ifj;kstuk izfrosnu

bdkbZ dk uke ,oa irk& flykbZ lsUVj ¼jsfMesM xkjesUVl½]

1 xzke& ekyMhg] iksLV& ekfr;k] Fkkuk& xksìk eq0] ftyk& xksM~Mk]
fiu& 814133] >kj[kaM+A
LoRrokf/kdkjh @lk>snkj dk uke ,oa iwjk irk& fujatu eka>h]
2 xzke& ekyMhg] iksLV& ekfr;k] Fkkuk& xksìk eq0] ftyk& xksM~Mk]
fiu& 814133] >kj[kaM+A
3 bdkbZ dh {kerk ¼izfr o"kZ½& 846,300.00
4 vukorhZ ¼uu&jsdfjax½ O;; &
¼d½ Hkqfe ,oa Hkou& Loa;
¼[k½ e'khu la;a= ,oa midj.k& 150,000.00
Øekad e'khu dk uke vnn nj ewY;
1 As Per Quotation 1 150,000.00 150,000.00
fctyh pfyr flykbZ e'khu -
bUVjykWd e'khu -
QuhZpj] vU; -
-
dqy :Ik;s%& 150,000.00
5 vkorhZ] jsdfjax] O;; izfrekg
¼d½ dPpk eky dk vko';drk ¼izfrekg½
Øekad dPpk eky dk uke vkdkj ek=k nj ewY;
1 /kkxk] cVu] iSfdax o vU; fQfVax l 1 20,000.00 20,000.00
- -
- -

-
dqy %& 20,000.00
¼[k½ Jfed ,oa etnwj ¼izfrekg½
Øekad laoxZ la[;k ek=k nj jkf'k
1 dq'ky Jfed 1 10,000.00 10,000.00
2 vdq'ky Jfed 2 8,000.00 16,000.00
-
dqy %& 26,000.00
¼x½ fofHkUu enksa ij O;; ¼izfrekg½ &
1 fdjk;k & - -
2 j[k j[kko [kpZ & 1,000.00 1,000.00
3 Mkd ,oa LVs'kujh& - -
4 ejEefr ,oa lsok& 1,000.00 1,000.00
5 ;krk;kr & 1,000.00 1,000.00
6 bZa/ku ¼fctyh Mhty vkfn½ & -
7 vU; [kPkZ & 1,000.00 1,000.00
 dqy %& 4,000.00

6 dqy vkorhZ jsdfjax ¼O;;½ izfrekg

¼d½ dPpk eky dh vko';drk 20,000.00
¼[k½ Jfed ,oa etnwj 26,000.00
¼x½ fofo/k enksa ij O;; 4,000.00
dqy %& 50,000.00

7 dk;Z'khy iwath dh vko';drk ¼rhu ekg½

50,000.00 3 150,000.00
dqy %& 150,000.00

8 ;kstuk ij dqy O;; &

¼d½ e'khu@l;a= ,oa midj.k & 150,000.00 150,000.00
¼[k½ dk;Z'khy iwath & 150,000.00 150,000.00
dqy %& 300,000.00

9 mRiknu ij O;; ¼okf"kZd½

¼d½ dPpk eky 20000.00 240,000.00
¼[k½ Je ,oa etnwjh 26000.00 312,000.00
¼x½ fofo/k O;; 4000.00 48,000.00
¼?k½ ;kstuk ykxr ij cSad _.k dk lwn @12% 300000.00 36,000.00
¼p½ e'khu midkj.k ij gzkl @10% 150000.00 15,000.00
dqy %& 651,000.00

10 foØh ls vkenuh ¼okf"kZd½ ek=k ewY;

