Name of the School : Jana Jagriti School

Location : Bagmati Municipality

Type of Building : Brick Masonry with RCC Slab
No.of Storey : 1
Detail estimate sheet
S.No. Item Nos. Length Breadth Height Quantity Unit
Site Clearance and necessary arrangement for
1.0
work
1.1 Site Clearance work 1 Job L.S
1.2 Demolition work
1.2.1 Demolition of Existing P.C.C. floor
Room 1 1.00 6.55 5.50 0.10 3.60
Room 2 1.00 6.55 5.50 0.10 3.60
Total 7.20 CuM

1.2.2 Scrapping of existing plastered surface

Along X-axis 4.00 13.80 2.90 160.02
Along Y-axis 6.00 6.08 2.90 105.79
Any cracked plaster 15.00 0.60 0.60 5.40
Deduct
Door (4.00) 0.90 2.05 (7.38)
Window (20.00) 0.90 1.17 (21.06)
Total 242.77 SqM

2.0 Earthwork

Earth work in excavation for construction of

2.1 beam below existing ground level/floor slab for
anchoring vertical band bars.

Along X-axis 4.00 13.80 0.15 0.50 4.14

Along Y-axis 6.00 6.08 0.15 0.50 2.74
Total 6.87 CuM
Back filling of soil of beam below existing
2.2 ground level/floor slab for anchoring vertical
band bars.
1.0 70% of E/W excavation 4.81 CuM

3.0 Brick soling work

Along X-axis 4.00 13.80 0.10 5.52
Along Y-axis 6.00 6.08 0.10 3.65

1
 Detail estimate sheet
S.No. Item Nos. Length Breadth Height Quantity Unit
Total 9.17 SqM

2
 Detail estimate sheet
S.No. Item Nos. Length Breadth Height Quantity Unit
4.0 Cement concrete work

63 mm first coat micro concreting 1:1.5:3 with

superplasticizer for base preparation including
4.1
filling of racked Wall Surface, size of
aggregate less than 6mm

Total Quantity (Scrapping of existing brick

1.00 Area = 242.77 0.05 12.25
wall)
Total 12.25 CuM
4.2 RCC 1:1.5:3
Tie beam ( Below Ground Level ) 4.00 13.80 0.10 0.30 1.65
6.00 6.08 0.10 0.30 1.09
Total 2.74 CuM
4.3 PCC (1:2:4)
4.00 13.80 0.10 0.08 0.41
6.00 6.08 0.10 0.08 0.27
Total 0.69 CuM
5.0 Steel reinforcement
i Below Ground Level
Wall Jacketing
12 mm dia. Bar - tie beam 2.00 91.66 183.32 0.89 162.95
8 mm dia. tie bar ( 150mm c/c ) 612.00 0.37 227.05 0.40 89.70
7mm dia. anchorage bar ( 450mm c/c ) 204.00 0.15 31.00 0.30 9.38
262.03
ii Full inner and outer wall jacketing
8 mm dia. mesh bar
Along X-axis ( for whole length
612.00 2.90 1774.80 0.40 701.16
=4*13.8+6*6.08 =91.66 m.)
Along Y-axis ( for whole length ) 20.00 91.66 1833.20 0.40 724.23

8mm anchorage bar (staggered at 450mm c/c) 7.00 91.66 641.62 0.40 253.48

Deductions
Door (4.00) 0.90 (3.60) 0.40 (1.42)
Window (20.00) 0.90 (18.00) 0.40 (7.11)
Door (4.00) 2.90 (11.60) 0.40 (4.58)
Window (20.00) 1.17 (23.40) 0.40 (9.24)
1656.50
Total reinforcement 1918.53 Kg

