Pra. Vi-Sarlahi

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 15

Name of the School : Pra. Vi.

Mandiratole
Location : Bhangaha - Bhawanipur - Basbariya Rural Municipality
Type of Buiulding : Masonary Building
No.of Storey : 1
Detail estimate sheet
S.No. Item Nos. Length Breadth Height Quantity Unit
Site Clearance and necessary
1.0
arrangement for work
1.1 Site Clearance work 1 job L.S
1.2 Demolition work
1.2.1 Demolition of Existing P.C.C. floor
14.00 0.35 0.30 0.45 0.66
Total 0.66 Cum

1.2.2 Removing of existing CGI sheet


1.00 17.46 6.88 120.12 Sqm

1.3 Scrapping of existing wall surface


14.00 0.25 2.70 9.45
Total 9.45 Sqm

2.0 Earthwork
Earth work in excavation for construction
of beam below existing ground
2.1
level/floor slab for anchoring vertical
band bars.
14.00 0.50 0.45 0.45 1.42
Total 1.42 Cum
Back filling of soil of beam below
2.2 existing ground level/floor slab for
anchoring vertical band bars.
1.0 70% of E/W excavation 0.99
Total 0.99 Cum

3.0 Brick soling work


14.00 0.35 0.30 1.47
1.47 Sqm
4.0 Cement concrete work

50 mm first coat micro concreting 1:1.5:3


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

Total Quantity (Scrapping of existing


1.00 Area = 9.45 0.05 0.47
brick wall)

1
Name of the School : Pra. Vi. Mandiratole
Location : Bhangaha - Bhawanipur - Basbariya Rural Municipality
Type of Buiulding : Masonary Building
No.of Storey : 1
Detail estimate sheet
S.No. Item Nos. Length Breadth Height Quantity Unit
Total 0.47 Cum
4.2 RCC 1:1.5:3
Tie beam 14.00 0.30 0.20 0.30 0.25
RCC band 8.00 2.53 0.23 0.15 0.70
0.95 Cum
4.3 PCC (1:2:4)
14.00 0.35 0.30 0.10 0.15
Total 0.15 Cum
5.0 Steel reinforcement
i 10 mm dia. Bar - tie beam 14.00 1.20 0.62 10.37
7 mm dia. tie bar 14.00 2.40 0.30 10.16
ii Splint on wall
8 mm dia. mesh bar 14.00 7.80 0.40 43.13
14.00 3.87 0.14 7.55
8 mm dia. anchorage bar 14.00 2.94 0.40 16.26
RCC band
8 mm dia. bar 8.00 2.53 0.62 12.55
72.00 0.29 0.40 8.11
Total steel reinforcement 108.13 Kg

6.0 Form Work


For Tie Beam 28.00 0.35 0.30 2.94
Total 2.94 Sqm

7.0 Anchoring work 1.000 1 job LS

8.0 Plaster work


Ground floor 4 16.260 2.600 169.104
6 4.570 2.600 71.292
Deduct
Door -4 0.880 2.200 -7.744
Windowa -12 0.880 1.200 -12.672
219.98 Sqm

9.0 Finishing work


9.1 Paint work
9.1.1 Weather coat
Ground floor 2.00 16.26 2.60 84.55
2.00 4.57 2.60 23.76

2
Name of the School : Pra. Vi. Mandiratole
Location : Bhangaha - Bhawanipur - Basbariya Rural Municipality
Type of Buiulding : Masonary Building
No.of Storey : 1
Detail estimate sheet
S.No. Item Nos. Length Breadth Height Quantity Unit
Deduction
Door -4.00 0.88 2.20 -7.74
Window -12.00 0.88 1.20 -12.67
87.90 Sqm
9.1.2 Distemper paint
Ground floor 2.00 16.26 2.88 93.50
4.00 4.57 2.88 52.56
Deduction
Door -4.00 0.88 2.20 -7.74
Window -12.00 0.88 1.20 -12.67
125.63 Sqm