651,000.00

dqy %& 651,000.00

11 foØh ls vkenuh ¼okf"kZd½ @30%ek=k ewY;
846,300.00

dqy %& 846,300.00

12 d & fczdzh ls vk; 195,300.00

ykHk ¼okf"k
[k & okf"kZd mRiknu 846,300.00
fofo/k djksa ¼VSDl½ ds iwoZ dh vk; okf"kZd 195,300.00
vkosnd dk gLrk{kj
 ifj;kstuk izfrosnu
bdkbZ dk uke ,oa irk& elkyk m|ksx] xzke& ekyMhg] iksLV&
1
eksrh;k] Fkkuk& ¼eq0½] ftyk& xksM~Mk] fiu&814133] >kj[kaM+A
LoRrokf/kdkjh @lk>snkj dk uke ,oa iwjk irk& eaVw eka>h]
2 xzke&ekyMhg] iksLV&eksrh;k] Fkkuk&xksìk ¼eq0½] ftyk&
xksM~Mk] fiu&814133] >kj[kaM+A
3 bdkbZ dh {kerk ¼izfr o"kZ½& 580,635.00
4 vukorhZ ¼uu&jsdfjax½ O;; &
¼d½ Hkqfe ,oa Hkou& Loa;
¼[k½ e'khu la;a= ,oa midj.k& 101,000.00
Øekad e'khu dk uke vnn nj ewY;
1 As Per Quotation 1 101,000.00 101,000.00
-
-
-
-
dqy :Ik;s%& 101,000.00
5 vkorhZ] jsdfjax] O;; izfrekg
¼d½ dPpk eky dk vko';drk ¼izfrekg½
Øekad dPpk eky dk uke vkdkj ek=k nj ewY;
1 gYnh] /kfu;k] thjk o vU; elkyk 1 15,000.00 15,000.00
- -
- -

-
dqy %& 15,000.00
¼[k½ Jfed ,oa etnwj ¼izfrekg½
Øekad laoxZ la[;k ek=k nj jkf'k
1 dq'ky Jfed 1 8,000.00 8,000.00
2 vdq'ky Jfed 1 6,000.00 6,000.00
-
dqy %& 14,000.00
¼x½ fofHkUu enksa ij O;; ¼izfrekg½ &
1 fdjk;k & - -
2 j[k j[kko [kpZ & 500.00 500.00
3 Mkd ,oa LVs'kujh& - -
4 ejEefr ,oa lsok& 1,000.00 1,000.00
5 ;krk;kr & 1,000.00 1,000.00
6 bZa/ku ¼fctyh Mhty vkfn½ & 1,000.00 1,000.00
7 vU; [kPkZ & 500.00 500.00
 dqy %& 4,000.00

6 dqy vkorhZ jsdfjax ¼O;;½ izfrekg

¼d½ dPpk eky dh vko';drk 15,000.00
¼[k½ Jfed ,oa etnwj 14,000.00
¼x½ fofo/k enksa ij O;; 4,000.00
dqy %& 33,000.00

7 dk;Z'khy iwath dh vko';drk ¼rhu ekg½

33,000.00 3 99,000.00
dqy %& 99,000.00

8 ;kstuk ij dqy O;; &

¼d½ e'khu@l;a= ,oa midj.k & 101,000.00 101,000.00
¼[k½ dk;Z'khy iwath & 99,000.00 99,000.00
dqy %& 200,000.00

9 mRiknu ij O;; ¼okf"kZd½

¼d½ dPpk eky 15000.00 180,000.00
¼[k½ Je ,oa etnwjh 14000.00 168,000.00
¼x½ fofo/k O;; 4000.00 48,000.00
¼?k½ ;kstuk ykxr ij cSad _.k dk lwn @12% 200000.00 24,000.00
¼p½ e'khu midkj.k ij gzkl @10% 101000.00 10,100.00
dqy %& 430,100.00

10 foØh ls vkenuh ¼okf"kZd½ ek=k ewY;

430,100.00

dqy %& 430,100.00

11 foØh ls vkenuh ¼okf"kZd½ @35%ek=k ewY;
580,635.00

dqy %& 580,635.00

12 d & fczdzh ls vk; 150,535.00

ykHk ¼okf"k
[k & okf"kZd mRiknu 580,635.00
fofo/k djksa ¼VSDl½ ds iwoZ dh vk; okf"kZd 150,535.00
vkosnd dk gLrk{kj
 ifj;kstuk izfrosnu
bdkbZ dk uke ,oa irk& gs.Myqe ¼diM+k fuekZ.k½] xzke&
1 cq/kokpd] iksLV& eky eaMjks] Fkkuk& BkdqjxaxVh] ftyk&
xksM~Mk] fiu& 813208]
LoRrokf/kdkjh @lk>snkj>kj[kaM+A
dk uke ,oa iwjk irk& eq0 v;qc vkye]
2 xzke& cq/kokpd] iksLV& eky eaMjks] Fkkuk& BkdqjxaxVh] ftyk&
xksM~Mk] fiu& 813208] >kj[kaM+A
3 bdkbZ dh {kerk ¼izfr o"kZ½& 855,725.00
4 vukorhZ ¼uu&jsdfjax½ O;; &
¼d½ Hkqfe ,oa Hkou& Loa;
¼[k½ e'khu la;a= ,oa midj.k& 42,500.00
Øekad e'khu dk uke vnn nj ewY;
1 As Per Quotation 1 42,500.00 42,500.00
-
-
-
-
dqy :Ik;s%& 42,500.00
5 vkorhZ] jsdfjax] O;; izfrekg
¼d½ dPpk eky dk vko';drk ¼izfrekg½
Øekad dPpk eky dk uke vkdkj ek=k nj ewY;
1 /kkxk] dksdqu o vU;~ 1 34,000.00 34,000.00
- -
- -