3
 Detail estimate sheet
S.No. Item Nos. Length Breadth Height Quantity Unit
6.0 Form Work
For Tie Beam 4.00 13.80 0.30 16.55
6.00 6.08 0.30 10.94
Total 27.50 SqM
7.0 Plaster work
Wall ( Inner and Outer ) 4.00 13.80 2.90 160.02
8.00 6.08 2.90 141.06
Ceiling 1.00 13.80 6.08 83.87
Deduct
Door (4.00) 0.90 2.05 (7.38)
Windows (20.00) 0.90 1.17 (21.06)
Total 356.51 SqM
8.0 Finishing work
8.1 Paint work
8.1.1 Weather coat
Ground floor 2.00 13.80 2.90 80.01
2.00 6.08 2.90 35.26
Deduction
Door (2.00) 0.90 2.05 (3.69)
Window (10.00) 0.90 1.17 (10.53)
Total 101.06 SqM
8.1.2 Distemper paint
Ground floor 2.00 13.80 2.90 80.01
6.00 6.08 2.90 105.79
Ceiling 1.00 13.80 6.08 83.87
Deduction
Door (2.00) 0.90 2.05 (3.69)
Window (10.00) 0.90 1.17 (10.53)
Total 255.45 SqM

8.1.3 Enamel paint

Door 4.00 0.90 2.05 7.38
Window 20.00 0.90 1.17 21.06
Total 28.44 SqM
8.2 Flooring work
8.2.1 38 mm 1:2:4 screeding
Room 1 1.00 6.55 5.50 36.02
Room 2 1.00 6.55 5.50 36.02
Roof Slab 1.00 14.28 7.46 106.49

4
 Detail estimate sheet
S.No. Item Nos. Length Breadth Height Quantity Unit
Total 178.53 SqM

5
 Detail estimate sheet
S.No. Item Nos. Length Breadth Height Quantity Unit
8.2.2 3 mm cement punning & pointing work
Room 1 1.00 6.55 5.50 36.02
Room 2 1.00 6.55 5.50 36.02
Roof Slab 1.00 14.28 7.46 106.49
Total 178.53 SqM
9.0 Waterproofing Work
Roof Slab 1.00 14.28 7.46 106.49 SqM

6
 Name of the School : Jana Jagriti School
Location : Bagmati Municipality
Type of Buiulding : Brick Masonry with RCC Slab
No.of Storey : 1

Summary & abstract of cost

S.No. Description of work Unit Quantity Rate Amount Remarks
1.0 Site Clearance/ Protection Works

Site Clearance work before and after the construction

including the removal of wooden truss from the site and
1.1 disposing the debris including transportation of debris, L.S 1.00 5,000.00 5,000.00
cleaning the site all complete as per drawing,
specification and instruction by the Engineer.

1.2 Demolition work -

Demolition of existing P.C.C. on ground floor in perfect

line, level and disposing the debris including
1.2.1 transportation of debris, cleaning the site all complete Cum 7.20 2,990.00 21,528.00
as per drawing, specification and instruction by the
Engineer.

Scrapping off the existing cement plaster on the cement

mortar masonry wall, raking out the cement mortar to a
depth of 10 mm at joint, surface cleaning and disposing
1.2.2 Sqm 242.77 93.15 22,614.03
the debris including transportation, etc all complete as
per drawing details, specification and instruction by the
Engineer.

2.0 Earthwork -

Earthwork in excavation in ordinary to mixed/hard soil

in foundation including dressing of sides and proper
compaction to trench bed, disposing of excess soil and
2.1 Cum 6.87 523.25 3,597.08
filling in trenches by proper compaction after
construction of structure all complete as per drawing,
specification and instructions by the Engineer.

Backfilling with ordinary Soil in 150mm thick layer with

2.2 complete compaction as per drawing, specification and Cum 4.81 375.53 1,806.30
Instruction By Engineer
3.0 Brick soling work -
Supply & laying of flat brick soling for tie beam base in
3.1 perfect line & level. All complete as per instruction of Sqm 9.17 1,101.46 10,095.98
engineer.

7
 Summary & abstract of cost
S.No. Description of work Unit Quantity Rate Amount Remarks
4.0 Cement concrete works -

Providing, mixing and laying P.C.C. in 1:1.5:3 ratio for

63 mm thick micro concrete jacketing on wall surface
with stone aggregate 4.75mm with proper compaction
4.1 Cum 12.25 21,723.30 266,110.43
and completion to perfect line, level and finishing
including proper curing all complete as per drawing,
specification and instruction by the Engineer.

Providing, mixing and laying RCC in P.C.C. 1:1.5:3

ratio for foundation, flooring & tie beam with stone
aggregate 6mm down with proper compaction and
4.2 Cum 2.74 18,233.34 49,959.35
completion to perfect line, level and finishing including
proper curing all complete as per drawing, specification
and instruction by the Engineer.

