Certified spend — last 8 months
₹ in lakhCost distribution
FY 2026-27Site budget vs actual
View all 8 sites| Site | Project manager | Sanctioned | Spent to date | Budget utilised | Status |
|---|---|---|---|---|---|
| Shreeji Heights SL-101 · Bopal, Ahmedabad |
RS Rakesh SutharSr. Project Manager |
₹4.80 Cr | ₹3.62 Cr | 75% spent · 74% built | On track |
| Sardar Nagar Flyover Pkg-2 SL-102 · Rajkot |
VC Vipul ChauhanProject Manager |
₹6.25 Cr | ₹4.91 Cr | 79% spent · 63% built | Delayed 21 d |
| Vrundavan Villas SL-103 · Vesu, Surat |
NB Nilesh BhattProject Manager |
₹2.95 Cr | ₹1.18 Cr | 40% spent · 41% built | On track |
| Akshar Industrial Shed SL-104 · Sanand GIDC |
JP Jignesh PatelSite In-charge |
₹1.70 Cr | ₹1.62 Cr | 95% spent · 92% built | Cost at risk |
| Gokul Arcade Commercial SL-105 · Gotri, Vadodara |
HD Hetal DesaiProject Manager |
₹2.10 Cr | ₹0.86 Cr | 41% spent · 33% built | On track |
| Riverfront Pump House SL-106 · Ahmedabad |
MZ Mehul ZalaSite In-charge |
₹0.62 Cr | ₹0.58 Cr | 94% spent · 88% built | Watch |
Materials below reorder level
Raise indent| Material | On hand | Reorder | Site | Status |
|---|---|---|---|---|
| PPC Cement (bag) | 310 | 500 | SL-105 | Critical |
| TMT Fe500D 16 mm (MT) | 6.20 | 8.00 | SL-102 | Critical |
| Shuttering Ply 12 mm (nos) | 64 | 90 | SL-104 | Low |
| Binding Wire 18G (kg) | 96 | 150 | SL-102 | Low |
| 20 mm Aggregate (brass) | 19 | 20 | SL-101 | Low |
Labour on site today
15 Sep 2026Recent activity
Full audit trail-
GRN-2214 posted — 400 bags OPC 53 Grade received at Shreeji Heights from Ambaji Traders, ₹1,58,000.
2 hours ago · Storekeeper Nitin Joshi -
Muster roll locked for 14 Sep 2026 — 219 present across 8 sites, 88 overtime hours approved.
8 hours ago · Rakesh Suthar -
Budget alert — Akshar Industrial Shed has consumed 95% of its sanctioned cost at 92% physical progress.
Yesterday, 6:12 PM · Auto rule "80/90/95 cost gate" -
Indent IND-0471 raised for 4 MT TMT Fe500D 16 mm at Sardar Nagar Flyover — awaiting purchase order.
Yesterday, 3:48 PM · Vipul Chauhan -
RA bill #7 of ₹62.40 L submitted to Saurashtra Infra Consortium for Pkg-2 deck works, GST invoice RJ/26-27/0184.
2 days ago · Accounts — Bhavna Mehta -
EPF challan for August 2026 filed — ₹5,06,160 employee share, ₹5,48,340 employer share, 246 members.
3 days ago · Payroll — Alpa Trivedi
Shreeji Heights
SL-101142 workers deployed · slab C-4 poured 14 Sep · handover target 28 Feb 2027
On track RERA registeredSardar Nagar Flyover Pkg-2
SL-102Utility shifting held work for 21 days · pier P-7 to P-11 pending
Delayed Cost overrun riskVrundavan Villas
SL-103Block C masonry in progress · AAC block supply secured to Nov
On track Phase 1All sites
Export to Excel| Code | Project | Client | Manager | Sanctioned | Spent | Utilised | Progress | Status |
|---|---|---|---|---|---|---|---|---|
| SL-101 | Shreeji Heights Bopal, Ahmedabad | Shreeji Infra LLP | Rakesh Suthar | ₹4.80 Cr | ₹3.62 Cr | 74% | On track | |
| SL-102 | Sardar Nagar Flyover Pkg-2 Rajkot | Saurashtra Infra Consortium | Vipul Chauhan | ₹6.25 Cr | ₹4.91 Cr | 63% | Delayed | |
| SL-103 | Vrundavan Villas Vesu, Surat | Vrundavan Realty | Nilesh Bhatt | ₹2.95 Cr | ₹1.18 Cr | 41% | On track | |
