Sheet1

Name of the School : JANA KALYAN MADHYAMIK VIDYALAYA ( 08)

Location: DOLAKHA
Type of Building: 2AC/22, EMC/21,1S-3C/07 & TC(M) 25
Bill of Quantities

Item No. Description of Works Unit

Insurance premium for the work, plant and materials damage for contract
work for all risk including Riot,Strike, Damage,Malicious damage and
Terrorism for contract work for project period 15 months+ 1 year
Maintenance period. Insurance premium for the insurance of owner and
1 consultant staff (named) Rs. 10,00,000.00 per person for 10 persons with PS
unlimited number of occurances per annum, construction equipments and
machines with value of Rs.20,00,000.00 for 15 months and third party
liability personal only per person Rs.2,00,000.00 for 10 persons for 15
months

2 For Performance bond commission (PBC) PS

3 Materials Lab Test PS
4 SITE OFFICE
Providing ESTABLISHMENT
and maintaining site office of two rooms having total area 20 sq m
4.1 for the usethe
Barricating of construction
client,consultant,contractor
area to maintainand visitors during
construction site safethe
andentire
also Month
4.2 period of
constructingconstruction
toilet and including
camp office
for chair,table,locable
labour as per site file
condition
Making fitting & fixing Hoarding Board of approximately 4'x6' size with cabinet
and etc.
as per Job
4.3 instruction
project of Engineer.
information all complete work as per specification
shields,earplugs/ear muffs,First Aid tools,etc as required bythe contractand instruction of No.
4.4 Engineer.
clause and techical specification,the number of safety materials personel LS
5 protection
GENERALequipment(PPE) shall be minimum but not limited to 40
5.1 EARTH WORKS
5.1.1 SITE
top soilCLEARANCE
including bushes, & small
MOBILIZATION
trees, leveling :of undulated ground, shorting
and stacking/storing selected top soil for reuse in landscaping works, sq.m
5.1.2 disposing
EARTHWORK unsuitable materials from site,
IN EXCAVATION : etc., all complete as per drawings,
timbering and buttressing with appropriate materials and all such measures
cu.m
necessary to retain in position the sides of the foundation pit and including
5.1.3 EARTH BACK FILLING :
outside in layer not exceeding 15 cm thick (compacted thickness) including
cu.m
transportation of soil, spreading in required line and level, sprinkling water,
5.1.4 SAND FILLING
Supplying and filling in plinth with sand under floors, including watering,
cu.m
ramming, consolidating and dressing complete
5.1.5 BOULDER SOLING
including filling interstices with suitable quarry waste or stone chips or
quarry sand, watering, compacting using appropriate mechanical compaction cu.m
6 means
CONCRETE with allWORKS
contractors materials, handling, placing etc. all complete as
6.1 P.C.C
6.1.1 P.C.C (1:3:6)and
foundations Works
under floor of building, etc. in all level with broken stone
aggregate of size not more than 25 mm of approved quality including cu.m
6.1.2 formwork
P.C.C (1:2:4)
foundations wherever
andWorks
undernecessary, dewatering,
floor of building, etc.batching, mixing,
in all level transporting,
with broken stone
aggregate of size not more than 25 mm of approved quality including cu.m
6.2 formwork
R.C.C. WORKS wherever necessary, dewatering, batching, mixing, transporting,
placing, compaction, finished to required line and level, protection and
cu.m
curing, etc. all complete as per drawings, specifications and the instructions
6.3 STEEL REINFORCEMENT
measured separately) including all waste and cut pieces, provision for
MT
adequate numbers of spacers, chairs, providing and placing cement mortar
6.4 FORM WORKS
supporting and bracing in proper lines and level, sealing the joints with
sq.m
heavy duty brown self adhesive tape, aligning to line and levels including
7 BRICK/ STONE MASONRY WORKS
7.1 BRICK MASONRY WORKS ( 1 : 4 c/s )
plinth and in superstructure in all heights and level including the cost of
cu.m
single or multi stage self-standing scaffolding, soaking bricks, curing, raking
7.2 HALF
and BRICK
level, includingWORKS
the cost( 1of: 4single
c/s ) or multi stage scaffolding, cleaning,
soaking of the bricks, packing of the joints, raking joints, provision for sq.m
8 recesses,
DOORS openings,
& WINDOWS curing,WORKS
providing 25x3mm GI Straps Fixed to columns at

