Model PMGSY Road Datas 2013-14-SSR
Model PMGSY Road Datas 2013-14-SSR
Model PMGSY Road Datas 2013-14-SSR
Description in Material
Lead in
Km
Initial
Conveyance
charges
Diff. cost
of pipes
Blasting
Charges
Machine
Loading
Crushing
Charges
Charges
Deduct
for
stacking
Total
Amount
11
12
Gravel
Gudali
23.50
123.43
283.68
0.00
0.00
46.51
453.63
Selecteed earth
Gudali
23.50
62.53
283.68
0.00
0.00
46.51
392.73
Pennar
56.85
336.58
598.68
0.00
0.00
46.51
981.78
Parlapalli
66.50
486.62
690.79
73.50
0.00
93.12
1344.03
Parlapalli
66.50
525.47
690.79
73.50
0.00
93.12
1382.88
Parlapalli
66.50
664.07
690.79
73.50
0.00
93.12
1521.48
Parlapalli
66.50
1079.87
690.79
73.50
0.00
93.12
1937.28
Parlapalli
66.50
664.07
690.79
73.50
166.02
93.12
1687.50
Parlapalli
66.50
1037.87
690.79
73.50
259.47
93.12
2154.75
Parlapalli
66.50
1079.87
690.79
73.50
269.97
93.12
2207.25
Parlapalli
66.50
865.67
690.79
73.50
216.42
93.12
1939.50
Parlapalli
66.50
735.47
690.79
73.50
183.87
93.12
1776.75
1764.5
Parlapalli
66.50
575.87
690.79
73.50
143.97
93.12
1577.25
1558
Parlapalli
66.50
370.07
690.79
73.50
92.52
93.12
1320.00
1448.62
15
16 40 mmHBG M/C Metal-SS5
Pennar
Parlapalli
56.85
66.50
441.58
664.07
598.68
690.79
73.50
166.02
46.51
93.12
0.00
0.00
0.00
1086.78
1687.50
Parlapalli
66.50
1079.87
690.79
73.50
269.97
93.12
0.00
2207.25
Parlapalli
66.50
865.67
690.79
73.50
216.42
93.12
0.00
1939.50
9
10
11
12
13
14
1416.13
2016.5
1764.15
Sl
No.
Description in Material
Lead in
Km
4
Initial
Conveyance
charges
Diff. cost
of pipes
Blasting
Charges
Machine
Loading
Crushing
Charges
Charges
Deduct
for
stacking
11
Total
Amount
73.50
183.87
93.12
0.00
1776.75
12
690.79
0.00
93.12
0.00
1177.08
210.47
690.79
0.00
93.12
994.38
66.50
146.42
690.79
0.00
93.12
930.33
66.50
244.07
690.79
0.00
93.12
137.00 38084.70
431.55
38516.25
137.00 39802.72
431.55
40234.27
137.00 49654.28
431.55
50085.83
210.56
6741.95
Parlapalli
66.50
735.47
690.79
Parlapalli
66.50
393.17
Parlapalli
66.50
Parlapalli
Parlapalli
Chennai
Chennai
Chennai
Chillakur
12.00
6531.39
Chillakur
12.00
1135.52
Chillakur
12.00
5258.76
Chillakur
12.00
908.99
Chillakur
12.00
2560.34
Chillakur
12.00
455.89
Chillakur
12.00
996.64
Chillakur
12.00
155.43
155.43
6090.00
6090.00
43575.00
45150.00
43575.00
45150.00
43575.00
43575.00
Allowence allowed
Add 0% MAA /
AA
0%
1027.98
1135.52
183.85
5442.61
908.99
98.78
2659.12
455.89
38.49
1035.13
90.00
90.00
/kL
OH&CP
12.50%
931.103
Sl
No.
1
Description in Material
Lead in
Km
Initial
Conveyance
charges
Diff. cost
of pipes
Blasting
Charges
7
Machine
Loading
Crushing
Charges
Charges
8
Deduct
for
stacking
Total
Amount
11
12
NOTE:TheStandard data prepared with 2013-14 SSR is here with enclosed for the guidence to Superintending Engineers,
they are reqested to inform if any mistakes are noticed to this office.
In this regard contact :Sri.T.Rajender Singh AE, PMGSY,9440873389.
Data Sheet
a)
b)
c)
day
day
0%
4.16
294.00
1,223.04
0.00
hour
10.00
1648.30
16,483.03
hour
1.00
435.75
435.75
18,141.82
2,267.73
12.50%
20,409.55
20,409.55
Rate per 1 Sqm = (a+b+c)/10000
2.04
RBR- Construction of embankment with material obtained from road way cutting by using
EEC Machinery
D-3
Construction of embankment with approved materials deposited at site from roadway cutting
and excavation from drain (not exceeding 0.6 m depth) and foundation of other structures
graded and compacted to meet requirement of Tables 300.1 and 300.2 as per Technical
Specification Clause 301.5 MORD/ 305 MORTH including overhead & Contract profit .
a)
b)
day
0%
0.52
294.00
152.88
0.00
Data Sheet
S. Index
No. Code
Description of item
Unit
cum
Qty
0.50
Rate
1648.30
Amount
824.15
a)
b)
Unit = cum
Taking output = 100 cum
Labour
Mazdoor (Unskilled)
Add 0% MAA / AA
Machinery
Hydraulic Excator 0.90cum bucket capacity at
60cum per hour
Tipper 5.5cum with 10T capacity
Dozer D50 for spreading @ 200 cum per hour
Tractor with Grader @ 25 cum per hour
Water tanker 6 KL capacity
Vibratory Roller 80-100 kN @ 100 Cum per Hr
c)
d)
Material
Water
Basic rate of formation of road with borrow
soils per Cum
Over head charges & Contractors profit
@12.50%Rate per 100 cums
Rate per cum
day
0%
1.04
294.00
305.76
0.00
hour
1.67
2,892.23
4,830.02
hour
hour
4.50
0.50
921.17
1,648.30
4,145.24
824.15
hour
hour
hour
4.00
2.00
1.00
443.10
655.20
2,668.47
1,772.40
1,310.40
2,668.47
Kl
12.00
94.50
1,134.00
16,990.44
12.50%
2,123.80
19,114.24
191.14
Data Sheet
S. Index
No. Code
Description of item
Unit
Qty
Rate
Amount
a)
b)
c)
a)
c)
day
day
0%
2.40
8.00
294.00
294.00
705.60
2,352.00
0.00
hour
6.00
2668.47
16,010.82
hour
hour
hour
5.00
12.00
12.00
655.20
443.10
443.10
3,276.00
5,317.20
5,317.20
cum
237.60
453.63
107,781.65
cum
122.40
1177.08
144,073.99
Kl
18.00
94.50
1,701.00
286,535.46
955.12
12.50%
119.39
1,074.51
1,074.51
Data Sheet
S. Index
No. Code
Description of item
Unit
Qty
Rate
Amount
a)
b)
c)
a)
c)
day
day
0%
2.40
8.00
294.00
294.00
705.60
2,352.00
0.00
hour
6.00
2668.47
16,010.82
hour
hour
5.00
12.00
655.20
443.10
3,276.00
5,317.20
hour
0.00
443.10
0.00
cum
360.00
392.73
141,381.54
Water
Basic rate of Selected earth shoulders for 300
cum
Basic rate of Selected earth shoulders cum
Kl
18.00
94.50
1,701.00
170,744.16
569.15
12.50%
71.14
640.29
640.29
Data Sheet
S. Index
No. Code
Description of item
Unit
Qty
Rate
Amount
a)
b)
c)
a)
c)
day
day
0%
2.40
8.00
294.00
294.00
705.60
2,352.00
0.00
hour
6.00
2668.47
16,010.82
hour
hour
hour
3.00
12.00
12.00
655.20
443.10
443.10
1,965.60
5,317.20
5,317.20
cum
cum
Kl
237.60
122.40
18.00
1448.62
1177.08
94.50
344,192.13
144,073.99
1,701.00
521,635.54
12.50%
1,738.79
217.35
1,956.14
1,956.14
Data Sheet
S. Index
No. Code
Description of item
Unit
Qty
Rate
Amount
a)
b)
c)
By Manual means
Taking out put = 360 cum
Labour
Mazdoor (Skilled)
Mazdoor (unskilled)
Add 0% MAA / AA
Machinery
Vibratory Roller 80-100 KN @60cum per hour
day
12.08
day 250.00
0%
294.00
294.00
3,551.52
73,500.00
0.00
hour
6.00
2668.47
16,010.82
hour
24.00
655.20
15,724.80
Cum
217.80
1344.03
292,728.66
Cum
200.38
1521.48
304,873.18
Cum
17.42
1937.28
33,747.33
cum
86.40
1448.62
125,160.78
cum
28.80
1177.08
33,899.76
Kl
144.00
94.50
13,608.00
Water
912,804.85
12.50%
2,535.57
316.95
2,852.52
2,852.52
Data Sheet
S. Index
No. Code
Description of item
Unit
Qty
Rate
Amount
a)
b)
c)
d)
By Manual means
Taking out put = 360 cum
Labour
Mazdoor (Skilled)
Mazdoor (unskilled)
Add 0% MAA / AA
Machinery
Vibratory Roller 80-100 KN @60cum per hour
day
12.08
day 250.00
294.00
294.00
0%
3,551.52
73,500.00
0.00
hour
6.00
2668.47
16,010.82
hour
24.00
655.20
15,724.80
357.19
1687.50
602,756.37
78.41
2207.25
173,070.09
86.40
1448.62
125,160.78
28.80
144.00
0.00
94.50
13,608.00
1,023,382.38
12.50%
2,842.73
355.34
3,198.07
3,198.07
Data Sheet
S. Index
No. Code
Description of item
Unit
Qty
Rate
Amount
a)
b)
c)
Labour
Dresser (skilled) for alignment
Mazdoor (Skilled)
Add 0% MAA / AA
Machinery
Front end loader 1 cum capacity
Wet mix plant (Pug Mill)
Tipper or dumper (10 t) Capacity
Motor grader @ 50 cum capacity
Vibratory Roller 80-100 KN @60cum per hour
day
day
0%
8.00
2.40
294.00
294.00
2,352.00
705.60
0.00
hour
hour
hour
hour
hour
4.00
4.00
5.00
2.00
1.67
1728.30
1728.30
921.17
3376.80
2668.47
6,913.20
6,913.20
4,605.83
6,753.60
4,456.34
hour
1.33
655.20
871.42
cum
39.90
2016.50
80,458.15
cum
53.20
1764.15
93,852.52
cum
39.90
1177.08
46,965.30
254,847.15
2,548.47
12.50%
318.56
2,867.03
Data Sheet
S. Index
No. Code
Description of item
Unit
Qty
Rate
Amount
concrete pavement, thickness as per design, over a prepared sub base, with 43 grade cement or
any other type as per Clause 1501.2.2 M30 (Grade), coarse and fine aggregates conforming to IS :
383, mixed in a concrete mixer of not less than 0.2 cum capacity and appropriate weigh batcher
using approved mix design, laid in approved fixed side formwork (steel channel, laying and fixing of
125 micron thick polythene film, wedges, steel plates including levelling the formwork as per
drawing), spreading the concrete with sholvels, rakes, compacted using needle, screed and plate
vibrators and finished in continuous operation including provision of contraction and expansion and
construction joints, applying debonding strips, primer, sealant, dowel bars, admixtures as approved,
curing of concrete slabs for 14- days, curing compound (where specified) and water finishing to lines
and grade as per drawing and Technical Specification Clause 1501 MORD including overhead
charges & Contractors profit .