9.1.3 Enamel paint


Door 4.00 0.88 2.20 7.74
Window 12.00 0.88 1.20 12.67
Truss & members 1.00 Area = 29.00 29.00
49.42 Sqm

9.2 Flooring work


9.2.1 3 mm cement punning 2.000 7.800 4.570 71.29
1.000 1.200 16.260 19.51
90.80 Sqm

10.0 Roofing work Wt./m


10.1 50 mm MS pipe for roofing 16.00 0.80 12.80 5.95 76.16 Kg
10.2 0.45 mm color CGI sheet 1.00 17.46 6.88 120.12
1.00 17.46 0.91 15.97
136.09 Sqm

3
Name of the School : Pra. Vi. Mandiratole
Location : Bhangaha - Bhawanipur - Basbariya Rural Municipality
Type of Buiulding : Masonary Building
No.of Storey : 1
Summary & abstract of cost
S.No. Description Unit Quantity Rate Amount
1.0 Site Clearance/ Protection Works
1.1 Site Clearance work L.S 1.00 5,000.00 5,000.00
1.2 Demolition work

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


perfect line, level for tie beam works and
disposing the debris including transportation of
1.2.1 Cum 0.66 2,990.00 1,977.89
debris, cleaning the site all complete as per
drawing, specification and instruction by the
Engineer.

Removing of existing CGI sheet of ant shape size


& thickness including all the supporting members
1.2.2 Sqm 120.12 51.63 6,202.04
& keeping all debris far away from the site. All
complete as per instruction of 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,
1.3 surface cleaning and disposing the debris Sqm 9.45 160.00 1,512.00
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 for tie beam works
including dressing of sides and proper
compaction to trench bed, disposing of excess soil
2.1 Cum 1.42 523.25 741.71
and 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 complete compaction & make ready for
2.2 Cum 0.99 375.53 372.62
soling works. All complete as per drawing,
specification and instruction by Engineer
3.0 Brick soling work
Supply & laying of flat brick soling for tie beam
3.1 base in perfect line & level. All complete as per Sqm 1.47 1,374.69 2,020.79
drawing & instruction of engineer.

4
Name of the School : Pra. Vi. Mandiratole
Location : Bhangaha - Bhawanipur - Basbariya Rural Municipality
Type of Buiulding : Masonary Building
No.of Storey : 1
Summary & abstract of cost
S.No. Description Unit Quantity Rate Amount
4.0 Cement concrete works

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


ratio for 50 mm thick micro concrete on wall
surface for splint band work with stone aggregate
4.1 4.75mm with proper compaction and completion Cum 0.47 21,723.30 10,264.26
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 tie beam with stone aggregate
6mm down with proper compaction and
4.2 completion to perfect line, level and finishing Cum 0.95 18,233.34 17,326.78
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
4.3 compaction and completion to perfect line, level Cum 0.15 14,752.72 2,168.65
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
5.1 bar bending schedule including straightening, Kg 108.13 121.12 13,096.18
cutting, bending, placing and binding in position
by binding wires all complete as per drawing,
specification and instruction by the Engineer.

6.0 Formwork

5
Name of the School : Pra. Vi. Mandiratole
Location : Bhangaha - Bhawanipur - Basbariya Rural Municipality
Type of Buiulding : Masonary Building
No.of Storey : 1
Summary & abstract of cost
S.No. Description Unit Quantity Rate Amount

Providing, fitting and fixing standard formwork of


shuttering plywood including all necessary
metal/wooden props, bracing, wedges and nails
6.1 etc. and careful removal of form works at Sqm 2.94 837.66 2,462.72
approved time for all type of R.C.C. works all
complete as per specification and instruction by
the Engineer.

7.0 Anchoring work L.S 1.00 10,000.00 10,000.00


8.0 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
8.1 Sqm 219.98 371.69 81,764.37
plaster and new plaster including cleaning and
wetting the surface and curing all complete as per
specification and instruction by the Engineer.