Page 1
 Sheet1
8.1 DOOR AND WINDOW SHUTTER
8.1.1 DOORS
of the Engineer. Providing, fabrication and installation in position 25 mm
thick door shutter made with 25mm x 40mm x 1.5mm MS rectangle pipe sq.m
fabricate to required
WINDOW/Ventilation
8.1.2 part and metal sheet atsize andpart)
lower shape stiles and mullions, infill panel filled
b) Window and ventilation with fixed glassWINDOW sq.m
9 Providing
FLOORING andWORKS
fixing in position in required line and level folded (machine
9.1 40MM IPS FLOORING sqm
9.2 NEAT CEMENT SKIRTING
- do - as above, but for 100 mm high skirting. r.m
Floorapproved
9.3 with Hardening floor hardener (Dreitop FH,Mapetop,Fairtop,Sika Chapddur
or equivalent floor hardener) with approved quality cement, sand & sq.m
9.3 aggregare 12mmStone
Staircase (Kota and Work)
down grade including mixing,laying curing all
on 12 mm (average) thick cement mortar 1:3 (1 cement: 3 coarse sand) and
Sq.m.
jointed with grey cement slurry mixed with pigment to match the shade of
10 ROOFING/ TERRACING WORKS
METAL
10.1 treated WORKS(TRUSS
with & Externalpaints
two coats of anticorrosive Stair)all complete as per drawings,
specifications and instructions of the Engineer. Rate shall include preparing k.g
10.2 shop drawings,
CGI SHEET
microns. obtaining
SheetROOFING
should Engineer'sguard
have protective or film
Client's
of 25approval, supplying,
microns minimum to
avoid scratches while transportation and should be supplied in single length sq.m
10.3 up
CGIto SHEET
6 meter or as desiredRIDGE
ROOFING by Engineer. The sheet shall be fixed using self
required fixing accessories like J-Hook, clips, clamps, washer etc.all
r.m
complete on building floors as per design, drawing, specifications
GI FACIA
10.4 mm thick GI(EAVES)
folded plates of size shown in drawing including the cost fixing
brackets, flats, screws, painting with enamel with zinc yellow chromate Kg
10.5 primer,
completerequired
EXTERNAL scaffolding
STAIR
as per to work at any
(STRUCTURAL
drawings, specifications height,
STEEL)
and etc., all of
instructions complete as per
the Engineer.
Rate shall include preparing shop drawings, obtaining Engineer's or Client's Kg
11 approval,
PLASTERING/ supplying,
WALL fabricating,
FINISHING delivering
WORKS at site, hoisting and fixing in
11.1 CEMENT PLASTER WORKS
11.1.1 ON INNER WALL (1:6):
finishing in regular and even surface including all necessary single or multi-
sq.m
stage scaffolding, making grooves and recesses, throating, dusting, dripping,
11.1.2 ON CEILING (1:4)
and fixing 200 mm wide 24 gauge GI Chicken wire mesh at junction of
sq.m
R.C.C. and masonry, making grooves and recesses, throating, dusting,
11.1.3 ON OUTER WALL (1:6):
necessary single or multi-stage scaffolding, making grooves and recesses,
sq.m
throating, dusting, dripping, wetting, curing, protection, providing chicken
11.2 DISTEMPER PAINT
surface of wall, ceiling, beams columns, canopies, staircase, lobbies etc., all
sq.m
complete as per drawings, specifications and instruction. The rates shall
11.3 EXTERIOR WEATHER COAT PAINT
etc., The rates shall include for scrapping , washing the surface with water,
sq.m
applying a coat of approved quality water base cement primer, surface
11.4 ENAMEL PAINT
equivalent) over wooden or metal surface in required shade at any height,
sq.m
shape, including surface preparation, fillers/putty, scaffolding, protection etc.
12 MISCELLANEOUS
CEMENT BOARD
12.1 approximately WALLincluding sealing joints with fiber tapes and joint
900 kg/m3,
sealing compound, filling screw heads as per manufacturer's installation
12.1.1 guidelines,
For
to sealing
False Ceiling
G.I.Channels perimeter
45x15x0.9 gaps with
running at thesilicon
rate ofsealant,
1200 mm etc., all complete
centre to centre as
to
which the ceiling section 0.5 mm thick bottom wedge of 80mm with tapered sq.m
12.2 flanges
RAILING of 26mm each having clips of 10.5mm at 450mm with ceiling
appropriate size with required numbers of expansion bolts of required size,
kg
providing required size bends, finishing weld joints to produce smooth
WINDOW
12.3 required MSGRILL
flats, strips, bars fabricated as per drawings, fixing in position
using approved fasteners including 2 coat of enamel and primer base coat, sq.m
13 etc.,
SITEall complete as detailed in drawing, specification and instructions of the
DEVELOPMENT
13.1 DISMANTLING
Demolition of existingOF COMPLETELY DAMAGED
damaged building safelyBUILDING:
and disposing debris
including transportation of debris ,cleaning site etc as per specification and Sq.m
13.2 instruction
METAL WORKS of site engineer
FOR GATE
sheets and mild steel sqaure pipes treated with one coats of primer and two
sqm
coats of enamel paints, all complete as detailed in drawing, specification and
INTERLOCKING BLOCK PAVING