a)
b)
c)
(I)
Unit = cum
Taking output = 75cum (172.50 t)
(100x3.75 x 0.200)
Labour
Mason (1st class)
Mason (2nd class)
Mazdoor (unskilled)
Mazdoor(skilled)
Surveyor
Mazdoor (semi-skilled)
Black smith for cutting of dowel bars including
removal of burrs, fabrications & fixing of dowel
bars
Add 0% MAA / AA
Machinery
Concrete mixer 0.28/0.40 cum capacity ( 6
mixers) with weight batcher and suitable
capacity calibrated water tank
Needle vibrator
Screed vibrator
Plate vibrator
Water tanker 6 Kl. Capacity
Air compressor ( 1hour initial + 1 hour final)
day
5.00
day
5.00
day 150.00
day
6.00
day
2.00
day
6.00
day
1.00
367.50
336.00
294.00
294.00
525.00
294.00
336.00
0%
1,837.50
1,680.00
44,100.00
1,764.00
1,050.00
1,764.00
336.00
0.00
Hour
36.00
438.27
15,777.72
Hour
Hour
Hour
Hour
Hour
9.00
9.00
9.00
5.00
2.00
0.00
0.00
0.00
655.20
524.37
0.00
0.00
0.00
3,276.00
1,048.74
Cum
Cum
44.55
22.95
2207.25
1776.75
98,332.77
40,776.30
Material
Crushed stone coarse aggregates, grading will
be as per clause 1501.2.4.1 (Table 1500.1) of
specifications @ 0.90 Cum/cum of concrete
20mm
10mm
Data Sheet
S. Index
No. Code
Description of item
Unit
Qty
Rate
Amount
cum
33.75
1086.78
36,678.71
t
sqm
26.25
412.50
6090.00
15.75
159,862.50
6,496.88
Kg
161.91
45.15
7,310.24
0.005
38516.25
192.58
Litre
19.00
36.00
684.00
90.00
5.25
472.50
Debonding strips 3.75m. (length) x 10mm (width) x 5 mm (thick) cutout of rubber fillter board of similar material including 5 per cent
wastage
90.00
9.45
850.50
Polythene sheathing, covering 2/3rd dowel bars (20x23) and tight fit
including 5 per cent wastage
No
483.00
0.53
253.58
Litre
122.00
78.75
9,607.50
sqm
3.00
830.55
2,491.65
(ii)
(d)
(e)
(4x3.75x0.200 = 3 sqm)
436,643.67
13,099.31
449,742.98
5,996.57
749.57
12.50%
6,746.14
6,746.14
Rate per Cum excluding VAT
11 RBR- Prime Coat
BAS Low porosity
C-1 Providing and applying primer coat with bitumen emulsion (SS-1) on prepared surface of
granular base including cleaning of road surface and spraying primer at the rate of 0.70-1.0
kg/sqm using mechanical means as per Technical Specification Clause 502 MORD (for use
on Wet mix macadam & WBM) ,including overhead charges & Contractors profit .
Unit = sqm
Taking output = 1750 sqm
a) Labour
Mate
Mazdoor (Unskilled)
Add 0% MAA / AA
day
day
0%
1.04
294.00
305.76
0.00
Data Sheet
S. Index
No. Code
Description of item
b) Machinery
Hydraulic broom @ 1250 sqm per hour
Air compressor 210 cfm
Bitumen emulsion pressure distributor @ 1750 sqm/hour
Unit
Qty
Rate
Amount
hour
hour
hour
hour
1.40
1.40
1.00
0.50
374.85
524.37
903.00
655.20
524.79
734.12
903.00
327.60
t
kl
1.48
3.00
38516.25
94.50
57,004.05
283.50
60,082.82
7,510.35
12.50%
67,593.17
38.62
Mazdoor (Unskilled)
Add 0% MAA / AA
b) Machinery
Hydraulic broom @ 1250 sqm per hour
Air compressor 210 cfm
Emulsion pressure distributor @1750 sqm per hour
day
day
0%
1.04
294.00
305.76
0.00
hour
hour
hour
1.40
1.40
1.00
374.85
524.37
903.00
524.79
734.12
903.00
0.48
40234.27
19,312.45
21,780.12
12.45
1.56
c) Material
Bitumen emulsion (RS-1) @ 0.275 kg per sqm
(e)
12.50%
14.01
Data Sheet
S. Index
No. Code
13
Description of item
Unit
Qty
Rate
Amount
a)
b)
c)
Bitumen (S-65)
Unit = sqm
Taking output = 500 sqm (10 cum)
Labour
Mazdoor (Unskilled)
day
Mazdoor (semi-Skilled)
day
Add 0% MAA / AA
0%
Machinery
Mixall 6/10 T capacity
hour
Bitumen boiler oil fired 1000 lts capacity fitted hour
with spray set
hour
Smooth wheeled roller 8t
Material
Bitumen 60/70 grade(S-65) @ 14.60 kg per 10
t
sqm
Crushed stone chipping, 13.2 mm to 5.6 mm @ 0.27 cum
21.00
7.08
294.00
294.00
6,174.00
2,081.52
0.00
4.00
4.00
681.45
219.45
2,725.80
877.80
2.00
1090.32
2,180.64
0.73
50085.83
36,562.66
13.50
1764.50
23,820.68
12.50%
74,423.10
148.85
18.61
d)
167.46
167.46
Data Sheet
S. Index
No. Code
Description of item
Unit
Qty
Rate
Amount
day
day
day
0%
10.00
3.52
294.00
294.00
2940.00
1034.88
0.00
hour
hour
hour
hour
hour
hour
6.00
6.00
6.00
3.64
6.00
16.00
20076.00
1386.00
1728.30
921.17
2797.00
1090.32
120456.00
8316.00
10369.80
3353.04
16782.00
17445.12
t
cum
5.84
108.00
50085.83
1764.50
292501.24
190565.47
12.50%
23,820.68
687584.23
171.90
Data Sheet
S. Index
No. Code
15
a)
b)
c)
Description of item
Unit
Qty
Rate
SEAL COAT
Providing and laying bituminous liquid seal coat (Type C) comprising of a layer of
bitumuneous binder followed by a cover of stone chipping of grading as defined in table
500.16 of MOST with Crushed stone chips of 6.7 mm size 100% passing through 9.5mm
seive and retained on 2.36 mm sieve applied @ 0.09 cum per 10 sqm, chips to be laid
simultaneously along with the bitumunous course using 6.50 kgs of bitumen VG 30 grade
(60/70) for 10 sqm and rolling with power roller including of required line, level, grade to
serve as wearing course on previously prepared surface and finishing to rquired level and
grades including cost and conveyance of all materials from approved sources and stacking
at site to departmental gauge for premeasurements, labour charges and hire and
operational charges of power road roller 80 to 100kN capacity and all other machinery,
tools and plants, providing barricading for diversion of traffic, erecting red flags other
incidental and operational charges etc., complete for finished item of work as per technical
specification clause 510 of MORD.including all over heads and Contractors profit for seal
coat.
Type C
By Manual Means
Taking out put = 1100 Sqm
Labour
Bitumen Sprayer
Mazdoor (un-skilled)
Mazdoor (semi-skilled)
Add 0% MAA / AA
Machinery
Bitumen boiler oil fired, capacity1000 lts fitted
with spray set
Smooth wheeled roller 8t
Materials
Bitumen VG30 grade @ 6.500 kgs per 10
sqm.
Crushed stone chipping of 6.7 mm size 100%
passing 9.50mm seive and retained on 2.36
mm sieve applied @ 0.09 cum per 10 sqm.
day
day
day
0%
1.00
22.00
6.15
336.00
294.00
294.00
336.00
6,468.00
1,808.10
0.00
hour
2.20
219.45
482.79
hour
2.20
1090.32
2,398.70
0.715
50085.83
35,811.37
9.90
1448.62
14,341.34
t
cum
c)
Amount
61,646.30
12.50%
56.04
7.01
63.05
63.05
Data Sheet
S. Index
No. Code
16
Description of item
Unit
Qty
Rate
Amount
By Manual Means
Bitumen (S-65)
Unit = sqm
Taking out put = 1250 Sqm
a)
Labour
Mate
day
Mazdoor (un-skilled)
day
15.00
Mazdoor (semi-skilled)
day
2.85
Add 0% MAA / AA
b)
c)
294.00
294.00
4,410.00
837.90
0.00
1,703.63
2,725.80
548.63
0%
Machinery
Mixall 6/10 t capacity (concrete mixer1.00cum rate)
hour
2.50
hour
2.50
Bitumen boiler oil fired, capacity1000 lts fitted with spray set
hour
2.50
681.45
1090.32
219.45
0.850
50085.83
42,572.96
cum
7.50
1177.08
8,828.06
12.50%
61,626.98
49.30
6.16
Materials
Bitumen (S-65) 60/70 grade @ 6.80 kgs per 10 sqm.
Crushed sand or grit as passing 2.36 mm sieve and retained on 180
micron sieve applied @ 0.06 cum/10 sqm
c)
55.46
55.46
Data Sheet
S. Index
No. Code
17
Description of item
Unit
Qty
Rate
Amount
Type A
a)
b)
c)
By Manual Means
Taking out put = 1100 Sqm
Labour
Bitumen Sprayer
Mazdoor (un-skilled)
Mazdoor (semi-skilled)
Add 0% MAA / AA
Machinery
Bitumen boiler oil fired, capacity1000 lts fitted
with spray set
Smooth wheeled roller 8t
Materials
Bitumen VG30 grade @ 9.80 kgs per 10 sqm.
Crushed stone chipping of 6.7 mm size 100%
passing 9.50mm seive and retained on 2.36
mm sieve applied @ 0.09 cum per 10 sqm.
day
day
day
0%
1.00
22.00
7.15
336.00
294.00
294.00
336.00
6,468.00
2,102.10
0.00
hour
2.20
219.45
482.79
hour
2.20
1090.32
2,398.70
1.078
50085.83
53,992.52
9.90
1448.62
14,341.34
t
cum
c)
80,121.45
12.50%
72.84
9.11
81.95
81.95
Index
Description of item
Code
RBR- Excavation for Structures
FNDN-1
Excavation of structures:
Unit
Qty
Rate
day
day
0%
8.32
294.00
hour
6.00
Amount
0.00
iii
2892.23
12.50%
17353.35
19799.43
2474.93
Rs.
22274.36
92.81
294.00
2446.08
day
day
0%
8.32
b) Machinery
Hydraulic Excavator 1 cum bucket capacity
hour
6.00
2892.23
5%
19799.43
2446.08
0.00
12.50%
Rs.
17353.35
19799.43
989.97
20789.40
2598.68
23388.08
97.45
S. No.
Index
Code
Description of item
Unit = cum
Taking output = 210 cum
a) Labour
Mate
Mazdoor (Unskilled)
Add 0% MAA / AA
iv
b)
Machinery
Hydraulic excavator 1.0 cum bucket capacity
c).
Over head charges & Contractors profit @12.50%Cost for 210 cum = a+b+c
Rate per cum = (a+b+c)/210
- 3 m to 6 m depth below water Level
Mechanical Means
Unit = cum
Taking output = 210 cum
a) Labour
Mate
Mazdoor (Unskilled)
Add 0% MAA / AA
b)
Machinery
Hydraulic excavator 1.0 cum bucket capacity
Unit
Qty
Rate
day
day
0%
8.32
294.00
hour
6.00
c). Over head charges & Contractors profit @12.50%Cost for 210 cum = a+b+c
Rate per cum = (a+b+c)/210
- above 6 m depth below water Level
Mechanical Means
Unit = cum
Taking output = 180 cum
a) Labour
Mate
Mazdoor (Unskilled)
Add 0% MAA / AA
b)
Machinery
Hydraulic excavator 1.0 cum bucket capacity
vi
2892.23
Rs.
17353.35
19799.43
2474.93
22274.36
106.07
294.00
2446.08
day
day
0%
8.32
hour
6.00
2892.23
5%
19799.43
0.00
Rs.
17353.35
19799.43
989.97
20789.40
2598.68
23388.08
111.37
294.00
3057.60
12.50%
day
day
0%
10.40
hour
6.00
2892.23
5%
20410.95
0.00
Rs.
17353.35
20410.95
1020.55
21431.50
2678.94
24110.44
133.95
294.00
1834.56
12.50%
day
day
0%
2446.08
0.00
12.50%
Amount
6.24
0.00
S. No.
vii
Index
Code
Description of item
Unit
b) Machinery
Hydraulic Excavator 1 cum bucket capacity
hour
c).