-
dqy %& 34,000.00
¼[k½ Jfed ,oa etnwj ¼izfrekg½
Øekad laoxZ la[;k ek=k nj jkf'k
1 dq'ky Jfed 1 10,000.00 10,000.00
2 vdq'ky Jfed 1 8,000.00 8,000.00
-
dqy %& 18,000.00
¼x½ fofHkUu enksa ij O;; ¼izfrekg½ &
1 fdjk;k & - -
2 j[k j[kko [kpZ & - -
3 Mkd ,oa LVs'kujh& - -
4 ejEefr ,oa lsok& - -
5 ;krk;kr & - -
6 bZa/ku ¼fctyh Mhty vkfn½ & - -
7 vU; [kPkZ & 500.00 500.00
 dqy %& 500.00

6 dqy vkorhZ jsdfjax ¼O;;½ izfrekg

¼d½ dPpk eky dh vko';drk 34,000.00
¼[k½ Jfed ,oa etnwj 18,000.00
¼x½ fofo/k enksa ij O;; 500.00
dqy %& 52,500.00

7 dk;Z'khy iwath dh vko';drk ¼rhu ekg½

52,500.00 3 157,500.00
dqy %& 157,500.00

8 ;kstuk ij dqy O;; &

¼d½ e'khu@l;a= ,oa midj.k & 42,500.00 42,500.00
¼[k½ dk;Z'khy iwath & 157,500.00 157,500.00
dqy %& 200,000.00

9 mRiknu ij O;; ¼okf"kZd½

¼d½ dPpk eky 34000.00 408,000.00
¼[k½ Je ,oa etnwjh 18000.00 216,000.00
¼x½ fofo/k O;; 500.00 6,000.00
¼?k½ ;kstuk ykxr ij cSad _.k dk lwn @12% 200000.00 24,000.00
¼p½ e'khu midkj.k ij gzkl @10% 42500.00 4,250.00
dqy %& 658,250.00

10 foØh ls vkenuh ¼okf"kZd½ ek=k ewY;

658,250.00

dqy %& 658,250.00

11 foØh ls vkenuh ¼okf"kZd½ @30%ek=k ewY;
855,725.00

dqy %& 855,725.00

12 d & fczdzh ls vk; 197,475.00

ykHk ¼okf"k
[k & okf"kZd mRiknu 855,725.00
fofo/k djksa ¼VSDl½ ds iwoZ dh vk; okf"kZd 197,475.00
vkosnd dk gLrk{kj
 ifj;kstuk izfrosnu
bdkbZ dk uke ,oa irk& bysDVªkfuDl ,.M Dokby cSfMax] xzke&
1 ] IkksLV& ] Fkkuk& ] ftyk&xksM~Mk] fiu& ]
>kj[kaM+A
LoRrokf/kdkjh @lk>snkj dk uke ,oa iwjk irk& ]
2 xzke& ] iksLV& ] Fkkuk& ] ftyk&xksM~Mk]
fiu& ] >kj[kaM+A
3 bdkbZ dh {kerk ¼izfr o"kZ½& 1,337,258.00
4 vukorhZ ¼uu&jsdfjax½ O;; &
¼d½ Hkqfe ,oa Hkou& Loa;
¼[k½ e'khu la;a= ,oa midj.k& 125,000.00
Øekad e'khu dk uke vnn nj ewY;
1 As Per Quotation 1 125,000.00 125,000.00
-
-
-
-
dqy :Ik;s%& 125,000.00
5 vkorhZ] jsdfjax] O;; izfrekg
¼d½ dPpk eky dk vko';drk ¼izfrekg½
Øekad dPpk eky dk uke vkdkj ek=k nj ewY;
1 rkj ,oa vU; 1 50,000.00 50,000.00
- -
- -

