Name of the School : Rastriya Maharani Basic School

Location : Haripurba Municipality - Sarlahi

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 4.00 0.55 0.55 0.10 0.12
Total 0.12 Cum

1.3 Scrapping of existing wall surface 4.00 0.55 2.40 5.28

8.00 17.75 0.25 35.50
12.00 4.64 0.25 13.92
Total 54.70 Sqm

1.4 Removing of CGI sheet 1.00 17.75 4.64 82.36 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.
4.00 0.50 0.35 0.45 0.32
Total 0.32 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 0.22
Total 0.22 Cum

3.0 Brick soling work

4.00 0.50 0.30 0.60
0.60 Cum
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 = 54.70 0.05 2.74
brick wall)
Total 2.74 Cum

4.2 RCC 1:1.5:3

Tie beam 4.00 0.25 0.20 0.30 0.06
0.06 Cum
1
 Name of the School : Rastriya Maharani Basic School
Location : Haripurba Municipality - Sarlahi
Type of Buiulding : Masonary Building
No.of Storey : 1
Detail estimate sheet
S.No. Item Nos. Length Breadth Height Quantity Unit
4.3 PCC (1:2:4)
8.00 0.80 0.30 0.10 0.19
76.00 0.50 0.30 0.10 1.14
2.00 1.01 0.30 0.10 0.06
Total 1.39 Cum
5.0 Steel reinforcement
Tie beam - 10 mm dia. bar 16.00 0.65 0.62 6.45
7mm dia. stirrups 12.00 0.60 0.30 2.18
Vertical band
8 mm dia. bar 68.00 0.25 0.40 6.72
12.00 2.40 0.40 11.38
4.75 mm link bar 28.00 0.22 0.14 0.84

8 mm dia. anchorage bar 32.00 0.45 0.62 8.93

Horizontal bar
8 mm dia. bar 12.00 17.75 0.62 132.06
36.00 4.64 0.62 103.56
4.75 mm dia. link bar 480.00 0.22 0.14 14.45
384.00 0.22 0.14 11.83
8 mm dia. anchorage bar 80.00 0.45 0.62 22.32
72.00 0.45 0.62 20.09
Total steel reinforcement 340.80 Kg

6.0 Anchoring work 1.00 1.00 L.S

7.0 Form Work

For Tie Beam 8.00 0.25 0.30 0.60
Total 0.60 Sqm

8.0 Plaster work

4.00 17.75 2.40 170.40
6.00 4.64 2.40 66.82
Deductions
Door -2.00 1.00 2.10 -4.20
Window -12.00 1.00 1.20 -14.40
218.62 Sqm
9.0 Finishing work
9.1 Paint work
9.1.1 Weather coat
Ground floor 2.00 17.75 2.40 85.20
2.00 4.64 2.40 22.27
Deduction
2
 Name of the School : Rastriya Maharani Basic School
Location : Haripurba Municipality - Sarlahi
Type of Buiulding : Masonary Building
No.of Storey : 1
Detail estimate sheet
S.No. Item Nos. Length Breadth Height Quantity Unit
Door -2.00 1.00 2.10 -4.20
Window -12.00 1.00 1.20 -14.40
88.87 Sqm
9.1.2 Distemper paint
Ground floor 2.00 17.75 2.40 85.20
4.00 6.02 2.40 57.79
Deduction
Door -2.00 1.00 2.10 -4.20
Window -12.00 1.00 1.20 -14.40
124.39 Sqm

9.1.3 Enamel paint

Door 2.00 1.00 2.10 4.20
Window 12.00 1.00 1.20 14.40
Truss & member's 1.00 Area = 32.00 32.00
50.60 Sqm

9.2 Flooring work

9.2.1 38 mm 1:2:4 screeding 2.00 8.53 4.64 79.16
79.16 Sqm

9.2.2 3 mm cement punning & pointing work

2.00 8.53 4.64 79.16
Total 79.16 Sqm
10.0 Roofing work
10.1 0.45 mm thick color CGI sheet 1.00 19.25 7.80 150.15
1.00 19.25 0.91 17.61
2.00 Area = 4.97 9.94
177.70 Sqm

3
 Name of the School : Rastriya Maharani Basic School
Location : Haripurba Municipality - Sarlahi
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 and disposing the debris including
1.2.1 transportation of debris, cleaning the site all complete Cum 0.12 2,990.00 365.00
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
1.3 Sqm 54.70 160.00 8,752.00
and disposing the debris including transportation, etc
all complete as per drawing details, specification and
instruction by the Engineer.