Over head charges & Contractors profit @12.50%Cost for 180 cum = a+b+c
Rate per cum = (a+b+c) /180
in case of rock foundation beyond 3 m is not dug and
hence not included.
- Hard rock (requiring blasting) without dewatering
Qty
Rate
6.00
2892.23
Amount
Rs.
17353.35
19187.91
2398.49
21586.40
119.92
367.50
367.50
294.00
183.75
91.88
2454.90
12.50%
Unit = cum
Taking output = 10 cum
a) Labour
Mate
Driller
Blaster
Mazdoor (Unskilled)
Add 0% MAA / AA
day
day
day
day
0%
0.50
0.25
8.35
Air compressor 210 cfm / 250 cfm with 2 jack hammers for hour
drilling at 15 cum per hour
c) Material
1.00
524.37
3.50
14.00
622.65
3.47
0.00
b) Machinery
Gelatin 80%
Detonator electric
viii
kg
Nos.
Over head charges & Contractors profit @12.50%Cost for 10 cum = a+b+c
Rate per cum = (a+b+c) /10
- Hard rock (requiring blasting)
including
dewatering
524.37
Rs.
3254.90
2179.28
48.51
5482.69
685.34
6168.03
616.80
367.50
367.50
294.00
183.75
91.88
2454.90
12.50%
Unit = cum
Taking output = 10 cum
a) Labour
Mate
Driller
Blaster
Mazdoor (Unskilled)
Add 0% MAA / AA
day
day
day
day
0%
0.50
0.25
8.35
Air compressor 210 cfm / 250 cfm with 2 jack hammers for hour
drilling at 15 cum per hour
1.00
0.00
b) Machinery
524.37
524.37
5%
3254.90
3254.90
162.75
3.50
14.00
622.65
3.47
c) Material
Gelatin 80%
Detonator electric
ix
Over head charges & Contractors profit @12.50%Cost for 10 cum = a+b+c
Rate per cum = (a+b+c) /10
- Hard rock (blasting prohibited)
Upto 3 m depth including 1.5 m depth in hard rock
kg
Nos.
12.50%
Rs.
2179.28
48.51
5645.44
705.68
6351.12
635.11
S. No.
Index
Code
Unit
Qty
Rate
day
day
0%
5.20
294.00
Air compressor 210 cfm / 250 cfm with 2 jack hammers of hour
pneumatic breaker at 1 cum per hour
6.00
Description of item
Unit = cum
Taking output = 10 cum
a) Labour
Mate
Mazdoor (Unskilled)
Add 0% MAA / AA
b)
Amount
1528.80
0.00
Machinery
c).
Over head charges & Contractors profit @12.50%Cost for 10 cum = a+b+c
Rate per cum = (a+b+c)/10
524.37
12.50%
Rs.
3146.22
4675.02
584.38
5259.40
525.94
19
Sand filling
Unit = cum
a) Labour
Mate
Mazdoor (Unskilled)
Add 0% MAA / AA
b) Material
Sand for filling
c).
Over head charges & Contractors profit @12.50%-
day
day
0%
0.31
cum
1.00
91.14
0.00
294.00
981.78
12.50%
981.78
1072.92
134.12
Rs.
1207.04
6090.00
1086.78
1687.50
94.50
1339.80
489.05
1518.75
113.40
P.C.C grade M 10
Nominal mix 1:3:6
Unit = cum
(a) Material
Cement
Coarse sand
40 mm aggregate
Water
(b) Labour
Mate
t
cum
cum
kl
0.22
0.45
0.9
1.2
day
S. No.
Index
Code
Amount
Unit
Qty
Rate
day
day
0%
0.10
1.39
367.50
294.00
hour
0.40
438.27
175.31
hour
0.13
655.20
85.18
4166.90
0.00
Description of item
Mason (1st Class)
Mazdoor (Unskilled)
Add 0% MAA / AA
36.75
408.66
0.00
(c) Machinery
0.00%
e).
Over head charges & Contractors profit @12.50%-
21
12.50%
4166.90
520.86
Rs
4687.76
367.50
294.00
91.88
614.46
i)
Unit = m
Taking output = 7.5 m
(3 pipes of 2.5 m length each)
1000 mm dia
a) Labour
Mate
Mason (1st Class)
Mazdoor (Unskilled)
Add 0% MAA / AA
Laying & fixing of Pipes with colors in position including lifting, aligning etc.,
ii)
b) Material
Sand at site
Cement at site
RCC pipe NP3 pipe
RCC pipe NP3 collar at site
c).
Over head charges & Contractors profit @12.50%Cost for 7.5 m = a+b+c
Rate per m = (a+b+c)/7.5
Rate per m
900 mm dia
a) Labour
Mate
Mason (1st Class)
Mazdoor (Unskilled)
Add 0% MAA / AA
day
day
day
0%
rm
0.25
2.09
cum
t
m
nos
0.04
0.03
7.50
2
0.00
1086.78
6090.00
6741.95
1135.52
12.50%
Rs.
0.15
1.25
Laying & fixing of Pipes with colors in position including lifting, aligning etc.,
day
day
day
0%
rm
b) Material
Sand at site
Cement at site
RCC pipe NP3 pipe
cum
t
m
0.018
0.024
7.50
367.50
294.00
43.47
182.70
50564.61
2271.05
53768.17
6721.02
60489.19
8065.23
8065.23
55.13
367.50
0.00
1086.78
6090.00
5442.61
19.56
146.16
40819.55
S. No.
Index
Code
iii)
Description of item
RCC pipe NP3 collar at site
c).
Over head charges & Contractors profit @12.50%Cost for 7.5 m = a+b+c
Rate per m = (a+b+c)/7.5
Rate per m
600 mm dia
a) Labour
Mate
Mason (1st Class)
Mazdoor (Unskilled)
Add 0% MAA / AA
Laying & fixing of Pipes with colors in position including lifting, aligning etc.,
22
Unit
Qty
Rate
nos
2.00
908.99
12.50%
Rs.
day
day
day
0%
rm
0.15
1.25
367.50
294.00
Amount
1817.97
43225.87
5403.23
48629.10
6483.88
6483.88
55.13
367.50
0.00
0.00
cum
t
m
nos
0.024
0.018
7.50
2.00
1086.78
6090.00
2659.12
455.89
Rs.
26.08
109.62
19943.41
911.78
21413.52
2676.69
24090.21
3212.03
3212.03
12.50%
t
cum
cum
cum
kl
0.347
0.45
0.54
0.36
1.2
6090.00
1086.78
2207.25
1776.75
94.50
2113.23
489.05
1191.91
639.63
113.40
day
day
day
0%
0.1
1.39
367.50
294.00
36.75
408.66
0.00
S. No.
Index
Code
Qty
Rate
hr /
cum
0.4
438.27
175.31
Generator 33 KVA
hour
0.4
758.74
12.50%
Rs
303.49
5471.43
218.86
5690.29
711.29
6401.58
1.05
6.00
43575.00
73.50
45753.75
441.00
2.00
6.40
336.00
294.00
672.00
1881.60
12.50%
Rs
48748.35
6093.54
54841.89
6090.00
1086.78
1687.50
2207.25
1776.75
94.50
1674.75
521.65
810.00
529.74
142.14
113.40
Amount
Unit
Description of item
4.00%
Unit = t
(a) Material
HYSD bars including 5 per cent for laps and wastage
t
Binding wire
kg
(b) Labour for cutting, bending, tying and placing in
position
Mate
day
Blacksmith/ Rod Binder
day
Mazdoor (Unskilled)
day
c).
Over head charges & Contractors profit @12.50%Rate per t = a+b+c
24
Unit = cum
P.C.C grade M 15 ( Nominal mix ) MORTH ( for
Abutments, Piers, cut-off walls below Bed Level
Unit = cum
(a) Material
Cement
Coarse sand
40 mm aggregate
20 mm aggregate
10 mm aggregate
Water
t
cum
cum
cum
cum
kl
0.275
0.480
0.480
0.240
0.080
1.2
S. No.
Index
Code
Unit
Qty
Rate
(b) Labour
Mate
Mason (1st Class)
Mazdoor (Unskilled)
Add 0% MAA / AA
day
day
day
0%
0.100
1.390
367.50
294.00
(c) Machinery
Concrete mixer 0.4/0.28 cum capacity
Generator 33 KVA
hour
hour
0.400
0.000
Description of item
36.75
408.66
0.00
438.27
758.74
4.00%
e).
Over head charges & Contractors profit @12.50%Rate per cum = a+b+c+d+e+f
25
Amount
175.31
0.00
4412.40
176.50
12.50%
Rs
4588.90
573.61
5162.51
RBR- Plain cement concrete M15grade (Nominal mix) using 40,20 &
SBST-5 10mm HBG metal mechanically mixed in substructure
complete as per drawings and technical specification Clauses
802, 804, 805, 806, 807, 1202 and 1204 MORD and 1500,
1700 & 2200 MORTH ,including overhead charges &
Contractors profit . for Abutments, Piers, cut-off walls above
Bed Level
Note : Water for concrete : A provision for cost of water may be
added at 1.2 kl / 1 cum (including curing purpose) keeping the
site conditions
Coarse Aggregate : Single grade nominal size can also be
used instead of graded metal, keeping the site conditions in
view
For height up to 5 m
Unit = cum
P.C.C grade M15 (Nominal mix) MORTH
Abutments, Piers, cut-off walls above Bed Level
Unit = cum
(a) Material
Cement
Coarse sand
40 mm aggregate
20 mm aggregate
10 mm aggregate
Water
(b) Labour
Mate
Mason (1st Class)
Mazdoor (Unskilled)
Add 0% MAA / AA
(c) Machinery
Concrete mixer 0.4/0.28 cum capacity
Generator 33 KVA
(d) Formwork @ 10% on cost of material, labour and machinery (a+b+c)
e).
Over head charges & Contractors profit @12.50%Rate per cum = a+b+c+d+e+f
for
t
cum
cum
cum
cum
kl
0.275
0.480
0.480
0.240
0.080
1.2
6090.00
1086.78
1687.50
2207.25
1776.75
94.50
1674.75
521.65
810.00
529.74
142.14
113.40
day
day
day
0%
0.100
1.390
367.50
294.00
36.75
408.66
hour
hour
0.400
0.000
0.00
438.27
758.74
10.00%
12.50%
Rs
175.31
0.00
4412.40
441.24
4853.64
606.71
5460.35
Index
Description of item
Unit
Code
26 RBR- Supplying, fitting, and placing HYSD bar reinforcement in sub
SBST- 6 structure complete as per drawing and technical specifications
S. No.
Qty
Rate
Amount
Unit = t
(a) Material
HYSD bars including 5 per cent for laps and wastage Fe
415
Binding wire
1.05
kg
6.00
73.50
441.00
day
day
day
0%
2.00
6.84
336.00
294.00
672.00
2010.96
12.50%
Rs
48877.71
6109.71
54987.42
43575.00
45753.75
Mate
Blacksmith/ Rod Binder
Mazdoor (Unskilled)
Add 0% MAA / AA
0.00
c).
Over head charges & Contractors profit @12.50%Rate per t = a+b+c
27
Height up to 5m
(a) Material
Cement
Coarse sand
20 mm aggregate
10 mm aggregate
Water
(b) Labour
Mate
Mason (1st Class)
Mazdoor (Unskilled)
Add 0% MAA / AA
(c) Machinery
Concrete mixer 0.4/0.28 cum capacity
Generator 33 KVA
(d) Formwork @ 10% on (a+b+c)
e).