-
dqy %& 50,000.00
¼[k½ Jfed ,oa etnwj ¼izfrekg½
Øekad laoxZ la[;k ek=k nj jkf'k
1 dq'ky Jfed 1 10,000.00 10,000.00
2 vdq'ky Jfed 2 8,000.00 16,000.00
-
dqy %& 26,000.00
¼x½ fofHkUu enksa ij O;; ¼izfrekg½ &
1 fdjk;k & - -
2 j[k j[kko [kpZ & 1,000.00 1,000.00
3 Mkd ,oa LVs'kujh& 500.00 500.00
4 ejEefr ,oa lsok& 1,000.00 1,000.00
5 ;krk;kr & 1,000.00 1,000.00
6 bZa/ku ¼fctyh Mhty vkfn½ & 1,000.00 1,000.00
7 vU; [kPkZ & 500.00 500.00
 dqy %& 5,000.00

6 dqy vkorhZ jsdfjax ¼O;;½ izfrekg

¼d½ dPpk eky dh vko';drk 50,000.00
¼[k½ Jfed ,oa etnwj 26,000.00
¼x½ fofo/k enksa ij O;; 5,000.00
dqy %& 81,000.00

7 dk;Z'khy iwath dh vko';drk ¼rhu ekg½

81,000.00 3 243,000.00
dqy %& 243,000.00

8 ;kstuk ij dqy O;; &

¼d½ e'khu@l;a= ,oa midj.k & 125,000.00 125,000.00
¼[k½ dk;Z'khy iwath & 243,000.00 243,000.00
dqy %& 368,000.00

9 mRiknu ij O;; ¼okf"kZd½

¼d½ dPpk eky 50000.00 600,000.00
¼[k½ Je ,oa etnwjh 26000.00 312,000.00
¼x½ fofo/k O;; 5000.00 60,000.00
¼?k½ ;kstuk ykxr ij cSad _.k dk lwn @12% 368000.00 44,160.00
¼p½ e'khu midkj.k ij gzkl @10% 125000.00 12,500.00
dqy %& 1,028,660.00

10 foØh ls vkenuh ¼okf"kZd½ ek=k ewY;

1,028,660.00

dqy %& 1,028,660.00

11 foØh ls vkenuh ¼okf"kZd½ @30%ek=k ewY;
1,337,258.00

dqy %& 1,337,258.00

12 d & fczdzh ls vk; 308,598.00

ykHk ¼okf"k
[k & okf"kZd mRiknu 1,337,258.00
fofo/k djksa ¼VSDl½ ds iwoZ dh vk; okf"kZd 308,598.00
vkosnd dk gLrk{kj
 ifj;kstuk izfrosnu
bdkbZ dk uke ,oa irk& xeyk ,oa eqfrZ fuekZ.k] xzke& ekyMhg ]
1 iksLV& eksfr;k] Fkkuk& xksM~Mk ¼eq0½] ftyk& xksM~Mk]
fiu&814133]
LoRrokf/kdkjh>kj[kaM+A
@lk>snkj dk uke ,oa iwjk irk& bUny eka>h]
2 xzke& ekyMhg ] iksLV& eksfr;k] Fkkuk&xksìk ¼eq0½] ftyk&
xksM~Mk] fiu&814133] >kj[kaM+A
3 bdkbZ dh {kerk ¼izfr o"kZ½& 716,800.00
4 vukorhZ ¼uu&jsdfjax½ O;; &
¼d½ Hkqfe ,oa Hkou& Loa;
¼[k½ e'khu la;a= ,oa midj.k& 80,000.00
Øekad e'khu dk uke vnn nj ewY;
1 As Per Quotation 1 80,000.00 80,000.00
-
-
-
-
dqy :Ik;s%& 80,000.00
5 vkorhZ] jsdfjax] O;; izfrekg
¼d½ dPpk eky dk vko';drk ¼izfrekg½
Øekad dPpk eky dk uke vkdkj ek=k nj ewY;
1 jax] flesUV] feV~Vh] ckjful vU; le 1 15,000.00 15,000.00
- -
- -
- -
- -
dqy %& 15,000.00
¼[k½ Jfed ,oa etnwj ¼izfrekg½
Øekad laoxZ la[;k ek=k nj jkf'k
1 dq'ky Jfed 1 10,000.00 10,000.00
2 vdq'ky Jfed 1 8,000.00 8,000.00
-
dqy %& 18,000.00
¼x½ fofHkUu enksa ij O;; ¼izfrekg½ &
1 fdjk;k & - -
2 j[k j[kko [kpZ & 1,000.00 1,000.00
3 Mkd ,oa LVs'kujh& - -
4 ejEefr ,oa lsok& 1,000.00 1,000.00
5 ;krk;kr & 3,000.00 3,000.00
6 bZa/ku ¼fctyh Mhty vkfn½ & 2,000.00 2,000.00
7 vU; [kPkZ & - -
 dqy %& 7,000.00