Removing of existing CGI sheet of ant shape size &

thickness including all the supporting members &
1.4 Sqm 82.36 51.63 4,252.25
keeping all debris far away from the site. All complete
as per instruction of 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
2.1 Cum 0.32 523.25 164.82
soil 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

2.2 with complete compaction as per drawing, Cum 0.22 375.53 82.80
specification and Instruction By Engineer
3.0 Brick soling work
Supply & laying of flat brick soling for tie beam base
3.1 in perfect line & level. All complete as per instruction Sqm 0.60 1,374.69 824.81
of engineer.
4.0 Cement concrete works

4
 Name of the School : Rastriya Maharani Basic School
Location : Haripurba Municipality - Sarlahi
Type of Buiulding : Masonary Building
No.of Storey : 1
Summary & abstract of cost
S.No. Description Unit Quantity Rate Amount

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

for 50 mm thick micro concrete on jacketting of wall
surface with stone aggregate 4.75mm with proper
4.1 compaction and completion to perfect line, level and Cum 2.74 21,723.30 59,413.23
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 0.06 18,233.34 1,094.00
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
4.3 Cum 1.39 14,752.72 20,544.64
to 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
5.1 bending schedule including straightening, cutting, Kg 340.80 121.12 41,277.16
bending, placing and binding in position by binding
wires all complete as per drawing, specification and
instruction by the Engineer.

6.0 Anchoring work L.S 1.00 15,000.00 15,000.00

7.0 Formwork

Providing, fitting and fixing standard formwork of

shuttering plywood including all necessary
metal/wooden props, bracing, wedges and nails etc.
7.1 Sqm 0.60 837.66 502.60
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.

8.0 Plaster work

5
 Name of the School : Rastriya Maharani Basic School
Location : Haripurba Municipality - Sarlahi
Type of Buiulding : Masonary Building
No.of Storey : 1
Summary & abstract of cost
S.No. Description Unit Quantity Rate Amount
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
8.1 Sqm 218.62 371.69 81,257.38
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 of primer
9.1.1 Sqm 88.87 227.58 20,225.49
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
9.1.2 Sqm 124.39 154.91 19,268.94
including 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
9.1.3 Sqm 50.60 284.05 14,372.93
accessories for paint work. All complete as per
instruction of engineer.
9.2 Flooring Works
Providing and laying 38 mm thick 1:2:4 screed on
floor including mixing laying and in perfect line &
9.2.1 Sqm 79.16 692.75 54,836.98
level 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
9.2.2 with steel trowel to a hard, smooth and shining surface Sqm 79.16 257.42 20,376.96
and curing all complete as per specification and
instruction nett.

10.0 Roofing work

Supply & fixing of 0.45mm thick plain CGI sheet

10.1 including bitumen washer, 8mm dia. nut bolt, j hook Sqm 177.70 1,059.11 188,200.36
etc. All complete as per instruction of engineer.

Total amount without VAT : 555,812.35

VAT @ 13% 72,255.61

6
 Name of the School : Rastriya Maharani Basic School
Location : Haripurba Municipality - Sarlahi
Type of Buiulding : Masonary Building
No.of Storey : 1
Summary & abstract of cost
S.No. Description Unit Quantity Rate Amount
Total amount with VAT 628,067.95

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
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
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
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]
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

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 cu|fv sf7sf] rf}s; agfO hf]8\g] sfd .