Over head charges & Contractors profit @12.50%Rate per cum = a+b+c+d+e+f
(ii)
Height 5m to 10 m
(a) Material
t
cum
cum
cum
kl
0.347
0.45
0.54
0.36
1.2
6090.00
1086.78
2207.25
1776.75
94.50
2113.23
489.05
1191.91
639.63
113.40
day
day
day
0%
0.06
0.1
1.33
336.00
367.50
294.00
20.16
36.75
391.02
hr / cum
0.4
0.4
hour
0.00
438.27
758.74
10.00%
12.50%
Rs
175.31
303.49
5473.95
547.40
6021.35
752.67
6774.02
S. No.
Index
Code
Description of item
Cement
Coarse sand
20 mm aggregate
10 mm aggregate
Water
(b) Labour
Mate
Mason (1st Class)
Mazdoor (Unskilled)
Add 0% MAA / AA
(c) Machinery
Concrete mixer 0.4/0.28 cum capacity
Generator 33 KVA
Qty
Rate
t
cum
cum
cum
kl
0.347
0.45
0.54
0.36
1.2
6090.00
1086.78
2207.25
1776.75
94.50
2113.23
489.05
1191.91
639.63
113.40
day
day
day
0%
0.06
0.1
1.33
336.00
367.50
294.00
20.16
36.75
391.02
hr / cum
0.4
0.4
hour
0.00
438.27
758.74
12.00%
2.00%
f). Over head charges & Contractors profit @12.50%Rate per cum = a+b+c+d+e+f+g
28
Amount
Unit
175.31
303.49
5473.95
656.87
109.48
12.50%
Rs
6240.30
780.04
7020.34
Height up to 5m
(a) Material
Cement
Coarse sand
20 mm aggregate
10 mm aggregate
Water
(b) Labour
Mate
Mason (1st Class)
Mazdoor (Unskilled)
Add 0% MAA / AA
(c) Machinery
Concrete mixer 0.4/0.28 cum capacity
Generator 33 KVA
(d) Formwork @ 10% on (a+b+c)
e).
Over head charges & Contractors profit @12.50%Rate per cum = a+b+c+d+e+f
t
cum
cum
cum
kl
0.403
0.45
0.54
0.36
1.2
6090.00
1086.78
2207.25
1776.75
94.50
2454.27
489.05
1191.91
639.63
113.40
day
day
day
0%
0
0.1
1.39
336.00
367.50
294.00
0.00
36.75
408.66
hr /
cum
0.4
438.27
175.31
hour
0.4
758.74
303.49
5812.47
581.25
6393.72
799.22
7192.94
0.00
10.00%
12.50%
Rs
S. No.
29
Index
Description of item
Unit
Code
RBR- Providing weep holes in brick masonry/stone masonry,
SBST-9 plain/reinforced concrete abutment, wing wall, return wall
with 100 mm dia AC pipe extending through the full width
of the structures with slope of 1(V):20(H) towards drawing
face complete as per drawing and technical specification
Clauses 614, 709, 1204.3.7 MORD / 2706 & 2200
MORTH.,including overhead charges & Contractors profit
.
Unit = Nos
Sub Analysis
Taking output = 30 Nos
CM (1:3)
Sand for mortar
Cement
Mazdoor (Unskilled)
Sub Analysis
(a) Material
AC pipe 100 mm dia including wastage @ 5 per cent. Average length
of weep hole is taken as one metre for the purpose of estimating
MS clamps
Qty
Rate
Cum
1.050
mt
0.480
day
0.200
1086.78
6090.00
294.00
31.500
Amount
1141.12
2923.20
58.80
4123.12
9014.26
286.17
Nos.
30
10.00%
cum
Add 0% MAA / AA
0%
0.050
day
day
0.500
day
0.280
0.00
286.17
4123.12
0.00
28.62
206.16
367.50
294.00
183.75
82.32
0.00
9515.11
c).
12.50%
Rs
1189.39
10704.50
356.82
30
cum
12.000
day
day
7.280
Add 0% MAA / AA
0%
(c) Machinery
Plate compactor / power rammer
hour
453.63
5443.52
294.00
2140.32
0.00
2.500
0.00
S. No.
Index
Code
Description of item
Water Tanker of 6 KL capacity
Unit
Qty
Rate
hour
0.050
655.20
d). Over head charges & Contractors profit @12.50%Rate per 10 cum = a+b+c+d
Rate per 1 cum =
Rate per cum = (a+b+c+d+e )
31
Amount
Rs
32.76
7616.60
952.08
8568.68
856.87
856.87
12.50%
32
cum
6.000
930.33
5581.95
cum
6.000
1687.50
10124.97
294.00
294.00
2152.08
294.00
Add 0% MAA / AA
0%
(c) Machinery
Water Tanker of 6 KL capacity
hour
day
day
7.320
day
1.000
0.00
0.060
d). Over head charges & Contractors profit @12.50%Rate per 10 cum = a+b+c+d
Rate per 1 cum =
Rate per cum = (a+b+c+d+e )
RBR- Providing and laying reinforced cement concrete M25
SPST-1 grade (Design Mix) using 20 & 10mm HBG
metalmechanically mixed in superstructure as per
drawing and technical specifications Clauses 800, 1205.4
and 1205.5 MORD / Sections 1500, 1600 & 1700 MORTH
,including overhead charges & Contractors profit .
655.20
12.50%
Rs
0.40
0.45
0.54
0.36
6090.00
1086.78
2207.25
1776.75
39.31
18192.31
2274.04
20466.35
2046.64
2046.64
2436.00
489.05
1191.91
639.63
S. No.
Index
Code
Description of item
Water
(b) Labour
Mate
Mason (1st Class)
Mazdoor (Unskilled)
Add 0% MAA / AA
c) Machinery
Concrete mixer 0.4/0.28 cum capacity
Generator 33 KVA
Amount
Unit
Qty
Rate
kl
1.2
94.50
113.40
day
day
day
0%
0.10
1.39
367.50
294.00
36.75
408.66
H/cum
0.40
0.40
hour
0.00
438.27
758.74
175.31
303.49
5794.20
12.50%
1158.84
6953.04
869.13
Rs
7822.17
33
Unit = t
(a) Material
HYSD bars including 5 per cent for laps and wastage
Binding wire
20.00%
1.05
kg
8.00
73.50
588.00
day
day
day
0%
3.00
8.44
336.00
294.00
1008.00
2481.36
12.50%
Rs
49831.11
6228.89
56060.00
43575.00
45753.75
Mate
Blacksmith/ Rod Binder
Mazdoor (Unskilled)
Add 0% MAA / AA
0.00
c).
Over head charges & Contractors profit @12.50%Rate per t = a+b+c
34
Unit = cum
(a) Material
Cement
Sand
20 mm aggregate
10 mm aggregate
HYSD bar reinforcement including binding wire (Rate as per item 13.2) except OH
& CP
Water
t
cum
cum
cum
t
0.407
0.45
0.54
0.36
0.075
6090.00
1086.78
2207.25
1776.75
0.00
2478.63
489.05
1191.91
639.63
0.00
kl
1.2
94.50
113.40
S. No.
Index
Code
Unit
Qty
Rate
0.10
1.39
0.15
367.50
294.00
294.00
Add 0% MAA / AA
day
day
day
day
0%
c) Machinery
Concrete mixer 0.4/0.28 cum capacity
Generator 33 KVA.
hour
hour
0.40
0.40
Description of item
(b) Labour
Mate
Mason (1st Class)
Mazdoor (Unskilled)
Mazdoor (Unskilled) for cleaning deck slab concrete surface
36.75
408.66
44.10
0.00
438.27
758.74
3.00%
12.50%
Rs
Amount
175.31
303.49
5880.93
176.43
6057.36
757.17
6814.53
6814.53
tolerance of vertical railing post not to exceed 1 in 500, centreto-centre spacing between vertical posts not to exceed 2000
mm as per drawing and technical specifications Clauses 800,
900 and 1208.3 MORD. ,including overhead charges and
contractors profit .
Unit = Running m
Taking output = 4x12 m
Span = 48 m
(a) M 25 grade R.C.C.
No. of vertical posts = (6+1) 4 = 28 nos
cum
6.252
6388.32
1.36
49831.11
39939.78
67770.31
12.50%
13463.76
107710.09
c). Over head charges & Contractors profit @12.50%Cost for 48 m = (a+b+c )
Rate per m = (a+b+c )/48
Sub Analysis for Rate of Concrete
(a) Material
Cement
Coarse sand
20 mm aggregate
10 mm aggregate
Water
(b) Labour
Mate
Mason (1st Class)
Mazdoor (Unskilled)
Add 0% MAA / AA
c) Machinery
121173.85
0.40
cum
0.45
cum
0.54
cum
0.36
kl
1.2
Rs
2524.46
6090.00
1086.78
2207.25
1776.75
94.50
2436.00
489.05
1191.91
639.63
113.40
367.50
294.00
44.10
614.46
day
day
0.12
day
2.09
0%
0.00
S. No.
Index
Code
Description of item
Concrete mixer 0.4/0.28 cum capacity
Unit
Qty
Rate
hour
0.40
438.27
6090.00
1086.78
1687.50
2207.25
1776.75
94.50
1674.75
521.65
911.25
595.96
159.91
113.40
367.50
294.00
36.75
408.66
Water
(b) Labour
Mate
Mason (1st Class0
Mazdoor (Unskilled)
0.275
cum
0.48
cum
0.54
cum
0.27
cum
0.09
kl
1.2
day
day
0.10
day
1.39
Add 0% MAA / AA
0%
c) Machinery
Concrete mixer 0.4/0.28 cum capacity
Generator 33 KVA.
hour
0.40
hour
0.40
0.00
f). Over head charges & Contractors profit @12.50%Rate per cum = a+b+c+d+e+f+g
37
Rs
175.31
5703.86
684.46
6388.32
6388.32
12.00%
Amount
438.27
758.74
12.50%
Rs
175.31
303.49
4901.13
612.64
5513.77
b).
Cement concrete M30 Grade Refer relevant item of concrete in item 1(III) by using
batching plant, excluding steel formwork i.e. per cum basic cost (a+b+c) (Excluding
OH & CP, steel cost,deck slab cleaning ) asper Item no : 34
cum
1.00
5836.83
5836.83
Form Work : Refer relevant item of concrete in item No. 1(III) except that form
work may be added at the rate of 2 per cent of cost against 3.5 per cent provided
in the foundation concrete.
cum
2.00%
5836.83
116.74
0.05
0.00
12.50%
Rs
0.00
5953.57
744.20
6697.77
6697.77
S. No.
38
Index
Code
RBRSPST-17
Description of item
Amount
Unit
Qty
Rate
sqm
2.25
830.55
1868.74
294.00
294.00
41.16
20.58
12.50%
Rs
1930.48
241.31
289.57
Filler Joint
(III)
Unit = Running m
Taking output = 7.5 m
(a) Material
Premoulded joint filler 20 mm thick and 300 mm deep
(b) Labour
Mate
Mazdoor (Unskilled)
Mazdoor (Skilled)
Add 0% MAA / AA
day
day
0.14
day
0.07
0%
0.00
RBRSPST-17
(IV)
(A)
Add 0% MAA / AA
c). Over head charges & Contractors profit @12.50%40
cum
0.008
1086.78
8.69
0.0007
50,085.83
35.06
294.00
294.00
152.88
29.40
12.50%
Rs
226.03
28.25
33.90
day
day
0.52
day
0.10
0%
0.00
S. No.
41
Index
Code
Amount
Unit
Qty
Rate
cum
1.00
cum
0.20
994.38
930.33
994.38
186.07
day
0.00
day
0.35
day
0.79
367.50
294.00
0.00
128.63
232.26
Add 0% MAA / AA
0%
Description of item
0.00
12.50%
Rs
1541.34
192.67
1734.01
1734.01
Unit = cum
(a) Material
Jeddy Stone (Including small stone for wedging)
(b) Labour
Mate
Mason 1st Class
Mazdoor (Unskilled)
Add 0% MAA / AA
c). Over head charges & Contractors profit @12.50%Rate per cum = a+b+c+d
cum
1.20
1027.98
1233.57
day
0.00
day
0.35
day
1.05
0.00
367.50
294.00
0.00
128.63
308.70
0%
0.00
12.50%
Rs
1670.90
208.86
1879.76
1879.76
RBR-TSRA
S. No
1
Description
2
Allowances Made
Over heads & Contractor's Profit
Add 0% MAA / AA
Unit
Quantity
Rate Rs.