Page 2
 Sheet1
13,.3 1.5m high chain link sq.m
with strong vibratory compaction, of approved size, design & shape, laid in
13,4 sq.m
required colour and pattern over and including 50 mm thick compacted bed
13.5 50MM Dia PVC
Supplying, WEEPand
fabricating PIPEfixing the perforated pipe of 55mm HDPE @
4kgf/cm2 wrapped with Geotextile material on the graded gravel filter filling Rm
13,.6 as perround
FLAG
with drawing,specification
POLEcap at top including and instruction all complete.
flag hoisting rope with ring and pulley
installation of flag pole by excavating foundation,
that school land area will be increased. Earth filling should foundation filledoutwith
be carried by no
13.8 cement concrete, etc all complete as per drawings,
machine compaction at interval of 30 cm height with sprinkling water. specification and
14 Cutting of flat (horizontal) ground should be in perfect line and level with
MISCELLANEOUS
14.1 FLOORING AND FINISHING WORKS
sand ratio on floors, skirting, dado etc. including claening , watering in
14.1.1 Sq.m
surface
and floorandofrubbing
approved with steel trowel
colored for hard
laid with cementand sand
smooth syrface
mortar andfinished
(1:4) curing
14.1.2
with white cement including polishing all complete as per specification and
Glazed tile on wall Sq.m
14.2 PLASTERING
finish in perfect WORKS
line level and plumb including grooving in plaster wherever
14.2.1 shown inof drawings
surfaces good finishincluding
in perfectchiselling
line level andracking
plumbtheincluding
joints, wetting
groovingthe in Sq.m
14.2.2 surface and curing
plaster wherever shown thein work
drawings all including
complete chiselling
as per specification an.d
racking the joints, Sq.m
hardener)
wetting theofsurface
good finish in perfect
and curing the workline all
level including
complete as pergrooving in plaster
specification an.d
14.2.3 Sq.m
wherever shown in drawings including chiselling racking the joints, wetting
14.2.4 Silica Cement Kg
Supplying Fire extinguisher ABC stored Pressure 5.0kg size ABC stored
15 Nos.
pressure type Fire extinguisher.
Electrical Work
A Panel & Distribution Boards
1 Distribution board
Distribution board 4 way SPN made of mild steel sheet double cover
1.1 Set
lockable Gecoboard
Distribution or eqvt.8 Flush
way SPNtype etc
made all complete
of mild steel sheet double cover
1.2 Set
lockable Gecoboard
Distribution or eqvt.12 Flush
way type
SPN etc madeall complete
of mild steel sheet double cover
1.3 Set
lockable Gecoboard
Distribution or eqvt.6 Flush
way SPNtype etc
made all complete
of mild steel sheet double cover
1.4 Set
lockable Geco or eqvt. Flush type etc all complete
1.5 5 Amps SP MCB Geco, North west, ISI or eqvt. For light and power supply. Nos
1.6 32 Amps SP MCB Geco, North west, ISI or eqvt. For light and power supply Nos
B Mains,Sub-Mains,Cables & Wires
(2*6+1*1.5) sq.mm multistrand flexible cu wire for main in 3/4" HDPE
1 Rm
polythene
10 sq.mmpipe from sub
4 core DB to DBcopper
unarmoured etc, all complete
cable for main panel board to
2 Rm
DB,through Polythene pipe etc, all complete
C CIRCUIT
wiring fromCUM DB to POINT
various WIRING
points with 2.5 sqmm multistrand flexible cu
1 wire through 1/2" internal dia HDPE conduit concealed via junction box Point
2 and
Powerswitch
Socket
2*4+1*1.5 as Point
sq per
mmdrawing
Wiring and specification
multistraned copper wires including
throughcost
pvcoflisty
circular box
or 3/4"
internal dia HDPE conduit concealed from DB to various points, junction Point
D box as per
Switch drawing
Socket and specification.
Outlets
Supply,installation,interconnection,testing and commissioning of following [Note :
type of switch socket including GI/PVC box,pvc listy to be installed in
1 specified
16/6 Amps location
combined and S/socket
height allflush
complete.
type north west type or eqvt Nos
5 Amps combined S/socket flush type north west type or eqvt Nos
E Light Fixtures/ Fan and Accessories
wall/ceiling , surface/recessed,suspended types CFL/LED lighting fixtures
1
including lamp,power factor improvement capacitor,electronics ballast,
1.1 1'x1' 24W finished surface type LED panel light Set
1.2 Electrical bell musical type. Set
putting into operation of following size of sweep ceiling/exhaust fans as
F
per drawing specification including the adjustment hanging rod and
1.1 42'' ceiling fan Almonard/Bajaj or eqvt.etc all complete. Set
1.2 9"exhaust fan Almonard /Bajaj or eqvt.etc all complete. Set
G External
insulated Works
multistranded Copper/Aluminium conductor cables/wires of 1.1
KV grade to be lay below ground level through HDPE conduit including
1 cost of providing
External Work trance etc for underground conducting and cost of cutting
4mm2 2 core Armored cable wire through 40mm dia HDPE
1.1 Supply,Installation Rm
Conduit(4kgf/cm2) and assembling,erection,connecting,testing and
H commissioning of the following External light fixtures complete with all
1.1 accessories
3 mtrs Streetaslight
required.
pole Nos
1.2 Gate Light Post Nos
I Main Distribution panels