| SL-104 | Akshar Industrial Shed Sanand GIDC | Akshar Polymers Pvt Ltd | Jignesh Patel | ₹1.70 Cr | ₹1.62 Cr | 92% | Cost at risk | |
| SL-105 | Gokul Arcade Commercial Gotri, Vadodara | Gokul Estates | Hetal Desai | ₹2.10 Cr | ₹0.86 Cr | 33% | On track | |
| SL-106 | Riverfront Pump House Ahmedabad | Riverfront Utilities LLP | Mehul Zala | ₹0.62 Cr | ₹0.58 Cr | 88% | Watch | |
| SL-107 | Tirupati Township Ph-1 Sector 27, Gandhinagar | Tirupati Developers | Paresh Modi | ₹5.40 Cr | ₹1.05 Cr | 12% | Mobilising | |
| SL-108 | Harmony Hospital Annexe Bhavnagar | Harmony Healthcare Trust | Alpa Trivedi | ₹1.35 Cr | ₹0.42 Cr | 19% | Design hold |
Stock on hand
New GRN| Code | Material | UoM | On hand | Reorder level | Last rate | Stock value | Status |
|---|---|---|---|---|---|---|---|
| MT-001 | OPC 53 Grade Cement | bag (50 kg) | 1,240 | 800 | ₹395 | ₹4,89,800 | Healthy |
| MT-002 | PPC Cement | bag (50 kg) | 310 | 500 | ₹362 | ₹1,12,220 | Critical |
| MT-010 | TMT Bar Fe500D — 12 mm | MT | 18.40 | 10.00 | ₹58,200 | ₹10,70,880 | Healthy |
| MT-011 | TMT Bar Fe500D — 16 mm | MT | 6.20 | 8.00 | ₹57,850 | ₹3,58,670 | Critical |
| MT-020 | River Sand (washed) | brass | 42 | 25 | ₹6,800 | ₹2,85,600 | Healthy |
| MT-021 | 20 mm Aggregate (kapchi) | brass | 19 | 20 | ₹5,400 | ₹1,02,600 | Low |
| MT-030 | AAC Block 600×200×150 | nos | 2,850 | 1,500 | ₹78 | ₹2,22,300 | Healthy |
| MT-041 | Binding Wire 18G | kg | 96 | 150 | ₹72 | ₹6,912 | Low |
| MT-050 | Waterproofing Compound | litre | 140 | 100 | ₹148 | ₹20,720 | Healthy |
| MT-060 | Shuttering Ply 12 mm | nos | 64 | 90 | ₹1,180 | ₹75,520 | Low |
Stock ledger — last 8 vouchers
Filter by site| Date | Voucher | Material | Site | In | Out | Rate | Amount | Party / purpose |
|---|---|---|---|---|---|---|---|---|
| 14 Sep | GRN-2214 | OPC 53 Cement | SL-101 | 400 bag | — | ₹395 | ₹1,58,000 | Ambaji Traders 24AAFCA1234K1Z8 |
| 14 Sep | ISS-0932 | OPC 53 Cement | SL-101 | — | 260 bag | ₹395 | ₹1,02,700 | Slab C-4 pour |
| 13 Sep | GRN-2213 | TMT Fe500D 12 mm | SL-102 | 6.00 MT | — | ₹58,200 | ₹3,49,200 | Shakti Steel Corp 24AACCS9087M1ZP |
| 13 Sep | ISS-0931 | River Sand | SL-103 | — | 6 brass | ₹6,800 | ₹40,800 | Internal plaster — Block C |
| 12 Sep | GRN-2212 | AAC Block 600×200×150 | SL-103 | 1,600 nos | — | ₹78 | ₹1,24,800 | Gokul Buildmart 24AAGFG5521L1ZR |
| 12 Sep | ISS-0930 | Shuttering Ply 12 mm | SL-104 | — | 22 nos | ₹1,180 | ₹25,960 | Shed bay 3 formwork |
| 11 Sep | GRN-2211 | 20 mm Aggregate | SL-101 | 14 brass | — | ₹5,400 | ₹75,600 | Patel Stone Supply 24ABKPP7734H1Z2 |
| 11 Sep | ISS-0929 | Binding Wire 18G | SL-102 | — | 38 kg | ₹72 | ₹2,736 | Pier P-7 reinforcement cage |
Open indents
Raise indent| Indent | Material | Qty | Site | Status |
|---|---|---|---|---|
| IND-0471 | TMT Fe500D 16 mm | 4.00 MT | SL-102 | Awaiting PO |
| IND-0470 | PPC Cement | 600 bag | SL-105 | PO issued |
| IND-0469 | Shuttering Ply 12 mm | 90 nos | SL-104 | Delivered |
| IND-0468 | Binding Wire 18G | 200 kg | SL-102 | Awaiting PO |
| IND-0467 | Waterproofing compound | 300 litre | SL-106 | Draft |
Cement consumption — last 6 weeks
BagsTrade-wise strength