Providing, mixing and laying P.C.C. in 1:2:4 ratio for

foundation, flooring & tie beam with stone aggregate
12mm down with proper compaction and completion to
4.3 Cum 0.69 14,752.72 10,141.76
perfect line, level and finishing including proper curing
all complete as per drawing, specification and
instruction by the Engineer.

5.0 Steel reinforcement -

Providing high strength deformed bars (HYSD) of grade

Fe:500 approved reinforcement confirming to IS: 1786 -
1985 for R.C.C work and approved bar bending
schedule including straightening, cutting, bending, Kg 1,918.53 121.12 232,372.13
placing and binding in position by binding wires all
complete as per drawing, specification and instruction
by the Engineer.

6.0 Formwork -

Providing, fitting and fixing standard formwork of

shuttering plywood including all necessary
metal/wooden props, bracing, wedges and nails etc.
Sqm 27.50 837.66 23,033.97
and careful removal of form works at approved time for
all type of R.C.C. works all complete as per specification
and instruction by the Engineer.

8
 Summary & abstract of cost
S.No. Description of work Unit Quantity Rate Amount Remarks
7.0 Plaster work -

Cement plaster works in cement sand mix (1:4) and

12.5 mm thick in perfect line, level and plumb, making
grooves on boundary of existing plaster and new plaster
Sqm 356.51 371.69 132,510.46
including cleaning and wetting the surface and curing all
complete as per specification and instruction by the
Engineer.

8.0 Finishing work -

8.1 Painting Works -

Supply & laying of two coats of weather coat paint on

outer dry plastered surface with one coat of primer
8.1.1 Sqm 101.06 227.58 22,998.10
including scaffolding & other accessories for paint work.
All complete as per instruction of engineer.

Supply & laying of two coats of distemper paint on inner

dry plastered surface with one coat of primer including
8.1.2 Sqm 255.45 154.91 39,570.95
scaffolding & other accessories for paint work. All
complete as per instruction of engineer.

Supply & laying of enamel paint on door/window etc

with one coat of primer including scaffolding & other
8.1.3 Sqm 28.44 284.05 8,078.38
accessories for paint work. All complete as per
instruction of engineer.

8.2 Flooring Works -

Providing and laying 38 mm thick 1:2:4 screed on floor

including mixing laying and in perfect line & level
8.2.1 Sqm 178.53 692.75 123,676.66
surface and curing all complete as per specification and
instruction nett.

Providing and laying 3 mm thick cement sand punning

(1:1) on floor including mixing laying and rubbing with
8.2.2 steel trowel to a hard, smooth and shining surface and Sqm 178.53 257.42 45,957.19
curing all complete as per specification and instruction
nett.

9.0 Waterproofing work -

Supply & laying of waterproof

(sika/fairmate/perma/equivalent) work on roof slab to
RM 106.49 630.00 67,088.70
avoid the seepage. All complete as per instruction of
engineer.

Total amount without VAT : 1,086,139.46

VAT @ 13% 141,198.13

9
 Summary & abstract of cost
S.No. Description of work Unit Quantity Rate Amount Remarks
Total amount with VAT 1,227,337.59

10
 Rate Analysis

1 Kn]g l;d]G6 sqmL6 jf jh| s+qmL6 eTsfO{ To;af6 cfPsf] ;fdu|L

!) dL= k/ x6fpg] .
b/ ljZn]if0fsf] nflu ! 3=dL= lnOPsf]
k|To]s ;|
b/ k|lt
;|f]t ;fwg tx÷lsl;d kl/df0f PsfO{ /sd f]t ;fwgsf]
PsfO{
hDdf
>lds HofdL 4.00 ;+Vof 650.00 2600.00 2600.00
jf:tljs b//]6 2600.00
b/ k|lt 3=dL=sf] !%Ü 7]s]bf/ cf]e/x]8 390.00
?= 2990.00 k}= hDdf b/ /]6 2990.00