6 dqy vkorhZ jsdfjax ¼O;;½ izfrekg

¼d½ dPpk eky dh vko';drk 15,000.00
¼[k½ Jfed ,oa etnwj 18,000.00
¼x½ fofo/k enksa ij O;; 7,000.00
dqy %& 40,000.00

7 dk;Z'khy iwath dh vko';drk ¼rhu ekg½

40,000.00 3 120,000.00
dqy %& 120,000.00

8 ;kstuk ij dqy O;; &

¼d½ e'khu@l;a= ,oa midj.k & 80,000.00 80,000.00
¼[k½ dk;Z'khy iwath & 120,000.00 120,000.00
dqy %& 200,000.00

9 mRiknu ij O;; ¼okf"kZd½

¼d½ dPpk eky 15000.00 180,000.00
¼[k½ Je ,oa etnwjh 18000.00 216,000.00
¼x½ fofo/k O;; 7000.00 84,000.00
¼?k½ ;kstuk ykxr ij cSad _.k dk lwn @12% 200000.00 24,000.00
¼p½ e'khu midkj.k ij gzkl @10% 80000.00 8,000.00
dqy %& 512,000.00

10 foØh ls vkenuh ¼okf"kZd½ ek=k ewY;

512,000.00

dqy %& 512,000.00

11 foØh ls vkenuh ¼okf"kZd½ @40%ek=k ewY;
716,800.00

dqy %& 716,800.00

12 d & fczdzh ls vk; 204,800.00

ykHk ¼okf"k
[k & okf"kZd mRiknu 716,800.00
fofo/k djksa ¼VSDl½ ds iwoZ dh vk; okf"kZd 204,800.00
vkosnd dk gLrk{kj
 ifj;kstuk izfrosnu
bdkbZ dk uke ,oa irk& foMh;ks ,oa QksVks LVqwfM;ks] xzke&
1 PkkSjk] iksLV& ?kkV dqjkok] Fkkuk& iFkjxkek] ftyk& xksM~Mk]
fiu& 814147] >kj[kaM+A
LoRrokf/kdkjh @lk>snkj dk uke ,oa iwjk irk& iznhi ;kno] xzke&
2 PkkSjk] iksLV& ?kkV dqjkok] Fkkuk& iFkjxkek] ftyk& xksM~Mk]
fiu& 814147] >kj[kaM+A>kj[kaM+A >kj[kaM+A
3 bdkbZ dh {kerk ¼izfr o"kZ½& 1,145,475.00
4 vukorhZ ¼uu&jsdfjax½ O;; &
¼d½ Hkqfe ,oa Hkou& Loa;
¼[k½ e'khu la;a= ,oa midj.k& 205,000.00
Øekad e'khu dk uke vnn nj ewY;
1 As Per Quotation 1 205,000.00 205,000.00
-
-
-
-
dqy :Ik;s%& 205,000.00
5 vkorhZ] jsdfjax] O;; izfrekg
¼d½ dPpk eky dk vko';drk ¼izfrekg½
Øekad dPpk eky dk uke vkdkj ek=k nj ewY;
1 dkxt] dkjVst] vU; 1 30,000.00 30,000.00
- -
- -

-
dqy %& 30,000.00
¼[k½ Jfed ,oa etnwj ¼izfrekg½
Øekad laoxZ la[;k ek=k nj jkf'k
1 dq'ky Jfed 1 12,000.00 12,000.00
2 vdq'ky Jfed 2 8,000.00 16,000.00
-
dqy %& 28,000.00
¼x½ fofHkUu enksa ij O;; ¼izfrekg½ &
1 fdjk;k & - -
2 j[k j[kko [kpZ & 1,000.00 1,000.00
3 Mkd ,oa LVs'kujh& 1,000.00 1,000.00
4 ejEefr ,oa lsok& 1,000.00 1,000.00
5 ;krk;kr & 1,000.00 1,000.00
6 bZa/ku ¼fctyh Mhty vkfn½ & 1,000.00 1,000.00
7 vU; [kPkZ & 2,000.00 2,000.00
 dqy %& 7,000.00

6 dqy vkorhZ jsdfjax ¼O;;½ izfrekg

¼d½ dPpk eky dh vko';drk 30,000.00
¼[k½ Jfed ,oa etnwj 28,000.00
¼x½ fofo/k enksa ij O;; 7,000.00
dqy %& 65,000.00

