You are on page 1of 13

.

1.
.

2.

2.1

,,
)

2.2



0.5 //
130-150 //
(
//)

30 ( 2
)
60


500 //
700
// ( 2 //
)

2.3

...

2.5

(3%)
(30%)
2.6

- 100
Kg.
2
-
2
-
1

-
1
- (Light Propane Gas)
1

30

100

(100%)
100 Kg. 30

( Load Unload)
1 16 1,600

3200

80%
2,560

2560*365 = 934,400
2.7

10,00,000

200,000

10,200,000

- 2
( 6,500,000)
13,000,000

2
( 15,000 )
30,000

13,030,000
-

2 (
650,000 )
1,300,000

1,300,000

-

50,000

- ( 35
)
17,500

67 ,500

( CS-CUPC09)
13,500

(2 )
20,000
(2)
50,000

15,000
fax (sharp
AM400)
12,990.00

( 30
1000 )
30,000
126,490

3
36,000 x 12 = 432,000 /
2,000
1,000x12
= 12,000 /

444,000 /

-
328,500
-
144,000
()
180

916,500+180*(934,400*1.25)(%
)

30,000

240,000

12,000

144,000

7,000

168,000

7,000

84,000

6,500

204,000

10,000

480000

8,000

96,000

1,416,000

1
55

2 3

75

90

100

100

700,800

840,960

840,96
0

840,96
0

250

250

250

250

(%

513,92

x
0
0.75
(
)
/

250


(
)

642,40
0

87600
0

1,051,20
0

1,168,
000

1,168,
000

(3%)

+
+(
3%)


-
(
5%)

5
6

10

306,00
0

306,00
0

306,0
00

306,0
00

306,0
00

306,0
00

306,0
00

306,0
00

306,0
00

306,0
00

434,14
4.7

434,14
4.7

434,1
44.7

434,1
44.7

434,1
44.7

434,1
44.7

434,1
44.7

434,1
44.7

434,1
44.7

434,14
4.7

722,82
4.5
1,462,
969.2

758,96
5.7
1,499,
110.4

796,9 836,7
14
59.7
1,537, 1,576,
058.7 904.4

878,5
97.7
1,618,
742.4

922,5
27.6
1,662,
672.3

968,6
54
1,708,
798.7

1,017,
086.7
1,757,
231.4

1,067,
941
1,808,
085.7

1,121,
338
1,861,
482.7

55%
128,480
,000

75%
175,20
0,000

90%
210,2
40,00

100%
233,6
00,00

5
6
100%
233,60
0,000

100%
233,60
0,000

100%
233,60
0,000

100%
233,60
0,000

100%
233,60
0,000

10
100%
233,600,
000

(934,40

0*%
*250)

3%)

(33%)

0
190,1
32,50
0

0
211,1
56,50
0

116,548
,500

158,59
6,500

211,15 211,15 211,15 211,15 211,15


6,500
6,500
6,500
6,500
6,500
1,416, 1,458,4 1,502,2 1,547,3 1,593,7
000
80
34
01
20

211,156,
500
1,641,53
2

11,931,
500
3,937,3
95
7,994,1
05

16,603, 20,10 22,44 21,027 209850 20,941, 20,896, 20,849,


500
7,500 3,500
,500
20
266
199
780
5,479,1 6,635, 7,406, 6,939, 6,925,0 6,910,6 6,895,7 6,880,4
55
475
355
075
56.6
17.8
45.7
27.4
11,124, 13,47 15,03 14,088 14,059, 14,030, 14,000, 13,969,
345
2,025 7,145 ,425
963.4
648.2
453.3
352.6

20,801,9
68
6,864,64
9
13,937,3
19

128,48
0,000
128,48
0,000

175,20
0,000
175,20
0,000

210,24
0,000
210,24
0,000

10

233,60
0,000
233,60
0,000

233,60
0,000
233,60
0,000

233,60
0,000
233,60
0,000

233,60
0,000
233,60
0,000

233,60
0,000
233,60
0,000

233,60
0,000
233,60
0,000

233,60
0,000
233,60
0,000

67,500

+
)

+
+

2,174,
966

2,212,
914

2,252,
760

2,294,
598

2,381,
008

2,470,
888

2,564,
388

2,661,
661

2,762,
870

116,54
8,500

158,59
6,500

190,13
2,500

211,15
6,500

211,15
6,500

211,15
6,500

211,15
6,500

211,15
6,500

211,15
6,500

211,15
6,500

3,937,
395
122,62
4,720

5,479,
155
166,25
0,621

6,635,
475
198,98
0,889

7,406,
355
220,81
5,615

6,939,
075
220,39
0,173

6,925,
056.6
220,46
2,564

6,910,
617.8
220,53
8,006

6,895,
745.7
220,61
6,633

6,880,
427.4
220,69
8,588

6,864,
649
220,78
4,019

5,855,
280

8,949,
379

11,259
,111

12,784
,385

13,209
,827

13,137
,436

13,061
,994

12,983
,367

12,901
,412

12,815
,981

24,656
,490

2,138,
825

24723
990
24723
990

You might also like