2 l;d]G6 jf jh| Knfi6/ eTsfO{ To;af6 cfPsf] w'nf] !) dL=k/ x6fpg] sfd .
b/ ljZn]if0fsf] nflu ! Jf=dL= lnOPsf]
k|To]s ;|
b/ k|lt
;|f]t ;fwg tx÷lsl;d kl/df0f PsfO{ /sd f]t ;fwgsf]
PsfO{
hDdf
>lds HofdL 0.108 ;+Vof 750.00 81.00 81.00

jf:tljs b//]6 81.00

b/ k|lt j=dL=sf] !%Ü 7]s]bf/ cf]e/x]8 12.15
?= 93.15 k}= hDdf b/ /]6 93.15

3 g/d k|sf/sf] Sn] / l;N6L df6f]df ;j} lsl;dsf] vGg] sfd !) dL6/
;Dd jf]sgL l8:kf]hn / !=% dL6/;Dd lnˆ6 ;d]t
b/ ljZn]if0fsf] nflu ! 3=ld= lnOPsf]
k|To]s ;|
b/ k|lt
;|f]t ;fwg tx÷lsl;d kl/df0f PsfO{ /sd f]t ;fwgsf]
PsfO{
hDdf
>lds Hofld 0.70 hjfg 650.00 455.00 455.00
jf:tljs b//]6 455.00
!%Ü 7]s]bf/ cf]e/x]8 68.25
b/ k|lt 3=dL=sf] hDdf b/ /]6 523.25
?= 523.25 k}=

4 ;fdfGo df6f]n] k'g]{ sfd !%, !% ;]=dL= sf] txdf km}nfpg], kfgL 5g]{ /
Hofldåf/f sDk}S6 ug]{ sfd ;d]t !) dL= b"/Laf6 बोकानी समेत
b/ ljZn]if0fsf] nflu ! 3=ld= lnOPsf]
k|To]s ;|
b/ k|lt
;|f]t ;fwg tx÷lsl;d kl/df0f PsfO{ /sd f]t ;fwgsf]
PsfO{
hDdf
>lds Hofld 0.50 hjfg 650.00 325.00 325.00

lgdf{0f ;fdu|L
kfgL 5.00 nL6/ 0.31 1.55 1.55
jf:tljs b//]6 326.55
b/ k|lt 3=dL=sf] !%Ü 7]s]bf/ cf]e/x]8 48.98
?= 375.53 k}= hDdf b/ /]6 375.53
5 ;'Vvf O{6f RofK6f] 5fKg] sfd .
b/ ljZn]if0fsf] nflu !) j=dL= lnOPsf]
k|To]s ;|
b/ k|lt
;|f]t ;fwg tx÷lsl;d kl/df0f PsfO{ /sd f]t ;fwgsf]
PsfO{
hDdf
s_ l;kfn' 0.50 hjfg 1030.00 515.00
>lds
v_ HofdL 1.00 hjfg 750.00 750.00 1265.00
O{6f 420.00 uf]6f 14.54 6106.80
lgdf{0f ;fdu|L
jfn'jf vf]nfsf] 0.71 3=dL= 3107.28 2206.16 8312.96

jf:tljs b//]6 9577.96

b/ k|lt j=dL=sf] = !%Ü 7]s]bf/ cf]e/x]8 1436.69
11014.65 Ö ?= 1101.46 k}= hDdf b/ /]6 11014.65
10

6 hu leQf kvf{ndf l;d]G6 s+lqm6 ug]{ sfd dfn;fdfg pknAw ug]{

#) dL6/;Dd 9'jfgL ;lxt
-lk=;L=;L= !M@M$_
b/ ljZn]if0fsf] nflu ! 3=ld= lnOPsf]
k|To]s ;|
b/ k|lt
;|f]t ;fwg tx÷lsl;d kl/df0f PsfO{ /sd f]t ;fwgsf]
PsfO{
hDdf
s_ l;kfn' 1.00 hjfg 700.00 700.00
>lds
v_ HofdL 4.00 hjfg 650.00 2600.00 3300.00
l;d]G6 0.32 d]=6= 16700.00 5344.00
$) dL=dL=9'+uf -qm;\8_ /f]8f 0.52 3=dL= 3319.14 1725.95
@) dL=dL=9'+uf -qm;\8_ /f]8f 0.22 3=dL= 3107.28 683.60
lgdf{0f ;fdu|L
!) dL=dL=9'+uf /f]8f 0.11 3=dL= 3142.59 345.68
v;|f] afn'jf 0.445 3=dL= 3107.28 1382.73
kfgL 150.00 nL6/ 0.31 46.50 9528.46
jf:tljs b//]6 12828.46
b/ k|lt 3=dL=sf] !%Ü 7]s]bf/ cf]e/x]8 1924.26
?= 14752.72 k}= hDdf b/ /]6 14752.72

