800 28000 412300 294.50
D Mtr Salary Site Total
100 3500 2084 5584
200 1750 1114 2864
300 1166.67 798.67 1965.34
400 875 637 1512
500 700 540.8 1240.8
600 583.33 477.92 1061.25
700 500 431.93 931.93
800 437.5 397.44 834.94
900 388.89 370.61 759.5
1000 350 349.15 699.15
1100 318.18 332.27 650.45
1200 291.67 317.58 609.25
1300 269.23 305.15 574.38
1400 250 294.5 544.5
Tally Bitween Machine and Incharge
Actul Total Mtr
Sl.No Done Mtr Expence Rate Profit
1 100 5584 1600 -3984
2 200 2864 1600 -1264
3 300 1965.34 1600 -365.34
4 400 1512 1600 88
5 500 1240.8 1600 359.2
6 600 1061.25 1600 538.75
7 700 931.93 1600 668.07
8 800 834.94 1600 765.06
9 900 759.5 1600 840.5
10 1000 699.15 1600 900.85
11 1100 650.45 1600 949.55
12 1200 609.25 1600 990.75
13 1300 574.38 1600 1025.62
14 1400 544.5 1600 1055.5