Amount Rs.
12.50%
0.00%
Sub Analysis
RBRFNDN-7
42
Supplying, fitting and placing HYSD bar reinforcement in foundation complete as per
drawings and technical specifications Clauses 1000 and 1202 MORD & 1100, 1600
MORTH for Bars below 36 mm dia including over laps and wastage, where they are
not welded.
Unit = t
(a) Material
HYSD bars including 5 per cent for overlaps and
t
wastage
Binding wire
kg
(b) Labour for cutting, bending, shifting to site, tying
and placing in position
Mate
day
Blacksmith
day
Mazdoor (Unskilled)
day
Add 0% MAA / AA
0.00%
0.00%
c&d) Overheads & Contractors Profit
Rate per t = a+b+c+d
43
RBRFNDN-1
1.05
43575.00
45753.75
6.00
73.50
441.00
2.00
6.40
336.00
294.00
672.00
1881.60
0.00
0.00
48748.35
3.64
294.00
10.00
0.00
1070.16
0.00
0.00
1070.16
107.02
RBR-TSRA
Index-code
S. No
1
RBRFNDN-4
44
Description
Unit
Quantity
Rate Rs.
2
3
4
5
Plain/reinforced cement concrete in Foundations complete as per drawings and
technical specification Clauses 802, 804, 805, 806, 807, 1202 and 1204 MORD and
1500, 1700 & 2200 MORTH
Amount Rs.
RBRFNDN-4
45
0.275
0.480
0.480
0.240
0.080
6090.00
1086.78
1687.50
2207.25
1776.75
1674.75
521.65
810.00
529.74
142.14
0.100
1.390
367.50
294.00
36.75
408.66
0.00
438.27
175.31
171.96
0.400
4.00%
t
cum
cum
kl
0.22
0.45
0.90
1.20
day
day
day
0.00%
0.10
1.39
6090.00
1086.78
1687.50
94.50
367.50
294.00
4470.96
0.00
4470.96
1339.80
489.05
1518.75
113.40
36.75
408.66
111.3525
RBR-TSRA
Index-code
S. No
Description
Unit
Quantity
2
Mechanical concrete mixer 0.4/0.28 cum capacity
fitted with water measuring device and preferably
also with load cell.
Water tanker 6 kl capacity
3
hour
4
0.40
5
438.27
6
175.31
hour
0.13
655.20
85.18
4278.25
0.00
4278.25
46
Rate Rs.
0.00%
Amount Rs.
RBR-
47
day
day
day
day
0.00%
1.25
420.00
525.00
0.57
294.00
167.58
0.00
litre
0.00%
0.50
241.50
120.75
0.00
813.33
0.51
cum
0.126
107.02
13.48
cum
0.126
4470.96
563.34
sqm
0.46
96.64
44.45
day
day
0.26
294.00
76.44
RBR-TSRA
Index-code
S. No
1
Description
2
Add 0% MAA / AA
b) Material
Support of M.S. Sheet tube
(I) 47 mm x 47 mm x 12 SWG Sheet 3050 mm long
Unit
Quantity
Rate Rs.
Amount Rs.
3
0.00%
kg
12.40
45.15
559.86
1.06
45.15
47.86
0.00
18.23
4.24
0.36
45.15
191.39
0.08
435.75
34.86
193.74
1743.65
Note : 1. Any one area of M.S. Sheet given at (i) to (viii) may be adopted as per site
requirement and in accordance with IRC-67.
2. The rate for excavation, cement concrete M-15, and painting may be taken from
respective Chapters.
3. The depth of foundation and quantity of cement in the foundation are indicative. These
may be increased for areas having higher wind velocities like in coastal area. This is
applicable to all road signs and direction boards.
RBRTSRA-3
48
Direction and Place Identification signs upto 0.9 sqm size board
B Semi-Reflective Traffic signs
Direction and place identification signs up to 0.9
sqm size board
Providing and erecting direction and place identifications of semi reflective sign
boards as per IRC:67 made of 2 mm thick M.S. Sheet duly stove enameled paint in
white colour in front and grey colour on back with red reflective border of 70 mm
width and required message, letters, figures with reflective engineering grade tape
as per MORD specifications of required shade and colour. supported and welded on
47 mm x 47 mm of 12 SWG Square tube of 3050 mm height duly strengthened by
25 mm x 5 mm M/s flat iron on edges on back firmly fixed to the ground by means of
properly designed foundation with M15 grade cement concrete 450 mm x 450 mm x
600 mm, 600 mm below ground level as per drawings and Technical Specification
Clause 1701 MORD.
Unit = each
Take Output = 0.9 sqm
(i) Excavation for foundation
As per item No. 1 of Chapter 11
(ii) Cement concrete M15 grade
As per item No. 4 (A) (iii) or (iv) of Chapter 11
cum
0.126
107.02
13.48
cum
0.126
4470.96
563.34
sqm
0.59
96.64
57.02
RBR-TSRA
Index-code
S. No
1
Description
Unit
Quantity
Rate Rs.
Amount Rs.
3
day
day
0.00%
4
0.26
294.00
76.44
0.00
kg
12.40
45.15
559.86
kg
1.06
45.15
47.86
sqm
0.90
Kg
14.13
45.15
637.97
2
Mate
Mazdoor (Unskilled)
Add 0% MAA / AA
b) Material
(i) Support of MS sheet tube
47 mm x 47 mm of 12 SWG sheet 3050 mm long
RBRTSRA-6
49
19.14
0.08
435.75
34.86
251.25
2261.22
Rate per sqm (for sign having area upto 0.9 sqm)
= (i+ii+iii+a+b+c+d+e)/0.90
2512.46
day
day
day
day
0.00%
3.00
420.00
1260.00
2.20
294.00
646.80
476.70
litre
litre
3.00
6.00
140.70
241.50
422.10
1449.00
4254.60
106.37
RBR-TSRA
Index-code
S. No
1
RBRTSRA-9
50
Description
2
Painting on Concrete/Steel Surfaces with Epoxy
Unit
Quantity
Rate Rs.
Amount Rs.
Painting two coats including prime coat with epoxy paint of approved brand on
concrete/steel surfaces after through cleaning of surface to give an even shade as
per drawing and Technical Specification Clause 1701 MORD
RBRTSRA-13
51
Unit = sqm
Taking output = 10 sqm
a) Labour
Mate
day
Painter (1st Class)
day
Mazdoor (Unskilled)
day
Add 0% MAA / AA
0.00%
b) Material
Epoxy primer / Red-oxide
litre
Epoxy paint
litre
Add @ 1 per cent on cost of material for scaffolding
wherever required
c&d) Overheads & Contractors Profit
Cost for 10 sqm = a+b+c+d
Rate per sqm = (a+b+c+d)/10
Kilometre Stone
0.60
0.65
420.00
294.00
252.00
191.10
110.78
0.60
1.25
120.75
268.80
72.45
336.00
4.08
966.41
96.64
cum
2.35
4470.96
10506.76
kg
22.08
48.75
1076.36
cum
1.68
107.02
179.79
sqm
9.85
106.37
1047.70
per cm high
per letter
1800.00
0.51
915.00
day
day
day
0.00%
0.60
6.26
367.50
294.00
220.50
1840.44
0.00
hour
12.50%
6.00
435.75
2614.50
2300.13
stone
=
3450.20
RBR-TSRA
Index-code
S. No
1
Description
2
Unit = each
Taking output = 14 Nos.
a) M-15 grade of concrete
As per item No. 5 (i) or (ii) of Chapter 12
b) Steel reinforcement @ 5 kg per sqm
As per item No. 6 of Chapter 12
c) Excavation in soil for foundation
As per item No. 1 of Chapter 11
d) Painting two coats on concrete surface
As per item No.5 of Chapter 10
e) lettering on km post (average 12 letters of 10 cm
height each)
As per item No. 1 of Chapter 10
Unit
Quantity
Rate Rs.
Amount Rs.
cum
3.77
4470.96
16855.52
kg
26.32
48.75
1283.06
cum
2.77
107.02
296.45
sqm
11.41
106.37
1213.62
per cm high
per letter
1680.00
0.51
854.00
1.00
7.32
367.50
294.00
367.50
2152.08
0.00
6.00
435.75
2614.50
3204.59
28841.32
2060.09
1.58
4470.96
7064.12
66.00
48.75
3217.39
1.39
107.02
148.76
6.27
106.37
666.91
330.00
0.51
167.75
day
day
day
0.00%
1.50
7.34
367.50
294.00
551.25
2157.96
0.00
hour
12.50%
6.00
435.75
2614.50
2073.58
18662.22
stone
565.52
RBR-TSRA
Index-code
S. No
1
RBRTSRA-20
52
Description
Unit
Quantity
Rate Rs.
Amount Rs.
Unit = Each
Taking out put = one typical board
i) Excavation for foundation
As per item No. 1 of Chapter 11
(ii) Cement Concrete M15 grade
As per item No. 4 (A) (iii) or (iv) of Chapter 11
cum
0.252
107.02
26.97
cum
0.252
4470.96
1126.68
sqm
1.80
96.64
173.95
per cm
height / letter
4532.50
0.51
2304.01
day
day
0.00%
0.78
294.00
229.32
0.00
kg
63.15
45.15
2851.22
kg
4.47
45.15
201.82
kg
2.12
45.15
95.72
sqm
1.44
Kg
18.09
45.15
816.76
118.97
hour
12.50%
0.24
435.75
104.58
1006.25
9056.25
2x2.05x.30 = 1.23
1x1.10x188 = 0.21
As per item no. 9 of Chapter 10
(iv) Printing new letters and figures of any shade with
synthetic enamel paint black or any other approved colour
to give an even shade.