9.0 Finishing work


9.1 Painting Works

Supply & laying of two coats of weather coat


paint on outer dry plastered surface with one coat
9.1.1 of primer including scaffolding & other Sqm 87.90 227.58 20,004.28
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
9.1.2 primer including scaffolding & other accessories Sqm 125.63 154.91 19,461.33
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
9.1.3 Sqm 49.42 284.05 14,036.61
& other accessories for paint work. All complete
as per instruction of engineer.

9.2 Flooring Works

6
Name of the School : Pra. Vi. Mandiratole
Location : Bhangaha - Bhawanipur - Basbariya Rural Municipality
Type of Buiulding : Masonary Building
No.of Storey : 1
Summary & abstract of cost
S.No. Description Unit Quantity Rate Amount

Providing and laying 3 mm thick cement sand


punning (1:1) on floor including mixing laying
9.2.2 and rubbing with steel trowel to a hard, smooth Sqm 90.80 257.42 23,374.77
and shining surface and curing all complete as per
specification and instruction nett.

10.0 Roofing work


Supply, fabrication & errection of MS pipe of
specified size for additional support for truss
members including connection accessories for
10.1 Kg 76.16 160.33 12,210.73
fixing work with one coat of primer & two coats
of enamel paint. All complete as per drawing &
instruction of engineer.

Supply, fixing 0.45mm thick color CGI sheet


including necessary bitumen washer, nut bolt etc
10.2 Sqm 136.09 1,059.11 144,138.85
for laying work. All complete as per instruction of
engineer.

Total amount without VAT : 388,136.58


VAT @ 13% 50,457.76
Total amount with VAT 438,594.33

7
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|df hf]8]sf] uf/f] eTsfO{ To;af6 cfPsf] ;fdfu+|L !) dL= x6fpg] sfd .
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 2.12 ;+Vof 650.00 1378.00 1378.00
jf:tljs b//]6 1378.00
b/ k|lt 3=dL=sf] !%Ü 7]s]bf/ cf]e/x]8 206.70
?= 1584.70 k}= hDdf b/ /]6 1584.70

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

8
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 r]K6f] O{6f -!M^_ l;d]G6 afn'jfdf 5fkL !M@ l;d]G6, afn'jf


hf]gL{df l6Ksf/ 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' 2.25 hjfg 700.00 1575.00
>lds
v_ HofdL 3.25 hjfg 650.00 2112.50 3687.50
O{6f 430.00 uf]6f 14.54 6252.20
lgdf{0f ;fdu|L l;d]G6 0.078 d]=6= 16700.00 1302.60
afn'jf vf]nfsf] 0.229 3=dL= 3107.28 711.56 8266.36
jf:tljs b//]6 11953.86
b/ k|lt j=dL=sf] !%Ü 7]s]bf/ cf]e/x]8 1793.07
13746.93 Ö ?= 1374.69 k}= hDdf b/ /]6 13746.93
10
gf]6 M lrDgL e§fsf] O{6f .

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

9
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]8f0.86 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

9 e'O{tNnfdf lrDgL e§fsf] O{6f pknAw ug]{,


l;d]G6 d;nf -!M$_ tof/ u/L uf/f] nufpg]
sfd #) dL6/;Dd 9'jfgL ;lxt
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' 1.50 hjfg 700.00 1050.00
>lds v_ HofdL 2.20 hjfg 650.00 1430.00
u_ HofdL 0.20 hjfg 650.00 130.00 2610.00
O{6f 560 uf]6f 14.54 8142.40
lgdf{0f ;fdu|L l;d]G6 0.10 d]=6= 16700.00 1670.00
afn'jf vf]nfsf] 0.28 3=dL= 3107.28 870.03
kfgL 130.00 nL6/ 0.31 40.30 10722.73
v6sf] ;ffdfg -u_ sf] #Ü n] 3.90

10
jf:tljs b//]6 13336.63
b/ k|lt 3=dL=sf] !%Ü 7]s]bf/ cf]e/x]8 2000.49
?= 15337.12 k}= hDdf b/ /]6 15337.12