Page 3
 Sheet1
mounting type, dust and vermin proof made of 16 SWG mild steel sheet
1 cubical with type,
60/100 Main Paneldust and
board vermin
made proof
of mild made
steel of double
sheet 16 SWG mildfloor
cover steelmount
sheet
1.1 cubical with double cover and locking arrangement as per drawing,
suitable color push type lock suitable size for housing the following items, set
60 TP MCCB Siemens,Ge,Legrand
all complete.12''*36"*48" or 5eqvt.
size(space for for incoming for sub panel
no MCCB)
1.2 set
board.
1.3 40 TP MCB Siemens,Ge,Legrand or eqvt. for outgoing for sub panel board. set
1.4 32 TP MCB Siemens,Ge,Legrand or eqvt. for outgoing for sub panel board. Set
1.5 Indicator lamp with fuse. set
1.6 Ammeter 0-500 A with selector switch set
1.7 Selector switch set
1.8 CT Coil set
1.9 16 A 25 ka MCB set
Supply, installation, testing and commissioning of Energy Meter ( 63 A,
J Set
Three Ph, 3x380 v, 50 Hz ) as per NEA rules and regulation .
Supply, installation, testing and commissioning of Energy Meter ( 40 A,\
1 Set
Three Ph,installation,
Supply, 3x380 v, 50testing
Hz ) asand
per NEA rules and regulation
commissioning of Energy. Meter ( 32 A,
2 Set
Three Ph, 3x380 v, 50 Hz ) as per NEA rules and regulation .
K Earthing & Lighting Protection
for earth continuity from panel board to earthing site all complete with
1 Set
necessary accessories: salt,coal,cu plate,HDEP polythene pipe etc) as per
2 2m long, copper
Supply installation & testing of 25mmx3.15 mm copper strip for horizontal Set
3 conductor ,duly brazed to lightning arrester & to be laid on roof of the Rm.
building
Sanitary .Works
A. SANITARY
Supplying INSTALLATION
and Fixing clay Indian Commode P or S trap, PVC Cistern and
1 Plastic seat cover with pipe connector all complete set (Hindware,
Indian pattern
Parryware, Commode
Classics, bolanwith PVC low level flushing cistern and seat cover
or equivalent.) set
all completeand
Supplying set. Fixing 580 mm Porcelain clay white glaze Orissa Pan
2
(Hindware,
580 Parryware,
mm Porcelain Classica,
clay white bolan
glazeorOrissa
equivalent.)
Pan (Hindware, Parryware,
with brackets set
Classica, bolan32mm dia p trap, 32mm CP waste coupling CP chain and
or equivalent.)
3 rubber plug, 15mm*450mm long c.p. pipe connector etc all complete.
Indian pattern Porcelain
(Sanitaryware: Hindware, clay white glaze
Parrywareor Oval Wash
equivalent). Basinjaquar,
Valve:- 50x40cm with
ark,with
Ess
3.1 Supplying and fitting Kitchen set
mixer (jaquar,parryware,or equ.sink
All Stainless
completesteel,bowl
set 37"long 8" deep
3.2 pvc bottle trap with 32 mm dia CP waste coupling with CP chain and rubber set
4 and
15mm sink
CPcock
Bib all complete.
Cock No
5 15mm Auto closing bib cock with aerator No
6 C.P. 15mm dia Angle valve. No
7 15mm two way angle valve No
8 15mm C.P commode spray with 1.2 m. long flexible pipe. No
9 CP Toilet Paper Holder heavy No
10 PVC Floor Trap 11*7.5cm (4"*2.5") No
11 CP Soap tray Set
12 Stainless steel towel rod 1.5*45cm (1/2"*18") Set
13 Looking mirror Modi guard 450*600mm (18"*24") No
14 Foldable Hinge No
B WATER including
specials SUPPLY INSTALLATION
making holes on walls or floor and repairing the sams to
its original finish, all complete set as per specification and instruction. Pipes
20
to mm PPR (Chrorinated
be installed Polyvinyl
on trenches Chloride)
or walls Pipeor2.80mm
or floor duct asthick,0.148kg/m
per drawings,
15 Rm
(flowguard
25 mm PPR or ISI Standard.)
PN-16 (Polyproylene Random Copolymer) Pipe 3.5mm
16 Rm
thick,0.26
32 mm PPR kg/m PN-16
(flowguard or ISI Standard.)
(Polyproylene (connected
Random with water
Copolymer) Pipetank)
3.7mm
17 Supplying and (flowguard
fixing PPR:- Rm
thick,0.23 kg/m or ISIPolyproylene
Standard.) Random Copolymer valve
including jointing materials all complete set as per specification and
18 instruction.
20 mm dia PPR Ball Valve, CTS Socket all complete Nos
19 32 mm dia PPR Ball Valve, CTS Socket all complete Nos
20 G.M. 25mm float valve Nos
C. SEWER, RAIN AND WASTE WATER INSTALLATION
finish. Pipes to be installed on trenches or walls or floor or duct as per
drawings specifications (Panchakanya, Prince, Supreme), manufacturer's
21 100mm PVC pipe of 6 kg/cm2 (Soil Pipe) Rm
22 100mm PVC pipe of 6 kg/cm2 (Drainage Pipe) Rm
23 100mm PVC pipe of 6 kg/cm2 (Waste Water Pipe) Rm