7 dk;Z'khy iwath dh vko';drk ¼rhu ekg½

65,000.00 3 195,000.00
dqy %& 195,000.00

8 ;kstuk ij dqy O;; &

¼d½ e'khu@l;a= ,oa midj.k & 205,000.00 205,000.00
¼[k½ dk;Z'khy iwath & 195,000.00 195,000.00
dqy %& 400,000.00

9 mRiknu ij O;; ¼okf"kZd½

¼d½ dPpk eky 30000.00 360,000.00
¼[k½ Je ,oa etnwjh 28000.00 336,000.00
¼x½ fofo/k O;; 7000.00 84,000.00
¼?k½ ;kstuk ykxr ij cSad _.k dk lwn @12% 400000.00 48,000.00
¼p½ e'khu midkj.k ij gzkl @10% 205000.00 20,500.00
dqy %& 848,500.00

10 foØh ls vkenuh ¼okf"kZd½ ek=k ewY;

848,500.00

dqy %& 848,500.00

11 foØh ls vkenuh ¼okf"kZd½ @35%ek=k ewY;
1,145,475.00

dqy %& 1,145,475.00

12 d & fczdzh ls vk; 296,975.00

ykHk ¼okf"k
[k & okf"kZd mRiknu 1,145,475.00
fofo/k djksa ¼VSDl½ ds iwoZ dh vk; okf"kZd 296,975.00
vkosnd dk gLrk{kj
 ifj;kstuk izfrosnu
bdkbZ dk uke ,oa irk& dqekj VsUV gkml] xzke&csykjh] iksLV&
1
iFkjk] Fkkuk& xksìk uxj] ftyk& xksM~Mk] fiu& 814133] >kj[kaM+A
LoRrokf/kdkjh @lk>snkj dk uke ,oa iwjk irk& vejnhi dqkekj
2 egrks] xzke&csykjh] iksLV& iFkjk] Fkkuk& xksìk uxj] ftyk&
xksM~Mk] fiu& 814133] >kj[kaM+A
3 bdkbZ dh {kerk ¼izfr o"kZ½& 1,189,080.00
4 vukorhZ ¼uu&jsdfjax½ O;; &
¼d½ Hkqfe ,oa Hkou& Loa;
¼[k½ e'khu la;a= ,oa midj.k& 408,000.00
Øekad e'khu dk uke vnn nj ewY;
1 tujsVj Mhty 3 60,000.00 180,000.00
2 crZu 1 80,000.00 80,000.00
dqlhZ Vscqy 1 50,000.00 50,000.00
vU; ¼xn~nk] ykbZV lsV] bR;k 1 98,000.00 98,000.00
-
dqy :Ik;s%& 408,000.00
5 vkorhZ] jsdfjax] O;; izfrekg
¼d½ dPpk eky dk vko';drk ¼izfrekg½
Øekad dPpk eky dk uke vkdkj ek=k nj ewY;
1 ckal] diM+k] rhjiky vU; 1 10,000.00 10,000.00
- -
- -

-
dqy %& 10,000.00
¼[k½ Jfed ,oa etnwj ¼izfrekg½
Øekad laoxZ la[;k ek=k nj jkf'k
1 dq'ky Jfed 2 8,000.00 16,000.00
2 vdq'ky Jfed 6 6,000.00 36,000.00
-
dqy %& 52,000.00
¼x½ fofHkUu enksa ij O;; ¼izfrekg½ &
1 fdjk;k & - -
2 j[k j[kko [kpZ & 500.00 500.00
3 Mkd ,oa LVs'kujh& - -
4 ejEefr ,oa lsok& 500.00 500.00
5 ;krk;kr & 1,000.00 1,000.00
6 bZa/ku ¼fctyh Mhty vkfn½ & -
7 vU; [kPkZ & - -
 dqy %& 2,000.00

6 dqy vkorhZ jsdfjax ¼O;;½ izfrekg

¼d½ dPpk eky dh vko';drk 10,000.00
¼[k½ Jfed ,oa etnwj 52,000.00
¼x½ fofo/k enksa ij O;; 2,000.00
dqy %& 64,000.00

7 dk;Z'khy iwath dh vko';drk ¼rhu ekg½

64,000.00 3 192,000.00
dqy %& 192,000.00

8 ;kstuk ij dqy O;; &

¼d½ e'khu@l;a= ,oa midj.k & 408,000.00 408,000.00
¼[k½ dk;Z'khy iwath & 192,000.00 192,000.00
dqy %& 600,000.00