7 ;'k/ :6«Sr/, 8]s :n]a ljdx?df l;d]G6 s+lqm6 ug]{ sfd

dfn;fdfg pknAw ug]{ #) dL6/;Dd 9'jfgL ;d]t
-lk=;L=;L= ! M !!÷@ M #_
b/ ljZn]if0fsf] nflu ! 3=ld= lnOPsf]
k|To]s ;|
b/ k|lt
;|f]t ;fwg tx÷lsl;d kl/df0f PsfO{ /sd f]t ;fwgsf]
PsfO{
hDdf
s_ l;kfn' 0.80 hjfg 700.00 560.00
>lds
v_ HofdL 7.00 hjfg 650.00 4550.00 5110.00
l;d]G6 0.40 d]=6= 16700.00 6680.00
@) dL=dL=9'+uf -qm;\8_ /f]8f 0.57 3=dL= 3107.28 1771.14
lgdf{0f ;fdu|L
!) dL=dL=9'+uf -qm;\8_ /f]8f 0.29 3=dL= 3142.59 911.35
v;|f] afn'jf 0.425 3=dL= 3107.28 1320.59
kfgL 200.00 nL6/ 0.31 62.00 10745.08
jf:tljs b//]6 15855.08
b/ k|lt 3=dL=sf] !%Ü 7]s]bf/ cf]e/x]8 2378.26
?= 18233.34 k}= hDdf b/ /]6 18233.34
 8 ;'k/ :6«Sr/df Knfli6;fOh/sf] k|of]u u/L l;d]G6 s+lqm6 ug]{ sfd
dfn;fdfg pknAw #) dL6/;Dd 9'jfgL ;lxt
-lk=;L=;L= ! M !!÷@ M #_
b/ ljZn]if0fsf] nflu ! 3=ld= lnOPsf]
k|To]s ;|
b/ k|lt
;|f]t ;fwg tx÷lsl;d kl/df0f PsfO{ /sd f]t ;fwgsf]
PsfO{
hDdf
s_ l;kfn' 0.80 hjfg 700.00 560.00
>lds
v_ HofdL 7.00 hjfg 650.00 4550.00 5110.00
l;d]G6 0.4 d]=6= 16700.00 6680.00
!)–@) dL=dL=9'+uf -qm;\8_ /f]8f 0.86 3=dL= 3142.59 2702.62
lgdf{0f ;fdu|L
v;|f] afn'jf vf]nfsf] 0.425 3=dL= 3107.28 1320.59
;'k/ Knfli6;fOh/ 12.00 nL6/ 250.00 3000.00
Equipment L.s 76.65 76.65 13779.86
jf:tljs b//]6 18889.86
b/ k|lt 3=dL=sf] !%Ü 7]s]bf/ cf]e/x]8 2833.47
?= 21723.33 k}= hDdf b/ /]6 21723.33
10 kmnfdsf] kfOk (Prop), KnfOjf]8{ k|of]u u/L km;{ / :nfjsf] nflu kmdf{ agfpg] sfd .
b/ ljZn]if0fsf] nflu !)) j=ld= lnOPsf]
k|To]s ;|
b/ k|lt
;|f]t ;fwg tx÷lsl;d kl/df0f PsfO{ /sd f]t ;fwgsf]
PsfO{
hDdf
s_ l;kfn' 17.20 hjfg 700.00 12040.00
>lds
v_ HofdL 25.70 hjfg 650.00 16705.00 28745.00
!% dL=dL= jf]8{ 16.5 j=dL= 1215.88 20062.02
:yfgLo s'–sf7 0.232 3=dL= 54730.50 12697.47
lgdf{0f ;fdu|L
kmnfd] kfO{k (NMB 50-M) 4.4 ;+Vof 1940.00 8536.00
lsnf sfF6L 25.00 s]=hL= 112.00 2800.00 44095.49
jf:tljs b//]6 72840.49
b/ k|lt j=dL=sf] !%Ü 7]s]bf/ cf]e/x]8 10926.07
=
83766.56 ?= 837.66 k}= hDdf b/ /]6 83766.56
100
gf]6 M sf7 M ^ k6s;dd k|of]u ug{ ;lsg] To;kl5 @%Ü d"No afFsL /xg] lx;fan] ul/Psf]
1.6875x1.1x0.7516= 0.232
M KNffO{ M ^ k6s;dd k|of]u ug{ ;lsg] To;kl5 !)Ü d"No afFsL /xg] lx;fan] ul/Psf]
100x1.1x0.9/6=16.5
M kfO{k M !% k6s;Dd k|of]u ug{ ;lsg] To;kl5 @%Ü d"No afFsL /xg] lx;fan] ul/Psf]
88/15x0.75 =4.4