Page 4
 Sheet1
24 100 mm dia UPVC vent cowl Nos
25 100 mm dia UPVC plain door Tee Nos
26 100 mm dia UPVC 90 degrees bend Nos
27 100 mm dia Y-Brance Nos
28 100 mm dia UPVC pipe clip. Nos
29 75*75 mm dia PVC p-trap Nos
30 100*100 mm dia. PVC p-trap Nos
31 150 mm RCC hume pipe NP2 Rm
WATER TRANSFER PUMP
Supplying and fixing Electric motor pump single or three phase with base,
32
nut and bolts all complete set (Kirloskar, Compton, Servo or eqvt)
2 HP Electric motor water pump multi stage coupled pump (crompton). Nos
storage tank, IS : 12701 marked, with cover and suitable locking
33 Liter
arrangement and making necessary holes for inlet, outlet and overflow pipes
34 Tank holding structure Nos
Furniture Works
Sizes…
1 Secondary - L 1050 x D 880 x H 750 / 450mm Providing, fixing and No
60 Microns.Scholar
installing All wooden items to(Spacewood
secoundry be made from 18mm Prelam
/ Godrej particle
or euivalent)
2 treated No
boards. with anti-corrosion process followed by Epoxy Powder Coating up to
3 60 Microns.All
treated wooden items
with anti-corrosion processtofollowed
be madebyfrom
Epoxy18mm
PowderPrelam particle
Coating up to No
4 boards.
60 Microns.All wooden items to be made from 18mm Prelam particle No
18mm
boards. Thick Privacy panel with inbuilt Magnetic Fabric @ 450mm Ht for
5 •MS Powder Coated Base In18 Guage No
Sharing & Non Sharing WS
6 •Back Mesh With Back Pad No
Cantilever shelving Module
•Fixed PU Arm
7 euivalent) No
Welded Frame Upright with base shelf and adjustable shelves. Canopy
8 Front board: 19 mm ply board with with 1mm white laminate gloss finish No
top
1500cover
X 750and woodFOLADABLE
X 1200 edging, including 3 eye hooks, stay and marker pad;
TABLE No