c) Machinery
Tractor with trolley
d&e) Overheads & Contractors Profit
Cost for one Board= (i+ii+iii+iv+a+b+c+d+e)
The Data for items sl.no 1 to 52 ( Fifty two items ) only are approved
Labour
per
AP SSR
RATE
(A)
VAT
@5% on
Sub-total
(E)=
(D) x 5%
Mate
day
320.00
40.00
0.00
360.00
18.00
378.00
336.00
Mazdoor (unskilled)
day
280.00
35.00
0.00
315.00
15.75
330.75
294.00
Mason(1st class)
day
350.00
43.75
0.00
393.75
19.69
413.44
367.50
Mason(2nd class)
day
320.00
40.00
0.00
360.00
18.00
378.00
336.00
Blacksmith
day
320.00
40.00
0.00
360.00
18.00
378.00
336.00
Blasting charges
cum
70.00
8.75
0.00
78.75
3.94
82.69
73.50
0.00
0.00
Mechanical Loading
and Un-Loadings
including 14% OHCP
OH&CP@
12.50% on
SSR rate
(C)
sub
Total
(D) =
B+C
VAT
Total cost AP-SOR-13-14
@5% on
with
Rate
Sub-total OH&CP,S
G=F/1.125
(E)=
charges,V
(D) x 5%
AT
F=
(D+E)
AP SSR
RATE
(A)
SSR
Rate
Withou
14%
OHCP
(B)
101.10
88.68
11.09
99.77
4.99
104.76
93.12
15.20
13.33
1.67
15.00
0.75
15.75
14.00
50.50
44.30
5.54
49.84
2.49
52.33
46.51
15.20
13.33
1.67
15.00
0.75
Mechanical Loading
for metal & Stone
Mechanical UnLoading for metal &
Stone
Mechanical Loading
for Sand & Gravel
Mechanical UnLoading for Sand &
Gravel
14.00
15.75
Seignrage charges
Earth/Gravel
22.00
Sand
40.00
Metal
50.00
12.50%
VAT:
5.00%
320
40
320.00
40.00
360
18
378.00
16.00
336.00
378
376.00
AP SSR
RATE
(A)
Labour
OH&CP@ Scharge
12.50% on
s
SSR rate
(C)
(B)
sub Total
(D) =
A+B+C
VAT
@5% on
Sub-total
(E)=
(D) x 5%
day
400.00
50.00
0.00
450.00
22.50
472.50
420.00 2
day
400.00
50.00
0.00
450.00
22.50
472.50
420.00 3
day
320.00
40.00
0.00
360.00
18.00
378.00
336.00 4
Bitumen Sprayer
day
320.00
40.00
0.00
360.00
18.00
378.00
336.00 5
Surveyor
day
500.00
62.50
0.00
562.50
28.13
590.63
525.00 6
7
8
9
10
8.70
11
5.50
12
OH&CP@
12.50% on
SSR Rate SSR rate
(C)
Withou
AP SSR
14%
RATE
OHCP
(B)
(A)
sub
Total
(D) =
B+C
VAT
@5% on
Sub-total
(E)=
(D) x 5%
Manual Loading
Metal,stone
14
117.80
Manual
unloading Metal
,stone
Manual Loading Sand,
Gravel
103.33
12.92
116.25
5.81
122.06
108.50
15
58.90
51.67
6.46
58.13
2.91
61.03
54.25
16
102.60
Manual
unloading Sand,
Gravel
13
90.00
11.25
101.25
5.06
106.31
94.50
17
36.60
32.11
4.01
36.12
1.81
37.92
33.71
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
Initial Rates
sub Total
(D) =
A+B+C
VAT
Total cost AP-SOR@5% on
with
13-14
Sub-total OH&CP,Sc
Rate
(E)=
harges,VA G=F/1.125
(D) x 5%
T
F=
(D+E)
419.00
52.38
50.00
521.38
26.07
547.44
486.62 /Cum
50 - 55 mm size HBG
metal (IRC&MOST)
456.00
57.00
50.00
563.00
28.15
591.15
525.47 /Cum
588.00
73.50
50.00
711.50
35.58
747.08
664.07 /Cum
944.00
118.00
50.00
1112.00
588.00
73.50
50.00
711.50
984.00
123.00
50.00
1157.00
780.00
97.50
50.00
927.50
46.38
973.88
865.67 /Cum
656.00
82.00
50.00
788.00
39.40
827.40
735.47 /Cum
504.00
63.00
50.00
617.00
30.85
647.85
575.87 /Cum
308.00
38.50
50.00
396.50
19.83
416.33
370.07 /Cum
330.00
41.25
50.00
421.25
21.06
442.31
393.17 /Cum
12.25 22.00
132.25
6.61
138.86
123.43 /Cum
Gravel
Sand for blindage
98.00
747.08
664.07 /Cum
285.00
35.63
40.00
360.63
18.03
378.66
336.58 /Cum
Bitumen as on 1-10-13
47289.79
5911.22
0.00
53201.01
2660.05
55861.06
49654.28
/mt
Emulsion (SS - 1)
36271.14
4533.89
0.00
40805.03
2040.25
42845.28
38084.70
/mt
Emulsion (RS - 1)
37907.35
4738.42
0.00
42645.77
2132.29
44778.06
39802.72
/mt
588.00
73.50
50.00
711.50
35.58
747.08
664.07 /Cum
984.00
123.00
50.00
1157.00
780.00
97.50
50.00
927.50
46.38
973.88
865.67 /Cum
656.00
82.00
50.00
788.00
39.40
827.40
735.47 /Cum
140.00
17.50
50.00
207.50
10.38
217.88
193.67 /Cum
385.00
0.00
48.13
725.00
41500.00 5187.50
81.00
10.13
6220.37
777.55
40.00
5800.00
1081.45
5008.34
135.18
626.04
0.00
865.70
2438.42
108.21
304.80
0.00
434.18
949.18
54.27
118.65
0.00
148.03
70.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2334.38
49021.88
43575.00 /mt
91.13
4.56
95.68
85.05 /Cum
6997.92 349.90 7347.81 6531.39 /Rm
1216.63 60.83 1277.46 1135.52 /Rm
5634.38 281.72 5916.10 5258.76 /Rm
973.91 48.70 1022.61 908.99 /Rm
2743.22 137.16 2880.38 2560.34 /Rm
488.45
1067.83
24.42 512.88
53.39 1121.22
455.89 /Rm
996.64 /Rm
0.00
166.53
78.75
150.75
8.33
3.94
7.54
174.86
82.69
158.29
155.43 /Rm
73.50 /kg
140.70
134.00
18.50
8.75
16.75
115.00
14.38
0.00
129.38
6.47
135.84
120.75
Epoxy paint(lt)
256.00
230.00
32.00
28.75
0.00
288.00
258.75
14.40
12.94
302.40
271.69
268.80
241.50
Fevicol Adhesive
183.00
Unitek Fine grade (25 285.00
Kg)
Stone boulder 300mm 156.00
(25 kg / 40 Kg
minimum)
Earth work machinery rate
13.00
22.88
35.63
0.00
0.00
205.88
320.63
10.29
16.03
216.17
336.66
192.15
299.25
19.50
50.00
225.50
11.28
236.78
210.47 /Cum
1.63 22.00
36.63
1.83
38.46
34.18
0.84
17.72
15.75 /sqm
0.00
0.00
15.00
1.88
0.00
16.88
MS Bars
Jute Rops
Debonding Strips
Polythene sheeting
Plasticizer
Joint Filler Board
Water
Bituminous Mastic pad
45.50
5.00
9.00
0.50
75.00
791.00
90.00
869.00
5.69
0.63
1.13
0.06
9.38
98.88
11.25
108.63
0.00
51.19
5.63
10.13
0.56
84.38
889.88
101.25
977.63
2.56
53.75
0.28
5.91
0.51
10.63
0.03
0.59
4.22
88.59
44.49 934.37
5.06 106.31
48.88 1026.51
47.78 /kg
5.25
9.45
0.53
78.75
830.55
94.50 ,/KL
912.45 ,/sqm
AC Pipe Class 15
Curing Compound
MS Clamps
Gelatin 80%
Detonator electric
Soling stone 150mm
272.54
125.00
200.00
593.00
3.30
95.00
34.07
15.63
25.00
74.13
0.41
11.88
0.00
306.61
140.63
225.00
667.13
3.71
156.88
15.33
7.03
11.25
33.36
0.19
7.84
286.17
131.25
210.00
622.65
3.47
146.42
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
50.00
321.94
147.66
236.25
700.48
3.90
164.72
./Rmt
/ltr
each
kg
each
cum
188.00
40.00
50.00
261.50
13.08
274.58
244.07 cum
5.00 22.00
67.00
3.35
70.35
62.53 cum
0.00
48375.00
2418.75
50793.75
45150.00
/mt
43575.00
/mt
23.50
43000.00
5375.00
41500.00
5187.50
0.00
46687.50
2334.38
49021.88
1.50
0.19
0.00
1.69
0.08
1.77
1.58 /Km/MT
Unit
sub Total
(D) =
A+B+C
VAT
Total cost with
@5% on Sub- OH&CP,Scharge
total (E)=
s,VAT
(D) x 5%
F=
(D+E)
AP-SOR-13-14
Rate
G=F/1.125
Dozer ( D80)
hour
2511.70
313.96
0.00
2825.66
141.28
2966.95
2637.29
Mortor Grader
hour
3216.00
402.00
0.00
3618.00
180.90
3798.90
3376.80
Hydraulic Excacator
hour
2754.50
344.31
0.00
3098.81
154.94
3253.75
2892.23
hour
1646.00
205.75
0.00
1851.75
92.59
1944.34
1728.30
hour
877.30
109.66
0.00
986.96
49.35
1036.31
921.17
Vibratory roller 8t
hour
2541.40
317.68
0.00
2859.08
142.95
3002.03
2668.47
hour
1038.40
129.80
0.00
1168.20
58.41
1226.61
1090.32
hour
624.00
78.00
0.00
702.00
35.10
737.10
655.20
Tractor
hour
415.00
51.88
0.00
466.88
23.34
490.22
435.75
hour
422.00
52.75
0.00
474.75
23.74
498.49
443.10
11 Air compressor
hour
499.40
62.43
0.00
561.83
28.09
589.92
524.37
hour
hour
hour
hour
1646.00
357.00
1498.00
860.00
205.75
44.63
187.25
107.50
0.00
0.00
0.00
0.00
1851.75
401.63
1685.25
967.50
92.59
20.08
84.26
48.38
1944.34
421.71
1769.51
1015.88
1728.30
374.85
1572.90
903.00
hour
28175.00
3521.88
0.00
31696.88
1584.84
33281.72
29583.75
hour
24171.00
3021.38
0.00
27192.38
1359.62
28551.99
25379.55
18
19
hour
hour
21668.00
19120.00
2708.50
2390.00
0.00
0.00
24376.50
21510.00
1218.83
1075.50
25595.33
22585.50
22751.40
20076.00
hour
11441.00
1430.13
0.00
12871.13
643.56
13514.68
12013.05
hour
2249.00
281.13
0.00
2530.13
126.51
2656.63
2361.45
hour
2567.00
320.88
0.00
2887.88
144.39
3032.27
2695.35
hour
1646.00
205.75
0.00
1851.75
92.59
1944.34
1728.30
hour
1283.00
160.38
0.00
1443.38
72.17
1515.54
1347.15
hour
845.00
105.63
0.00
950.63
47.53
998.16
887.25
hour
209.00
26.13
0.00
235.13
11.76
246.88
219.45
hour
1143.00
142.88
0.00
1285.88
64.29
1350.17
1200.15
28 Mastic cooker
hour
65.00
8.13
0.00
73.13
3.66
76.78
68.25
29
hour
1231.90
153.99
0.00
1385.89
69.29
1455.18
1293.50
30
hour
1037.20
129.65
0.00
1166.85
58.34
1225.19
1089.06
31 Transit mixer
hour
1819.10
227.39
0.00
2046.49
102.32
2148.81
1910.06
32 Concrete pump
hour
803.00
100.38
0.00
903.38
45.17
948.54
843.15
33 Concrete bucket
hour
16.20
2.03
0.00
18.23
0.91
19.14
17.01
hour
311.00
38.88
0.00
349.88
17.49
367.37
326.55
hour
417.40
52.18
0.00
469.58
23.48
493.05
438.27
hour
649.00
81.13
0.00
730.13
36.51
766.63
681.45
37 Concrete paver
hour
2900.00
362.50
0.00
3262.50
163.13
3425.63
3045.00
38
hour
8712.00
1089.00
0.00
9801.00
490.05
10291.05
9147.60
39
hour
18369.00
2296.13
0.00
20665.13
1033.26
21698.38
19287.45
hour
1850.00
231.25
0.00
2081.25
104.06
2185.31
1942.50
hour
1320.00
165.00
0.00
1485.00
74.25
1559.25
1386.00
hour
1126.00
140.75
0.00
1266.75
63.34
1330.09
1182.30
43 Generator- 35 KVA
766.40