11 cf/=;L=;L= nflu kmnfd] 808L sf6\g], df]8\g]

gS:ff cg';f/ 7fpFdf /fvL afFWg] sfd
#) dL6/;Dd 9'jfgL ;lxt
b/ ljZn]if0fsf] nflu ! Df]=6= lnOPsf]
k|To]s ;|
b/ k|lt
;|f]t ;fwg tx÷lsl;d kl/df0f PsfO{ /sd f]t ;fwgsf]
PsfO{
hDdf
s_ l;kfn' 12.00 hjfg 700.00 8400.00
>lds
v_ HofdL 12.00 hjfg 650.00 7800.00 16200.00
808L (TMT rod) 1.05 d]=6= 84000.00 88200.00
lgdf{0f ;fdu|L
hL=cfO{=afFWg] tf/ 10.0 s]=hL= 92.00 920.00 89120.00
jf:tljs b//]6 105320.00
b/ k|lt d]=6=sf] !%Ü 7]s]bf/ cf]e/x]8 15798.00
?= 121118.00 k}= hDdf b/ /]6 121118.00
12 !@=% dL=dL= afSnf] l;d]G6 afn'jf -!M$_ df
l;lnË jfx]s cGoq Knfi6/ ug]{ .
b/ ljZn]if0fsf] nflu !)) j=dL= lnOPsf]
k|To]s ;|
b/ k|lt
;|f]t ;fwg tx÷lsl;d kl/df0f PsfO{ /sd f]t ;fwgsf]
PsfO{
hDdf
s_ l;kfn' 12.00 hjfg 700.00 8400.00
>lds
v_ HofdL 16.00 hjfg 650.00 10400.00 18800.00
l;d]G6 0.538 d]=6= 16700.00 8984.60
lgdf{0f ;fdu|L
afn'jf vf]nfsf] 1.46 3=dL= 3107.28 4536.62 13521.22

jf:tljs b//]6 32321.22

b/ k|lt j=dL=sf] !%Ü 7]s]bf/ cf]e/x]8 4848.18
37169.40 Ö ?= 371.69 k}= hDdf b/ /]6 37169.40
100

13 Ps sf]6 k|fO{d/ ;lxt b'O{ sf]6 j]b/sf]6 k]G6 ug]{ sfd

b/ ljZn]if0fsf] nflu !)) j=dL= lnOPsf]
k|To]s ;|
b/ k|lt
;|f]t ;fwg tx÷lsl;d kl/df0f PsfO{ /sd f]t ;fwgsf]
PsfO{
hDdf
s_ l;kfn' 5.80 hjfg 700.00 4060.00
>lds
v_ HofdL 5.80 hjfg 650.00 3770.00 7830.00
c:t/ 8.0 nL= 271.00 2168.00
lgdf{0f ;fdu|L
j]b/sf]6 16.00 nL= 612.00 9792.00 11960.00

jf:tljs b//]6 19790.00

b/ k|lt j=dL=sf] !%Ü 7]s]bf/ cf]e/x]8 2968.50
22758.50 Ö ?= 227.58 k}= hDdf b/ /]6 22758.50
100