9 LIBRARY No

•MS Powder Coated Base In18 Guage

10 No
•Back
glazed Mesh With
shutter, Backhalf
lower Padmetal shutter with all required harware (handle,
11 No
lock, hinges,
polished catch, edge
pine wood etc), lipping
enamelallpainted
around;finish
Foot in all 25x40x1.5mm
Rest: metal surface MS
all
12 No
Square Pipe;
polished Frame:
pine wood 25x40x1.5mm
edge MS Square
lipping all around; Pipe 25x25x1.5mm
Foot Rest: ; 1 side lockable
MS
13 No
SquareDensity
•High Pipe; Frame:
Cushion25x40x1.5mm
On Seat MS Square Pipe ; enamel painted finish
14 Chrome Base No
•Nylon Net OnWith
BackCastors
15 •High Density Cushion On Seat No
Providing, fixing and installing Batch Chair without Arm (Spacewood /
Godrej or euivalent)
•MS Powder Coated Base In18 Guage
16 •Back Mesh With Back Pad No
•Fixed PU Arm
•Seat PLY 10MM Thick With 2 Inch Foam
(Spacewood / Godrej or euivalent)TOP IS IN 25MM THICKNESS WITH
17 No
PRELAMINATED
19 mm Plywood with / POSTLAMINATED FINISH.
1mm laminate finish, 10mm pine wood edge lipping,
18 No
75mm base
Lockable skirting,
sliding glasswood underframe
cabinet including
type Notice polish
board with in upper
12mm parts over
soft board and
19 No
12mm plywood and fabric cover. Make: 16 gauge Sheet metal, enamel
Sub-T
Vat @ 13% of Sub-T
Total

Page 5
 Sheet1

C/21,1S-3C/07 & TC(M) 25

ntities
Rate(NPR) Amount
Quantity In Figures In Words (NPR)

1.00 150,000.00 #N/A 150,000.00

0.00%
1.00 200,000.00 #N/A 200,000.00 0.00%
1.00 500,000.00 #N/A 500,000.00 0.01%
#N/A - 0.00%
15.00 50,000.00 #N/A 750,000.00 0.01%
1.00 500,000.00 #N/A 500,000.00 0.01%
1.00 15,000.00 #N/A 15,000.00 0.00%
1.00 1,000,000.00 #N/A 1,000,000.00 0.02%
#N/A - 0.00%
#N/A - 0.00%
#N/A - 0.00%
2,325.45 50.00 #N/A 116,272.50 0.00%
0.00 #N/A - 0.00%
1,542.53 400.00 #N/A 617,012.00 0.01%
0.00 #N/A - 0.00%
2,187.41 300.00 #N/A 656,223.00 0.01%
0.00 #N/A - 0.00%
67.93 1,000.00 #N/A 67,930.00 0.00%
0.00 #N/A - 0.00%
203.97 4,000.00 #N/A 815,880.00 0.01%
0.00 #N/A - 0.00%
0.00 #N/A - 0.00%
0.00 #N/A - 0.00%
110.59 9,000.00 #N/A 995,310.00 0.02%
0.00 #N/A - 0.00%
57.87 12,000.00 #N/A 694,440.00 0.01%
0.00 #N/A - 0.00%
611.92 14,000.00 #N/A 8,566,880.00 0.13%
0.00 #N/A - 0.00%
94.55 130,000.00 #N/A 12,291,500.00 0.19%
0.00 #N/A - 0.00%
3,775.34 1,200.00 #N/A 4,530,408.00 0.07%
0.00 #N/A - 0.00%
0.00 #N/A - 0.00%
313.11 14,000.00 #N/A 4,383,540.00 0.07%
0.00 #N/A - 0.00%
0.00 15,000.00 #N/A - 0.00%
0.00 #N/A - 0.00%