Rate card — Sep 2026| Trade | On rolls | Present | Absent | Daily rate | Wage cost today | Attendance |
|---|---|---|---|---|---|---|
| Mason (Kadiya) | 68 | 62 | 6 | ₹780 | ₹48,360 | |
| Helper / Beldar | 100 | 88 | 12 | ₹520 | ₹45,760 | |
| Bar bender | 24 | 21 | 3 | ₹820 | ₹17,220 | |
| Carpenter (Suthar) | 22 | 18 | 4 | ₹850 | ₹15,300 | |
| Electrician | 11 | 9 | 2 | ₹900 | ₹8,100 | |
| Plumber | 8 | 6 | 2 | ₹880 | ₹5,280 | |
| Painter | 9 | 7 | 2 | ₹760 | ₹5,320 | |
| JCB / hoist operator | 4 | 3 | 1 | ₹1,050 | ₹3,150 |
Attendance register — 15 Sep 2026
Lock muster roll| Worker | Trade | Site | In | Out | Hours | OT | Day wage | Status |
|---|---|---|---|---|---|---|---|---|
RP Rameshbhai ParmarW-1042 · UAN 1008 2214 5567 |
Mason | SL-101 | 07:52 | 18:34 | 9.0 | 1.5 | ₹926 | Present |
DV Dinesh VasavaW-1188 · UAN 1008 3391 0042 |
Helper | SL-101 | 08:04 | 18:02 | 9.0 | 0.0 | ₹520 | Present |
SR Sanjay RathodW-0974 · UAN 1007 8802 3311 |
Bar bender | SL-102 | 07:46 | 19:10 | 9.0 | 2.0 | ₹1,025 | Present |
IS Imran ShaikhW-1256 · UAN 1009 0114 7728 |
Carpenter | SL-102 | 08:11 | 13:05 | 4.5 | 0.0 | ₹425 | Half day |
BS Bhavesh SolankiW-1031 · UAN 1008 1977 6620 |
Electrician | SL-103 | 08:00 | 18:45 | 9.0 | 1.0 | ₹1,013 | Present |
KD Kaushik DabhiW-0890 · UAN 1007 5540 8891 |
JCB operator | SL-104 | 07:30 | 19:30 | 9.0 | 2.5 | ₹1,378 | Present |
SC Savitaben ChauhanW-1290 · UAN 1009 2233 1145 |
Helper | SL-103 | 08:08 | 18:00 | 9.0 | 0.0 | ₹520 | Present |
PM Pravin MakwanaW-1102 · UAN 1008 6671 4409 |
Painter | SL-105 | — | — | 0.0 | 0.0 | ₹0 | Absent |
AJ Ashokbhai JadejaW-1215 · UAN 1009 0087 3352 |
Mason | SL-106 | 07:58 | 18:20 | 9.0 | 0.5 | ₹829 | Present |
MK Manish KoliW-1301 · UAN pending |
Helper | SL-107 | 08:22 | 18:05 | 9.0 | 0.0 | ₹520 | New joinee |
Estimate inputs
Load templateCost summary
EST-0318| Component | Basis | Amount |
|---|---|---|
| Material cost | 4,850 sq ft × ₹186.00 | ₹9,02,100 |
| Labour cost | 4 trades · 22 workers · 246 man-days | ₹1,53,840 |
| Wastage allowance | 3% on material | ₹27,063 |
| Equipment & hoist | Lump sum | ₹24,500 |
| Site overhead | 4% on direct cost | ₹42,238 |
| Taxable value | Before tax | ₹11,49,741 |
| GST | 18% works contract | ₹2,06,953 |
| Total estimate | Inclusive of GST | ₹13,56,694 |
| Cost per sq ft | Total ÷ 4,850 sq ft | ₹279.73 |
Labour lines
Add trade| Trade | Workers | Days | Man-days | Daily rate | Amount | Note |
|---|---|---|---|---|---|---|
| Mason (Kadiya) | 6 | 14 | 84 | ₹780 | ₹65,520 | Block laying + plaster |
| Helper / Beldar | 10 | 14 | 140 | ₹520 | ₹72,800 | Mortar, shifting, curing |
| Bar bender | 2 | 4 | 8 | ₹820 | ₹6,560 | Lintel & sill bands |
| Mixer operator | 1 | 14 | 14 | ₹640 | ₹8,960 | Site mortar mixer |
| Total | 22 | — | 246 | — | ₹1,53,840 | Excludes PF / ESI |
Material take-off
Auto-derived| Item | Qty | Value |
|---|---|---|
| AAC Block 150 mm | 6,420 nos | ₹5,00,760 |
| OPC 53 Cement | 418 bag | ₹1,65,110 |
| River Sand | 27 brass | ₹1,83,600 |
| Block jointing mortar | 62 bag | ₹32,240 |
| Sundries & chemicals | — | ₹20,390 |
Benchmark
Last 3 packages3.1% above the rolling 3-package average of ₹271.28, driven by the AAC block price revision of 12 Aug.