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- 4.4 ;+Vof 1940.00 8536.00
M)
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]

11
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

12
>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

17 dfn;fdfg pknAw u/L )=$% dL=dL= afSnf] ;L=hL=cfO{= zL6 -h:tf kftfsf]_ 5fgf 5fpg] sfd k'/f .
b/ ljZn]if0fsf] nflu !) j=ld= lnOPsf]
k|To]s ;|
;|f]t ;fwg tx÷lsl;d kl/df0f PsfO{ b/ k|lt PsfO{ /sd f]t ;fwgsf]
hDdf
s_ l;kfn' 1.10 hjfg 700.00 770.00
>lds
v_ HofdL 1.25 hjfg 650.00 812.50 1582.50
CGI kftf @$ u]h (0.45 mm) 12.00 j=dL= 527.30 6327.57
* dL=dL= jf]N6 g6 30.00 uf]6f 28.00 840.00
lgdf{0f ;fdu|L
h] x's 25.00 uf]6f 11.79 294.64
lj6'ldg jfz/ 55.00 uf]6f 3.00 165.00 7627.21

jf:tljs b//]6 9209.71


b/ k|lt j=dL=sf] !%Ü 7]s]bf/ cf]e/x]8 1381.45
=
10591.16 ?= 1059.11 k}= hDdf b/ /]6 10591.16
10
gf]6 M !=)) j08n h:tf nDafO{{ &@Ú–)Æ / rf}8fO{ @Ú–&=%Æ dfg]sf] . -&@Ú x @Ú–&=%=+ !&=%^ j=dL=_

18 #* 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

13
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

19 cf/=l;=l;= jf cf/=lj=l;= sfd eTsfO{ To;af6 cfPsf] ;fdu|L


!) dL= k/ x6fpg] sfd .
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 11.00 ;+Vof 650.00 7150.00 7150.00

jf:tljs b//]6 7150.00


b/ k|lt 3=dL=sf] !%Ü 7]s]bf/ cf]e/x]8 1072.50
?= 8222.50 k}= hDdf b/ /]6 8222.50

20 ljleGg ;fO{hsf] kmnfd] PËn km]lj|s]zg u/L k|fOd/ k]G6 ;lxt ug]{ sfd .
b/ ljZn]if0fsf] nflu !*=($ s]=hL== lnOPsf]
k|To]s ;|
b/ k|lt
;|f]t ;fwg tx÷lsl;d kl/df0f PsfO{ /sd f]t ;fwgsf]
PsfO{
hDdf
>lds l;kfn' 0.687 hjfg 700.00 480.90
HofdL 0.781 hjfg 650.00 507.65 988.55
;j} k|sf/sf]
lgdf{0f ;fdu| kmnfd] PËn 18.940 s]=hL= 81.42 1542.09
k|fOd/ k]G6 - cGbfhL 110.00 1652.09
jf:tljs b//]6 2640.64
b/ k|lt s]=hL= sf] !%Ü 7]s]bf/ cf]e/x]8 396.09
3036.73 Ö ?= 160.33 k}= hDdf b/ /]6 3036.73
18.94

21 h:tfkftfsf] 5fgf eTsfO{ To;af6 lg:s]sf sf7 tyf kmnfd] lgdf{0f ;fdu|Lx?
!) dL= k/ nlu ldnfO{ yfs nufpg] sfo{ .
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
>lds s_ l;kfn' 0.027 hjfg 700.00 18.90
v_ HofdL 0.04 hjfg 650.00 26.00 44.90

14
jf:tljs b//]6 44.90
b/ k|lt j=dL=sf] !%Ü 7]s]bf/ cf]e/x]8 6.73
51.63 hDdf b/ /]6 51.63
gf]6 M pk/f]Qm HofdL ;+Vof cf=g+= !( -^_ df lbOPsf] kl/df0fsf] %)Ü cg'dfg ul/P{sf] .

15

You might also like