Page 6
 Sheet1
0.00 #N/A - 0.00%
0.00 #N/A - 0.00%
83.88 4,500.00 #N/A 377,460.00 0.01%
0.00 #N/A - 0.00%
117.73 3,500.00 #N/A 412,055.00 0.01%
0.00 #N/A - 0.00%
434.00 300.00 #N/A 130,200.00
0.00 #N/A - 0.00%
490.00 400.00 #N/A 196,000.00 0.00%
0.00 #N/A - 0.00%
911.00 1,000.00 #N/A 911,000.00 0.01%
0.00 #N/A - 0.00%
0.00 2,800.00 #N/A - 0.00%
0.00 #N/A - 0.00%
0.00 #N/A - 0.00%
9,753.00 400.00 #N/A 3,901,200.00 0.06%
0.00 #N/A - 0.00%
374.88 600.00 #N/A 224,928.00 0.00%
0.00 #N/A - 0.00%
35.96 600.00 #N/A 21,576.00 0.00%
0.00 #N/A - 0.00%
392.27 200.00 #N/A 78,454.00 0.00%
0.00 #N/A - 0.00%
6,452.56 400.00 #N/A 2,581,024.00 0.04%
0.00 #N/A - 0.00%
0.00 #N/A - 0.00%
0.00 #N/A - 0.00%
21.56 500.00 #N/A 10,780.00 0.00%
0.00 #N/A - 0.00%
641.63 600.00 #N/A 384,978.00 0.01%
0.00 #N/A - 0.00%
1,018.20 700.00 #N/A 712,740.00 0.01%
0.00 #N/A - 0.00%
3,040.02 450.00 #N/A 1,368,009.00 0.02%
0.00 #N/A - 0.00%
739.20 850.00 #N/A 628,320.00 0.01%
0.00 #N/A - 0.00%
80.60 600.00 #N/A 48,360.00 0.00%
0.00 #N/A - 0.00%
0.00 #N/A - 0.00%
0.00 #N/A - 0.00%
0.00 #N/A - 0.00%
327.92 1,200.00 #N/A 393,504.00 0.01%
0.00 #N/A - 0.00%
1,416.36 450.00 #N/A 637,362.00 0.01%
0.00 #N/A - 0.00%
130.94 600.00 #N/A 78,564.00 0.00%
0.00 #N/A - 0.00%
0.00 #N/A - 0.00%
600.00 500.00 #N/A 300,000.00 0.00%
0.00 #N/A - 0.00%
8.00 500.00 #N/A 4,000.00 0.00%
0.00 #N/A - 0.00%

Page 7
 Sheet1
235.50 500.00 117,750.00
230.00 1,000.00 #N/A 230,000.00 0.00%
0.00 #N/A - 0.00%
29.25 1,200.00 #N/A 35,100.00 0.00%
0.00 #N/A - 0.00%
2.00 1,600.00 #N/A 3,200.00 0.00%
470.44 800.00 #N/A 376,352.00 0.01%
0.00 #N/A - 0.00%
0.00 #N/A - 0.00%
94.12 500.00 #N/A 47,060.00 0.00%
0.00 #N/A - 0.00%
0.00 2,800.00 #N/A - 0.00%
0.00 #N/A - 0.00%
11.88 650.00 #N/A 7,722.00 0.00%
69.78 600.00 #N/A 41,868.00 0.00%
12.46 700.00 #N/A 8,722.00 0.00%
327.35 1,000.00 327,350.00 0.01%
8.00 15,000.00 #N/A 120,000.00 0.00%
#N/A - 0.00%
#N/A - 0.00%
#N/A - 0.00%
7.00 2,000.00 #N/A 14,000.00 0.00%
0.00 2,500.00 #N/A - 0.00%
0.00 1,300.00 #N/A - 0.00%
4.00 1,300.00 #N/A 5,200.00 0.00%
126.00 1,000.00 #N/A 126,000.00 0.00%
38.00 2,000.00 #N/A 76,000.00 0.00%
0.00 #N/A - 0.00%
80.00 350.00 #N/A 28,000.00 0.00%
66.00 400.00 #N/A 26,400.00 0.00%
0.00 #N/A - 0.00%
179.00 500.00 #N/A 89,500.00 0.00%
0.00 #N/A - 0.00%
38.00 800.00 #N/A 30,400.00 0.00%
0.00 #N/A - 0.00%
0.00 #N/A - 0.00%
30.00 1,000.00 #N/A 30,000.00 0.00%
0.00 1,000.00 #N/A -
0.00 #N/A - 0.00%
0.00 #N/A - 0.00%
108.00 3,500.00 #N/A 378,000.00 0.01%
0.00 1,000.00 #N/A - 0.00%
0.00 #N/A - 0.00%
59.00 7,000.00 #N/A 413,000.00 0.01%
4.00 2,500.00 #N/A 10,000.00 0.00%
0.00 #N/A - 0.00%
0.00 #N/A - 0.00%
0.00 #N/A - 0.00%
100.00 500.00 #N/A 50,000.00 0.00%
0.00 #N/A - 0.00%
4.00 20,000.00 #N/A 80,000.00 0.00%
2.00 5,000.00 #N/A 10,000.00 0.00%
0.00 #N/A - 0.00%

Page 8
 Sheet1
0.00 #N/A - 0.00%
0.00 5,000.00 #N/A - 0.00%
0.00 5,000.00 #N/A - 0.00%
2.00 5,000.00 #N/A 10,000.00 0.00%
1.00 4,000.00 #N/A 4,000.00 0.00%
9.00 1,500.00 #N/A 13,500.00 0.00%
3.00 1,500.00 #N/A 4,500.00 0.00%
3.00 1,500.00 #N/A 4,500.00 0.00%
0.00 5,000.00 #N/A -
0.00 2,000.00 #N/A -