9 mRiknu ij O;; ¼okf"kZd½

¼d½ dPpk eky 10000.00 120,000.00
¼[k½ Je ,oa etnwjh 52000.00 624,000.00
¼x½ fofo/k O;; 2000.00 24,000.00
¼?k½ ;kstuk ykxr ij cSad _.k dk lwn @12% 600000.00 72,000.00
¼p½ e'khu midkj.k ij gzkl @10% 408000.00 40,800.00
dqy %& 880,800.00

10 foØh ls vkenuh ¼okf"kZd½ ek=k ewY;

880,800.00

dqy %& 880,800.00

11 foØh ls vkenuh ¼okf"kZd½ @35%ek=k ewY;
1,189,080.00

dqy %& 1,189,080.00

12 d & fczdzh ls vk; 308,280.00

ykHk ¼okf"k
[k & okf"kZd mRiknu 1,189,080.00
fofo/k djksa ¼VSDl½ ds iwoZ dh vk; okf"kZd 308,280.00
vkosnd dk gLrk{kj
 ifj;kstuk izfrosnu
bdkbZ dk uke ,oa irk& /kku ,oa vkVk dqV~Vh ehy]
1 xzke&dq'kegjk] iksLV&[kVubZ] Fkkuk&xksìk] ftyk& xksM~Mk]
fiu&814133] >kj[kaM+A
LoRrokf/kdkjh @lk>snkj dk uke ,oa iwjk irk&d`".knso jke]
2 xzke&dq'kegjk] iksLV&[kVubZ] Fkkuk&xksìk] ftyk& xksM~Mk]
fiu&814133] >kj[kaM+A
3 bdkbZ dh {kerk ¼izfr o"kZ½& 627,642.00
4 vukorhZ ¼uu&jsdfjax½ O;; &
¼d½ Hkqfe ,oa Hkou& Loa;
¼[k½ e'khu la;a= ,oa midj.k& 175,000.00
Øekad e'khu dk uke vnn nj ewY;
1 As Per Quotation 1 175,000.00 175,000.00
-
-
-
-
dqy :Ik;s%& 175,000.00
5 vkorhZ] jsdfjax] O;; izfrekg
¼d½ dPpk eky dk vko';drk ¼izfrekg½
Øekad dPpk eky dk uke vkdkj ek=k nj ewY;
1 1 20,000.00 20,000.00
- -
- -

-
dqy %& 20,000.00
¼[k½ Jfed ,oa etnwj ¼izfrekg½
Øekad laoxZ la[;k ek=k nj jkf'k
1 dq'ky Jfed 1 10,000.00 10,000.00
2 - -
-
dqy %& 10,000.00
¼x½ fofHkUu enksa ij O;; ¼izfrekg½ &
1 fdjk;k & - -
2 j[k j[kko [kpZ & -
3 Mkd ,oa LVs'kujh& -
4 ejEefr ,oa lsok& 1,000.00 1,000.00
5 ;krk;kr & - -
6 bZa/ku ¼fctyh Mhty vkfn½ & 3,500.00 3,500.00
7 vU; [kPkZ & - -
 dqy %& 4,500.00

6 dqy vkorhZ jsdfjax ¼O;;½ izfrekg

¼d½ dPpk eky dh vko';drk 20,000.00
¼[k½ Jfed ,oa etnwj 10,000.00
¼x½ fofo/k enksa ij O;; 4,500.00
dqy %& 34,500.00

7 dk;Z'khy iwath dh vko';drk ¼rhu ekg½

34,500.00 3 103,500.00
dqy %& 103,500.00

8 ;kstuk ij dqy O;; &

¼d½ e'khu@l;a= ,oa midj.k & 175,000.00 175,000.00
¼[k½ dk;Z'khy iwath & 103,500.00 103,500.00
dqy %& 278,500.00

9 mRiknu ij O;; ¼okf"kZd½

¼d½ dPpk eky 20000.00 240,000.00
¼[k½ Je ,oa etnwjh 10000.00 120,000.00
¼x½ fofo/k O;; 4500.00 54,000.00
¼?k½ ;kstuk ykxr ij cSad _.k dk lwn @12% 278500.00 33,420.00
¼p½ e'khu midkj.k ij gzkl @10% 175000.00 17,500.00
dqy %& 464,920.00

10 foØh ls vkenuh ¼okf"kZd½ ek=k ewY;

464,920.00

dqy %& 464,920.00

11 foØh ls vkenuh ¼okf"kZd½ @35%ek=k ewY;
627,642.00

dqy %& 627,642.00

12 d & fczdzh ls vk; 162,722.00

ykHk ¼okf"k
[k & okf"kZd mRiknu 627,642.00
fofo/k djksa ¼VSDl½ ds iwoZ dh vk; okf"kZd 162,722.00
vkosnd dk gLrk{kj
 Project Report
1. Unit Name & Address:- Masala Udyog , At- Amjora, Post-, Dist- , PIN- .