95.80
0.00
862.20
43.11
905.31
804.72
hour
per
tonne
843.90
105.49
0.00
949.39
47.47
996.86
886.10
hour
111.00
13.88
0.00
124.88
6.24
131.12
116.55
hour
1126.00
140.75
0.00
1266.75
63.34
1330.09
1182.30
47 Plate compactor
hour
48.00
6.00
0.00
54.00
2.70
56.70
50.40
48 Drilling equipment
hour
775.70
96.96
0.00
872.66
43.63
916.30
814.49
49 Needle Vibrator
hour
0.00
0.00
0.00
0.00
0.00
0.00
0.00
50 Screed Vibrator
hour
0.00
0.00
0.00
0.00
0.00
0.00
0.00
51 Mixall
hour
52 Concrete Joint cutting Machine or Road hour
649.00
81.13
0.00
730.13
36.51
766.63
681.45
111.00
13.88
0.00
124.88
6.24
131.12
116.55
marking machine
Metal
lead
0
0.5
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
SSR
RATE
With
14%
OHCP
(A)
0
28.90
28.90
40.40
56.00
68.00
80.00
92.00
104.00
116.00
128.00
140.00
152.00
164.00
176.00
188.00
200.00
212.00
224.00
236.00
248.00
260.00
272.00
284.00
296.00
308.00
320.00
332.00
344.00
356.00
368.00
380.00
390.00
400.00
OHCP
(B)
0
25.35
25.35
35.44
49.12
59.65
70.18
80.70
91.23
101.75
112.28
122.81
133.33
143.86
154.39
164.91
175.44
185.96
196.49
207.02
217.54
228.07
238.60
249.12
259.65
270.18
280.70
291.23
301.75
312.28
322.81
333.33
342.11
350.88
0
3.17
3.17
4.43
6.14
7.46
8.77
10.09
11.40
12.72
14.04
15.35
16.67
17.98
19.30
20.61
21.93
23.25
24.56
25.88
27.19
28.51
29.82
31.14
32.46
33.77
35.09
36.40
37.72
39.04
40.35
41.67
42.76
43.86
0
28.52
28.52
39.87
55.26
67.11
78.95
90.79
102.63
114.47
126.32
138.16
150.00
161.84
173.68
185.53
197.37
209.21
221.05
232.89
244.74
256.58
268.42
280.26
292.11
303.95
315.79
327.63
339.47
351.32
363.16
375.00
384.87
394.74
0
1.43
1.43
1.99
2.76
3.36
3.95
4.54
5.13
5.72
6.32
6.91
7.50
8.09
8.68
9.28
9.87
10.46
11.05
11.64
12.24
12.83
13.42
14.01
14.61
15.20
15.79
16.38
16.97
17.57
18.16
18.75
19.24
19.74
0
29.95
29.95
41.86
58.03
70.46
82.89
95.33
107.76
120.20
132.63
145.07
157.50
169.93
182.37
194.80
207.24
219.67
232.11
244.54
256.97
269.41
281.84
294.28
306.71
319.14
331.58
344.01
356.45
368.88
381.32
393.75
404.11
414.47
26.62
26.62
37.21
51.58
62.63
73.68
84.74
95.79
106.84
117.89
128.95
140.00
151.05
162.11
173.16
184.21
195.26
206.32
217.37
228.42
239.47
250.53
261.58
272.63
283.68
294.74
305.79
316.84
327.89
338.95
350.00
359.21
368.42
lead
0
0.5
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
SSR RATE
With 14%
OHCP (A)
0
30.00
30.00
42.00
56.00
68.00
80.00
92.00
104.00
116.00
128.00
140.00
152.00
164.00
176.00
188.00
200.00
212.00
224.00
236.00
248.00
260.00
272.00
284.00
296.00
308.00
320.00
332.00
344.00
356.00
368.00
380.00
390.00
400.00
SSR Rate
Withou 14%
OHCP
(B)
0
26.32
26.32
36.84
49.12
59.65
70.18
80.70
91.23
101.75
112.28
122.81
133.33
143.86
154.39
164.91
175.44
185.96
196.49
207.02
217.54
228.07
238.60
249.12
259.65
270.18
280.70
291.23
301.75
312.28
322.81
333.33
342.11
350.88
OH&CP@
12.50% on
SSR rate
(C)
sub Total
(D) =
B+C
0
3.29
3.29
4.61
6.14
7.46
8.77
10.09
11.40
12.72
14.04
15.35
16.67
17.98
19.30
20.61
21.93
23.25
24.56
25.88
27.19
28.51
29.82
31.14
32.46
33.77
35.09
36.40
37.72
39.04
40.35
41.67
42.76
43.86
0
29.61
29.61
41.45
55.26
67.11
78.95
90.79
102.63
114.47
126.32
138.16
150.00
161.84
173.68
185.53
197.37
209.21
221.05
232.89
244.74
256.58
268.42
280.26
292.11
303.95
315.79
327.63
339.47
351.32
363.16
375.00
384.87
394.74
VAT
Total cost
@5% on Subwith
total (E)= OH&CP,Scha
(D) x 5%
rges,VAT
F=
(D+E)
0
1.48
1.48
2.07
2.76
3.36
3.95
4.54
5.13
5.72
6.32
6.91
7.50
8.09
8.68
9.28
9.87
10.46
11.05
11.64
12.24
12.83
13.42
14.01
14.61
15.20
15.79
16.38
16.97
17.57
18.16
18.75
19.24
19.74
0
31.09
31.09
43.52
58.03
70.46
82.89
95.33
107.76
120.20
132.63
145.07
157.50
169.93
182.37
194.80
207.24
219.67
232.11
244.54
256.97
269.41
281.84
294.28
306.71
319.14
331.58
344.01
356.45
368.88
381.32
393.75
404.11
414.47
Metal
lead
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
SSR
RATE
With
14%
OHCP
(A)
410.00
420.00
430.00
440.00
450.00
460.00
470.00
480.00
490.00
500.00
510.00
520.00
530.00
540.00
550.00
560.00
570.00
580.00
590.00
600.00
610.00
620.00
630.00
640.00
650.00
660.00
670.00
680.00
690.00
700.00
710.00
720.00
730.00
740.00
750.00
OHCP
(B)
359.65
368.42
377.19
385.96
394.74
403.51
412.28
421.05
429.82
438.60
447.37
456.14
464.91
473.68
482.46
491.23
500.00
508.77
517.54
526.32
535.09
543.86
552.63
561.40
570.18
578.95
587.72
596.49
605.26
614.04
622.81
631.58
640.35
649.12
657.89
44.96
46.05
47.15
48.25
49.34
50.44
51.54
52.63
53.73
54.82
55.92
57.02
58.11
59.21
60.31
61.40
62.50
63.60
64.69
65.79
66.89
67.98
69.08
70.18
71.27
72.37
73.46
74.56
75.66
76.75
77.85
78.95
80.04
81.14
82.24
404.61
414.47
424.34
434.21
444.08
453.95
463.82
473.68
483.55
493.42
503.29
513.16
523.03
532.89
542.76
552.63
562.50
572.37
582.24
592.11
601.97
611.84
621.71
631.58
641.45
651.32
661.18
671.05
680.92
690.79
700.66
710.53
720.39
730.26
740.13
20.23
20.72
21.22
21.71
22.20
22.70
23.19
23.68
24.18
24.67
25.16
25.66
26.15
26.64
27.14
27.63
28.13
28.62
29.11
29.61
30.10
30.59
31.09
31.58
32.07
32.57
33.06
33.55
34.05
34.54
35.03
35.53
36.02
36.51
37.01
424.84
435.20
445.56
455.92
466.28
476.64
487.01
497.37
507.73
518.09
528.45
538.82
549.18
559.54
569.90
580.26
590.63
600.99
611.35
621.71
632.07
642.43
652.80
663.16
673.52
683.88
694.24
704.61
714.97
725.33
735.69
746.05
756.41
766.78
777.14
377.63
386.84
396.05
405.26
414.47
423.68
432.89
442.11
451.32
460.53
469.74
478.95
488.16
497.37
506.58
515.79
525.00
534.21
543.42
552.63
561.84
571.05
580.26
589.47
598.68
607.89
617.11
626.32
635.53
644.74
653.95
663.16
672.37
681.58
690.79
lead
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
SSR RATE
With 14%
OHCP (A)
410.00
420.00
430.00
440.00
450.00
460.00
470.00
480.00
490.00
500.00
510.00
520.00
530.00
540.00
550.00
560.00
570.00
580.00
590.00
600.00
610.00
620.00
630.00
640.00
650.00
660.00
670.00
680.00
690.00
700.00
710.00
720.00
730.00
740.00
750.00
SSR Rate
Withou 14%
OHCP
(B)
359.65
368.42
377.19
385.96
394.74
403.51
412.28
421.05
429.82
438.60
447.37
456.14
464.91
473.68
482.46
491.23
500.00
508.77
517.54
526.32
535.09
543.86
552.63
561.40
570.18
578.95
587.72
596.49
605.26
614.04
622.81
631.58
640.35
649.12
657.89
OH&CP@
12.50% on
SSR rate
(C)
sub Total
(D) =
B+C
44.96
46.05
47.15
48.25
49.34
50.44
51.54
52.63
53.73
54.82
55.92
57.02
58.11
59.21
60.31
61.40
62.50
63.60
64.69
65.79
66.89
67.98
69.08
70.18
71.27
72.37
73.46
74.56
75.66
76.75
77.85
78.95
80.04
81.14
82.24
404.61
414.47
424.34
434.21
444.08
453.95
463.82
473.68
483.55
493.42
503.29
513.16
523.03
532.89
542.76
552.63
562.50
572.37
582.24
592.11
601.97
611.84
621.71
631.58
641.45
651.32
661.18
671.05
680.92
690.79
700.66
710.53
720.39
730.26
740.13
VAT
Total cost
@5% on Subwith
total (E)= OH&CP,Scha
(D) x 5%
rges,VAT
F=
(D+E)
20.23
20.72
21.22
21.71
22.20
22.70
23.19
23.68
24.18
24.67
25.16
25.66
26.15
26.64
27.14
27.63
28.13
28.62
29.11
29.61
30.10
30.59
31.09
31.58
32.07
32.57
33.06
33.55
34.05
34.54
35.03
35.53
36.02
36.51
37.01
424.84
435.20
445.56
455.92
466.28
476.64
487.01
497.37
507.73
518.09
528.45
538.82
549.18
559.54
569.90
580.26
590.63
600.99
611.35
621.71
632.07
642.43
652.80
663.16
673.52
683.88
694.24
704.61
714.97
725.33
735.69
746.05
756.41
766.78
777.14
Metal
lead
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
SSR
RATE
With
14%
OHCP
(A)
760.00
770.00
780.00
790.00
800.00
810.00
820.00
830.00
840.00
850.00
860.00
870.00
880.00
890.00
900.00
910.00
920.00
930.00
940.00
950.00
960.00
970.00
980.00
990.00
1000.00
1010.00
1020.00
1030.00
1040.00
1050.00
1060.00
1070.00
1080.00
1090.00
1100.00
OHCP
(B)
666.67
675.44
684.21
692.98
701.75
710.53
719.30
728.07
736.84
745.61
754.39
763.16
771.93
780.70
789.47
798.25
807.02
815.79
824.56
833.33
842.11
850.88
859.65
868.42
877.19
885.96
894.74
903.51
912.28
921.05
929.82
938.60
947.37
956.14
964.91
83.33
84.43
85.53
86.62
87.72
88.82
89.91
91.01
92.11
93.20
94.30
95.39
96.49
97.59
98.68
99.78
100.88
101.97
103.07
104.17
105.26
106.36
107.46
108.55
109.65
110.75
111.84
112.94
114.04
115.13
116.23
117.32
118.42
119.52
120.61
750.00
759.87
769.74
779.61
789.47
799.34
809.21
819.08
828.95
838.82
848.68
858.55
868.42
878.29
888.16
898.03
907.89
917.76
927.63
937.50
947.37
957.24
967.11
976.97
986.84
996.71
1006.58
1016.45
1026.32
1036.18
1046.05
1055.92
1065.79
1075.66
1085.53
37.50
37.99
38.49
38.98
39.47
39.97
40.46
40.95
41.45
41.94
42.43
42.93
43.42
43.91
44.41
44.90
45.39
45.89
46.38
46.88
47.37
47.86
48.36
48.85
49.34
49.84
50.33
50.82
51.32
51.81