0.00 17,000.00 #N/A -

0.00%
2.00 12,000.00 24,000.00 0.00%
1.00 10,000.00 #N/A 10,000.00 0.00%
0.00 #N/A - 0.00%
5.00 50,000.00 #N/A 250,000.00 0.00%
0.00 20,000.00 #N/A -
50.00 5,000.00 #N/A 250,000.00 0.00%
0.00 #N/A - 0.00%
#N/A - 0.00%
#N/A - 0.00%
2.00 18,000.00 #N/A 36,000.00 0.00%
#N/A - 0.00%
6.00 15,000.00 #N/A 90,000.00 0.00%
#N/A - 0.00%
2.00 15,000.00 #N/A 30,000.00 0.00%
5.00 10,000.00 #N/A 50,000.00 0.00%
20.00 10,000.00 #N/A 200,000.00 0.00%
2.00 2,000.00 #N/A 4,000.00 0.00%
2.00 1,000.00 #N/A 2,000.00 0.00%
8.00 1,000.00 #N/A 8,000.00 0.00%
2.00 800.00 #N/A 1,600.00 0.00%
2.00 800.00 #N/A 1,600.00 0.00%
21.00 2,000.00 #N/A 42,000.00 0.00%
6.00 1,500.00 #N/A 9,000.00 0.00%
2.00 2,500.00 #N/A 5,000.00 0.00%
2.00 6,000.00 #N/A 12,000.00 0.00%
2.00 2,000.00 #N/A 4,000.00 0.00%
#N/A - 0.00%
#N/A - 0.00%
30.00 800.00 #N/A 24,000.00 0.00%
10.00 800.00 #N/A 8,000.00 0.00%
12.00 1,500.00 #N/A 18,000.00 0.00%
#N/A - 0.00%
22.00 1,000.00 #N/A 22,000.00 0.00%
2.00 800.00 #N/A 1,600.00 0.00%
2.00 800.00 #N/A 1,600.00 0.00%
#N/A - 0.00%
#N/A - 0.00%
21.00 4,000.00 #N/A 84,000.00 0.00%
19.00 4,000.00 #N/A 76,000.00 0.00%
32.00 4,000.00 #N/A 128,000.00 0.00%

Page 9
 Sheet1
2.00 4,000.00 #N/A 8,000.00 0.00%
5.00 3,000.00 #N/A 15,000.00 0.00%
5.00 3,000.00 #N/A 15,000.00 0.00%
8.00 3,000.00 #N/A 24,000.00 0.00%
25.00 3,000.00 #N/A 75,000.00 0.00%
6.00 3,000.00 #N/A 18,000.00 0.00%
2.00 3,000.00 #N/A 6,000.00 0.00%
20.00 5,000.00 #N/A 100,000.00 0.00%
#N/A - 0.00%
#N/A - 0.00%
1.00 15,000.00 #N/A 15,000.00 0.00%
3000.00 200.00 #N/A 600,000.00 0.01%
3.00 100,000.00 #N/A 300,000.00 0.00%
#N/A - 0.00%
45.00 4,000.00 #N/A 180,000.00 0.00%
54.00 4,000.00 #N/A 216,000.00 0.00%
45.00 5,000.00 #N/A 225,000.00 0.00%
54.00 4,000.00 #N/A 216,000.00 0.00%
9.00 5,000.00 #N/A 45,000.00 0.00%
9.00 5,000.00 #N/A 45,000.00 0.00%
5.00 25,000.00 #N/A 125,000.00 0.00%
9.00 5,000.00 #N/A 45,000.00 0.00%
2.00 5,000.00 #N/A 10,000.00

4.00 25,000.00 #N/A 100,000.00

0.00%
10.00 5,000.00 #N/A 50,000.00 0.00%
2.00 15,000.00 #N/A 30,000.00 0.00%
2.00 15,000.00 #N/A 30,000.00 0.00%
0.00 10,000.00 #N/A - 0.00%
0.00 10,000.00 #N/A - 0.00%
4.00 7,000.00 #N/A 28,000.00 0.00%

4.00 5,000.00 #N/A 20,000.00

0.00%
0.00 5,000.00 #N/A - 0.00%
1.00 15,000.00 #N/A 15,000.00 0.00%
1.00 15,000.00 #N/A 15,000.00 0.00%
Sub-Total #N/A 56,932,433.50
Vat @ 13% of Sub-Total #N/A 7,401,216.36
Total Cost #N/A 64,333,649.86

Page 10