2. Proprietor/ Partner Name & Full Address:- KK Agrawal, At- Amjora, Post- Su, Dist-, PIN .

3. Cost Of Project (Amount In Rs.):- 200,000.00

4. Capital Expenditure (Amount In Rs.):- 110,000.00
5. Working Capital (Amount In Rs.):- 90,000.00
6. Unit's Sale Capacity Per Year (Amount In Rs.):- 1,449,500.00
7. Non Recurring Expenditure (Amount In Rs.):- 110,000.00
(i) Land & Building:- Self 0
(ii) Machine Plant & Equipment:-
S.N. Name Of Machine Nos Rate Rs. Amount In Rs.
1 As Par Quotation 1 110,000.00 110,000.00
-
-
-
Total:- 110,000.00

8. Recurring Expenditure Per Month (Amount In Rs.):- 90,000.00

(A) Raw Material Requirement (Per Month):- 112,000.00
S.N. Raw Material Name Type Quantity Rate (Rs.) Amount In Rs.
1 Haldi, Dhaniya, Other Masala 1 66,000.00 66,000.00
Packing Items, etc -
-
Total:- 66,000.00

(B) Wokers & Laborers (Per Month):- 18,000.00

S.N. Category No.s Quantity Salary (In Rs.) Amount in Rs.
1 Skilled Worker 1 10,000.00 10,000.00
2 Semi Skilled Worker 1 8,000.00 8,000.00
3 Unskilled Woekers 0 - -
Total:- 18,000.00

(C) Expenditure On Various Other Items (Per Month) Rs.:- 6,000.00

S.N. Particulars Rate (Rs.) Amount In Rs.
1 Rent - -
2 Maintenance Expenses 2,000.00 2,000.00
3 Post & Stationery 500.00 500.00
4 Repair & Service 500.00 500.00
5 Transportation 2,000.00 2,000.00
6 Fule ( Diesel & Petrol etc.) - -
7 Insurance - -
8 Other Expenditure 1,000.00 1,000.00
 Total:- 6,000.00

9. Total Recurring Expenditure Capital (Per Month Rs.):- 90,000.00

A. Raw Material Requirement (Per Month) 66,000.00
B. Wokers & Laborers (Per Month) 18,000.00
C. Expenditure On Various Other Items (Per Month) 6,000.00
Total:- 90,000.00

10. Working Capital Requirement (Three Months) Rs.:- 270,000.00

i. Working Capital Requirement For Three Monhts 90,000.00 270,000.00
ii. Round Off - -
Total:- 270,000.00

11. Total Expenditure On Project (Amount In Rs.):- 200,000.00

A. Machine Plant & Equipment & Tools 110,000.00 110,000.00
B. Working Capital 90,000.00 90,000.00
Total:- 200,000.00

12. Expenditure On Production Per Yearly (Amount In Rs.):- 1,115,000.00

a. Raw Material 792,000.00
b. Labur & Wages 216,000.00
c. Miscellaneous Expenses 72,000.00
d. Bank Loan Interest On Project Cost @12% 24,000.00
e. Depreciation On Machine Equipment & Tools (Assets) @10% 11,000.00
Total:- 1,115,000.00

13. Annual Production in Rs.:- 1,115,000.00

i. Annual Production Cost Rs. 1,115,000.00
ii. -
Total:- 1,115,000.00

14. Annual Sale Income (Sales Revenue) Rs. 1,449,500.00

i. Profit Income From Sales @30% 334,500.00
ii. Income From Sale Revenue Rs. + 1,115,000.00
iii. + -
Total:- 1,449,500.00

15. Profit Yearly in Rs.:- 334,500.00

i Income From Sales in Rs. 1,449,500.00
ii Annual Production Cost in Rs. - 1,115,000.00
Total Profit= 334,500.00

16. Income Before Various Taxes (Rs.)= 334,500.00

Profit Par Annual @30%
Applicant Signature