14 Ps sf]6 k|fO{d/ ;lxt b'O{ sf]6 tof/L jf;]jn l8:6]Dk/ nufpg] sfd .
b/ ljZn]if0fsf] nflu !)) j=dL= lnOPsf]
k|To]s ;|
b/ k|lt
;|f]t ;fwg tx÷lsl;d kl/df0f PsfO{ /sd f]t ;fwgsf]
PsfO{
hDdf
s_ l;kfn' 5.80 hjfg 700.00 4060.00
>lds
v_ HofdL 5.80 hjfg 650.00 3770.00 7830.00
c:t/ 8.0 nL= 271.00 2168.00
lgdf{0f ;fdu|L
jf;]jn l8:6]Dk/ 16.00 nL= 217.00 3472.00 5640.00

jf:tljs b//]6 13470.00

b/ k|lt j=dL=sf] !%Ü 7]s]bf/ cf]e/x]8 2020.50
15490.50 Ö ?= 154.91 k}= hDdf b/ /]6 15490.50
100.00

15 tof/L Ogfd]n k]G6 b'O{ sf]6 nufpg] .

-Ps sf]6 k|fO{d/ ;lxt_
b/ ljZn]if0fsf] nflu !)) j=dL= lnOPsf]
k|To]s ;|
b/ k|lt
;|f]t ;fwg tx÷lsl;d kl/df0f PsfO{ /sd f]t ;fwgsf]
PsfO{
hDdf
s_ l;kfn' 12.00 hjfg 700.00 8400.00
>lds
v_ HofdL 8.00 hjfg 650.00 5200.00 13600.00
c:t/ 8.10 nL= 365.00 2956.50
lgdf{0f ;fdu|L
tof/L /+u 16.00 nL= 509.00 8144.00 11100.50

jf:tljs b//]6 24700.50

b/ k|lt j=dL=sf] !%Ü 7]s]bf/ cf]e/x]8 3705.07
28405.57 Ö ?= 284.05 k}= hDdf b/ /]6 28405.57
100
 16 # dL=dL= df]6fO{ d;Lgf] l;d]G6 3f]6\g] sfd .
b/ ljZn]if0fsf] nflu !) j=dL= lnOPsf]
k|To]s ;|
b/ k|lt
;|f]t ;fwg tx÷lsl;d kl/df0f PsfO{ /sd f]t ;fwgsf]
PsfO{
hDdf
s_ l;kfn' 1.00 hjfg 700.00 700.00
>lds
v_ HofdL 1.00 hjfg 650.00 650.00 1350.00

lgdf{0f ;fdu|L l;d]G6 d]=6=

0.0532 16700.00 888.44 888.44

jf:tljs b//]6 2238.44

=
b/ k|lt j=dL=sf] !%Ü 7]s]bf/ cf]e/x]8 335.76
2574.20 Ö ?= 257.42 k}= hDdf b/ /]6 2574.20
10

gf]6 M !=)) j08n h:tf nDafO{{ &@Ú–)Æ / rf}8fO{ @Ú–&=%Æ dfg]sf] . -&@Ú x @Ú–&=%=+ !&=%^ j=dL=_

22 #* dL=dL= -!½Æ_ afSnf] l;d]G6 s+qmL6 -!M@M$_ ˆnf]/ 9nfg u/L

l;d]G6 3f]6L tof/ ug]{ .
b/ ljZn]if0fsf] nflu !) j=dL= lnOPsf]
k|To]s ;|
b/ k|lt
;|f]t ;fwg tx÷lsl;d kl/df0f PsfO{ /sd f]t ;fwgsf]
PsfO{
hDdf
s_ l;kfn' 1.25 hjfg 700.00 875.00
>lds
v_ HofdL 2.00 hjfg 650.00 1300.00 2175.00
l;d]G6 0.13 d]=6= 16700.00 2171.00
lgdf{0f ;fdu|L jfn'jf 0.18 3=dL= 3107.28 559.31
!@ dL=dL /f]8f 0.36 3=dL= 3107.28 1118.62 3848.93
jf:tljs b//]6 6023.93
b/ k|lt j=dL=sf] = !%Ü 7]s]bf/ cf]e/x]8 903.58
6927.51 ?= 692.75 k}= hDdf b/ /]6 6927.51
10