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' 34.00 hjfg 700.00 23800.00
>lds
v_ HofdL 3.40 hjfg 650.00 2210.00 26010.00
cu|fv sf7 1.10 3=dL= 204798.00 225277.80
lgdf{0f ;fdu|L xf]N8 kf:6 92.00 uf]6f 17.86 1642.85
k]r lsnf 184.00 uf]6f 4.11 756.24 227676.89
jf:tljs b//]6 253686.89
b/ k|lt 3=dL=sf] !%Ü 7]s]bf/ cf]e/x]8 38053.03
291739.92 hDdf b/ /]6 291739.92
 19 #* dL=dL= afSnf] cu|fv sf7sf] k|m]ddf
^ dL=dL= jf6/k|'km KnfO{p8 Pstkm{ / csf]{tkm{ # dL=dL= sdl;{on KnfOp8 7f]sL ˆn; vfkf agfO{ hf]8\g
b/ ljZn]if0fsf] nflu !=)(@ X @=)%* Ö @=@$% 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' 7.00 hjfg 700.00 4900.00
>lds
v_ HofdL 0.70 hjfg 650.00 455.00 5355.00
cu|fv sf7 0.0346 3=dL= 204798.00 7086.01
=
^ dL=dL=jf6/k|'km 2.325 j=dL= 720.92 1676.13
Knfp8
# dL=dL= sdl;{on 2.325 j=dL= 387.36 900.61
KnfOp8
lgdf{0f ;fdu|L !)) dL=dL= sAhf 3.00 uf]6f 28.00 84.00
!%) dL=dL= 5]:sLgL 2.00 uf]6f 67.00 134.00
df]l6{; ns -;fwf/0f_ 1.00 uf]6f 625.00 625.00
k]r lsnf cGbfhL – 45.00 10550.75
jf:tljs b//]6 15905.75
=
b/ k|lt j=dL=sf] !%Ü 7]s]bf/ cf]e/x]8 2385.86
18291.61 ?= 8147.71 k}= hDdf b/ /]6 18291.61
2.245

20 #* X &% dL=dL= ;fn sf7sf] k|m]d agfO{

%=) dL=dL= P]gf vfkf agfO{ h8fg ug]{ .
b/ ljZn]if0fsf] nflu !=*@( X !=@@ Ö @=@# 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' 9.00 hjfg 700.00 6300.00
>lds =
v_ HofdL 0.90 hjfg 650.00 585.00 6885.00
;fn sf7 0.049 3=dL= 204798.00 10035.10
% dL=dL=P]gf 1.085 j=dL= 807.00 875.59
&% dL=dL= sAhf 8.00 uf]6f 15.00 120.00
lgdf{0f ;fdu|L
!)) dL=dL= 5]:sLgL 4.00 uf]6f 40.00 160.00
Xofl8n ;fwf/0f 2.00 uf]6f 32.00 64.00
k]r lsnf cGbfh – 35.00 11289.69
jf:tljs b//]6 18174.69
b/ k|lt j=dL=sf] = !%Ü 7]s]bf/ cf]e/x]8 2726.20
20900.89 ?= 9372.59 k}= hDdf b/ /]6 20900.89
2.23

21 kmnfd] lu|n agfO{ vfS;L nufO{ /]8cS;fO8 k]G6 ;d]t u/L hf]8\g]
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
lgdf{0f ;fdu kmnfd] lu|n agfO{ 10.00 s]=hL= 130.00 1300.00
|L
 lgdf{0f ;fdu
|L hf]8\g] 1300.00
jf:tljs b//]6 1300.00
b/ k|lt s]=hL=sf] !%Ü 7]s]bf/ cf]e/x]8 195.00
1495.00 Ö ?= 149.50 k}= hDdf b/ /]6 1495.00
10

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

23 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

24 sfnf] kmnfd] kfO{ksf] 6«; agfO{ h8fg ug]{ sfd -k|fOd/ k]G6 ;lxt_
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
l;kfn' 0.687 ;+Vof 700.00 480.90
>lds
HofdL 0.781 ;+Vof 650.00 507.65 988.55
;j} k|sf/sf]
lgdf{0f ;fdu sfnf] kfO{k
|L jgfO{ hf]8\g] 18.94 s]=hL= 81.00 1534.14
k|fOd/ k]G6 cGbfhL – – 110.00 1644.14
 jf:tljs b//]6 2632.69
b/ k|lt s]]=hL=sf] !%Ü 7]s]bf/ cf]e/x]8 394.90
3027.59 Ö ?= 159.85 k}= hDdf b/ /]6 3027.59
18.94

25 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

25 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
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] .

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