Approval
WorkflowMuster wage sheet — sample of 8
Download full sheet (246)| Worker | Trade | Site | Days | Rate | OT | Gross | EPF 12% | ESI | Advance | Net pay | Mode |
|---|---|---|---|---|---|---|---|---|---|---|---|
RP Rameshbhai ParmarW-1042 | Mason | SL-101 | 26 | ₹780 | ₹585 | ₹20,865 | ₹2,504 | ₹156 | ₹2,000 | ₹16,205 | NEFT |
DV Dinesh VasavaW-1188 | Helper | SL-101 | 24 | ₹520 | ₹260 | ₹12,740 | ₹1,529 | ₹96 | ₹1,000 | ₹10,115 | NEFT |
SR Sanjay RathodW-0974 | Bar bender | SL-102 | 25 | ₹820 | ₹615 | ₹21,115 | ₹2,534 | ₹158 | ₹3,000 | ₹15,423 | NEFT |
IS Imran ShaikhW-1256 | Carpenter | SL-102 | 26 | ₹850 | ₹0 | ₹22,100 | ₹2,652 | ₹166 | ₹0 | ₹19,282 | NEFT |
BS Bhavesh SolankiW-1031 | Electrician | SL-103 | 22 | ₹900 | ₹900 | ₹20,700 | ₹2,484 | ₹155 | ₹1,500 | ₹16,561 | NEFT |
KD Kaushik DabhiW-0890 | JCB operator | SL-104 | 23 | ₹1,050 | ₹1,575 | ₹25,725 | ₹3,087 | ₹193 | ₹2,500 | ₹19,945 | Cash |
SC Savitaben ChauhanW-1290 | Helper | SL-103 | 25 | ₹520 | ₹0 | ₹13,000 | ₹1,560 | ₹98 | ₹500 | ₹10,842 | NEFT |
PM Pravin MakwanaW-1102 | Painter | SL-105 | 21 | ₹760 | ₹380 | ₹16,340 | ₹1,961 | ₹123 | ₹0 | ₹14,256 | Cash |
| Sub-total (8 shown) | — | — | 192 | — | ₹4,315 | ₹1,52,585 | ₹18,311 | ₹1,145 | ₹10,500 | ₹1,22,629 | 8 / 246 |
Statutory summary
August 2026| Head | Rate / basis | Amount | Status |
|---|---|---|---|
| EPF — employee | 12% of wages | ₹5,06,160 | Filed |
| EPF + EPS — employer | 13% incl. admin charges | ₹5,48,340 | Filed |
| ESI — employee | 0.75% | ₹31,635 | Filed |
| ESI — employer | 3.25% | ₹1,37,085 | Filed |
| Professional tax | ₹200 × 183 eligible | ₹36,600 | Due 20 Sep |
| Labour welfare fund | ₹6 × 246 | ₹1,476 | Half-yearly |
| Building & Other Construction Workers cess | 1% of construction cost | ₹1,42,400 | Assessment open |
Bank advice
PR-2608Budget vs actual
RunSite-wise sanctioned value against certified spend, with variance, committed cost and forecast at completion.
Monthly PDF · XLSXMaterial consumption
RunIssue register by material and site, with theoretical vs actual consumption for cement, steel and aggregate.
Weekly XLSXStatutory pack
RunEPF ECR, ESI return, professional tax statement and the BOCW cess working, bundled for the month.
Due 20 Sep PDF · TXTCertified spend by site
₹ in lakhGenerated & scheduled reports
New schedule| Report | Scope | Period | Format | Generated by | Generated on | Status |
|---|---|---|---|---|---|---|
| Budget vs actual — all sites | Portfolio | Apr–Aug 2026 | PDF · 1.8 MB | Bhavna Mehta | 01 Sep 2026 | Ready |
| Material consumption register | SL-101, SL-102 | Week 33 | XLSX · 642 KB | Nitin Joshi | 14 Sep 2026 | Ready |
| Labour attendance summary | All sites | Aug 2026 | PDF · 980 KB | Alpa Trivedi | 03 Sep 2026 | Ready |
| EPF ECR text file | 246 members | Aug 2026 | TXT · 74 KB | Alpa Trivedi | 12 Sep 2026 | Filed |
| GST input reconciliation | All vendors | Aug 2026 | XLSX · 310 KB | Bhavna Mehta | 11 Sep 2026 | 2 mismatches |
| Site profitability — SL-104 | Akshar Industrial Shed | Project to date | PDF · 520 KB | Jignesh Patel | 10 Sep 2026 | Margin -2.4% |
| Professional tax statement | 183 eligible | Aug 2026 | PDF · 118 KB | Scheduled | Runs 18 Sep 2026 | Scheduled |
| Weekly stock valuation | Consolidated godown | Every Monday | XLSX | Scheduled | Runs 21 Sep 2026 | Scheduled |