52.30
52.80
53.29
53.78
54.28
787.50
797.86
808.22
818.59
828.95
839.31
849.67
860.03
870.39
880.76
891.12
901.48
911.84
922.20
932.57
942.93
953.29
963.65
974.01
984.38
994.74
1005.10
1015.46
1025.82
1036.18
1046.55
1056.91
1067.27
1077.63
1087.99
1098.36
1108.72
1119.08
1129.44
1139.80
700.00
709.21
718.42
727.63
736.84
746.05
755.26
764.47
773.68
782.89
792.11
801.32
810.53
819.74
828.95
838.16
847.37
856.58
865.79
875.00
884.21
893.42
902.63
911.84
921.05
930.26
939.47
948.68
957.89
967.11
976.32
985.53
994.74
1003.95
1013.16
lead
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
SSR RATE
With 14%
OHCP (A)
760.00
770.00
780.00
790.00
800.00
810.00
820.00
830.00
840.00
850.00
860.00
870.00
880.00
890.00
900.00
910.00
920.00
930.00
940.00
950.00
960.00
970.00
980.00
990.00
1000.00
1010.00
1020.00
1030.00
1040.00
1050.00
1060.00
1070.00
1080.00
1090.00
1100.00
SSR Rate
Withou 14%
OHCP
(B)
666.67
675.44
684.21
692.98
701.75
710.53
719.30
728.07
736.84
745.61
754.39
763.16
771.93
780.70
789.47
798.25
807.02
815.79
824.56
833.33
842.11
850.88
859.65
868.42
877.19
885.96
894.74
903.51
912.28
921.05
929.82
938.60
947.37
956.14
964.91
OH&CP@
12.50% on
SSR rate
(C)
sub Total
(D) =
B+C
83.33
84.43
85.53
86.62
87.72
88.82
89.91
91.01
92.11
93.20
94.30
95.39
96.49
97.59
98.68
99.78
100.88
101.97
103.07
104.17
105.26
106.36
107.46
108.55
109.65
110.75
111.84
112.94
114.04
115.13
116.23
117.32
118.42
119.52
120.61
750.00
759.87
769.74
779.61
789.47
799.34
809.21
819.08
828.95
838.82
848.68
858.55
868.42
878.29
888.16
898.03
907.89
917.76
927.63
937.50
947.37
957.24
967.11
976.97
986.84
996.71
1006.58
1016.45
1026.32
1036.18
1046.05
1055.92
1065.79
1075.66
1085.53
VAT
Total cost
@5% on Subwith
total (E)= OH&CP,Scha
(D) x 5%
rges,VAT
F=
(D+E)
37.50
37.99
38.49
38.98
39.47
39.97
40.46
40.95
41.45
41.94
42.43
42.93
43.42
43.91
44.41
44.90
45.39
45.89
46.38
46.88
47.37
47.86
48.36
48.85
49.34
49.84
50.33
50.82
51.32
51.81
52.30
52.80
53.29
53.78
54.28
787.50
797.86
808.22
818.59
828.95
839.31
849.67
860.03
870.39
880.76
891.12
901.48
911.84
922.20
932.57
942.93
953.29
963.65
974.01
984.38
994.74
1005.10
1015.46
1025.82
1036.18
1046.55
1056.91
1067.27
1077.63
1087.99
1098.36
1108.72
1119.08
1129.44
1139.80
Metal
lead
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
SSR
RATE
With
14%
OHCP
(A)
1110.00
1120.00
1130.00
1140.00
1150.00
1160.00
1170.00
1180.00
1190.00
1200.00
1210.00
1220.00
1230.00
1240.00
1250.00
1260.00
1270.00
1280.00
1290.00
1300.00
1310.00
1320.00
1330.00
1340.00
1350.00
1360.00
1370.00
1380.00
1390.00
1400.00
1410.00
1420.00
1430.00
1440.00
1450.00
OHCP
(B)
973.68
982.46
991.23
1000.00
1008.77
1017.54
1026.32
1035.09
1043.86
1052.63
1061.40
1070.18
1078.95
1087.72
1096.49
1105.26
1114.04
1122.81
1131.58
1140.35
1149.12
1157.89
1166.67
1175.44
1184.21
1192.98
1201.75
1210.53
1219.30
1228.07
1236.84
1245.61
1254.39
1263.16
1271.93
121.71
122.81
123.90
125.00
126.10
127.19
128.29
129.39
130.48
131.58
132.68
133.77
134.87
135.96
137.06
138.16
139.25
140.35
141.45
142.54
143.64
144.74
145.83
146.93
148.03
149.12
150.22
151.32
152.41
153.51
154.61
155.70
156.80
157.89
158.99
1095.39
1105.26
1115.13
1125.00
1134.87
1144.74
1154.61
1164.47
1174.34
1184.21
1194.08
1203.95
1213.82
1223.68
1233.55
1243.42
1253.29
1263.16
1273.03
1282.89
1292.76
1302.63
1312.50
1322.37
1332.24
1342.11
1351.97
1361.84
1371.71
1381.58
1391.45
1401.32
1411.18
1421.05
1430.92
54.77
55.26
55.76
56.25
56.74
57.24
57.73
58.22
58.72
59.21
59.70
60.20
60.69
61.18
61.68
62.17
62.66
63.16
63.65
64.14
64.64
65.13
65.63
66.12
66.61
67.11
67.60
68.09
68.59
69.08
69.57
70.07
70.56
71.05
71.55
1150.16
1160.53
1170.89
1181.25
1191.61
1201.97
1212.34
1222.70
1233.06
1243.42
1253.78
1264.14
1274.51
1284.87
1295.23
1305.59
1315.95
1326.32
1336.68
1347.04
1357.40
1367.76
1378.13
1388.49
1398.85
1409.21
1419.57
1429.93
1440.30
1450.66
1461.02
1471.38
1481.74
1492.11
1502.47
1022.37
1031.58
1040.79
1050.00
1059.21
1068.42
1077.63
1086.84
1096.05
1105.26
1114.47
1123.68
1132.89
1142.11
1151.32
1160.53
1169.74
1178.95
1188.16
1197.37
1206.58
1215.79
1225.00
1234.21
1243.42
1252.63
1261.84
1271.05
1280.26
1289.47
1298.68
1307.89
1317.11
1326.32
1335.53
lead
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
SSR RATE
With 14%
OHCP (A)
1110.00
1120.00
1130.00
1140.00
1150.00
1160.00
1170.00
1180.00
1190.00
1200.00
1210.00
1220.00
1230.00
1240.00
1250.00
1260.00
1270.00
1280.00
1290.00
1300.00
1310.00
1320.00
1330.00
1340.00
1350.00
1360.00
1370.00
1380.00
1390.00
1400.00
1410.00
1420.00
1430.00
1440.00
1450.00
SSR Rate
Withou 14%
OHCP
(B)
973.68
982.46
991.23
1000.00
1008.77
1017.54
1026.32
1035.09
1043.86
1052.63
1061.40
1070.18
1078.95
1087.72
1096.49
1105.26
1114.04
1122.81
1131.58
1140.35
1149.12
1157.89
1166.67
1175.44
1184.21
1192.98
1201.75
1210.53
1219.30
1228.07
1236.84
1245.61
1254.39
1263.16
1271.93
OH&CP@
12.50% on
SSR rate
(C)
sub Total
(D) =
B+C
121.71
122.81
123.90
125.00
126.10
127.19
128.29
129.39
130.48
131.58
132.68
133.77
134.87
135.96
137.06
138.16
139.25
140.35
141.45
142.54
143.64
144.74
145.83
146.93
148.03
149.12
150.22
151.32
152.41
153.51
154.61
155.70
156.80
157.89
158.99
1095.39
1105.26
1115.13
1125.00
1134.87
1144.74
1154.61
1164.47
1174.34
1184.21
1194.08
1203.95
1213.82
1223.68
1233.55
1243.42
1253.29
1263.16
1273.03
1282.89
1292.76
1302.63
1312.50
1322.37
1332.24
1342.11
1351.97
1361.84
1371.71
1381.58
1391.45
1401.32
1411.18
1421.05
1430.92
VAT
Total cost
@5% on Subwith
total (E)= OH&CP,Scha
(D) x 5%
rges,VAT
F=
(D+E)
54.77
55.26
55.76
56.25
56.74
57.24
57.73
58.22
58.72
59.21
59.70
60.20
60.69
61.18
61.68
62.17
62.66
63.16
63.65
64.14
64.64
65.13
65.63
66.12
66.61
67.11
67.60
68.09
68.59
69.08
69.57
70.07
70.56
71.05
71.55
1150.16
1160.53
1170.89
1181.25
1191.61
1201.97
1212.34
1222.70
1233.06
1243.42
1253.78
1264.14
1274.51
1284.87
1295.23
1305.59
1315.95
1326.32
1336.68
1347.04
1357.40
1367.76
1378.13
1388.49
1398.85
1409.21
1419.57
1429.93
1440.30
1450.66
1461.02
1471.38
1481.74
1492.11
1502.47
Metal
lead
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
SSR
RATE
With
14%
OHCP
(A)
1460.00
1470.00
1480.00
1490.00
1500.00
1510.00
1520.00
1530.00
1540.00
1550.00
1560.00
1570.00
1580.00
1590.00
1600.00
1610.00
1620.00
1630.00
1640.00
1650.00
1660.00
1670.00
1680.00
1690.00
1700.00
1710.00
1720.00
1730.00
1740.00
1750.00
1760.00
1770.00
1780.00
1790.00
1800.00
OHCP
(B)
1280.70
1289.47
1298.25
1307.02
1315.79
1324.56
1333.33
1342.11
1350.88
1359.65
1368.42
1377.19
1385.96
1394.74
1403.51
1412.28
1421.05
1429.82
1438.60
1447.37
1456.14
1464.91
1473.68
1482.46
1491.23
1500.00
1508.77
1517.54
1526.32
1535.09
1543.86
1552.63
1561.40
1570.18
1578.95
160.09
161.18
162.28
163.38
164.47
165.57
166.67
167.76
168.86
169.96
171.05
172.15
173.25
174.34
175.44
176.54
177.63
178.73
179.82
180.92
182.02
183.11
184.21
185.31
186.40
187.50
188.60
189.69
190.79
191.89
192.98
194.08
195.18
196.27
197.37
1440.79
1450.66
1460.53
1470.39
1480.26
1490.13
1500.00
1509.87
1519.74
1529.61
1539.47
1549.34
1559.21
1569.08
1578.95
1588.82
1598.68
1608.55
1618.42
1628.29
1638.16
1648.03
1657.89
1667.76
1677.63
1687.50
1697.37
1707.24
1717.11
1726.97
1736.84
1746.71
1756.58
1766.45
1776.32
72.04
72.53
73.03
73.52
74.01
74.51
75.00
75.49
75.99
76.48
76.97
77.47
77.96
78.45
78.95
79.44
79.93
80.43
80.92
81.41
81.91
82.40
82.89
83.39
83.88
84.38
84.87
85.36
85.86
86.35
86.84
87.34
87.83
88.32
88.82
1512.83
1523.19
1533.55
1543.91
1554.28
1564.64
1575.00
1585.36
1595.72
1606.09
1616.45
1626.81
1637.17
1647.53
1657.89
1668.26
1678.62
1688.98
1699.34
1709.70
1720.07
1730.43
1740.79
1751.15
1761.51
1771.88
1782.24
1792.60
1802.96
1813.32
1823.68
1834.05
1844.41
1854.77
1865.13
1344.74
1353.95
1363.16
1372.37
1381.58
1390.79
1400.00
1409.21
1418.42
1427.63
1436.84
1446.05
1455.26
1464.47
1473.68
1482.89
1492.11
1501.32
1510.53
1519.74
1528.95
1538.16
1547.37
1556.58
1565.79
1575.00
1584.21
1593.42
1602.63
1611.84
1621.05
1630.26
1639.47
1648.68
1657.89
lead
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
SSR RATE
With 14%
OHCP (A)
1460.00
1470.00
1480.00
1490.00
1500.00
1510.00
1520.00
1530.00
1540.00
1550.00
1560.00
1570.00
1580.00
1590.00
1600.00
1610.00
1620.00
1630.00
1640.00
1650.00
1660.00
1670.00
1680.00
1690.00
1700.00
1710.00
1720.00
1730.00
1740.00
1750.00
1760.00
1770.00
1780.00
1790.00
1800.00
SSR Rate
Withou 14%
OHCP
(B)
1280.70
1289.47
1298.25
1307.02
1315.79
1324.56
1333.33
1342.11
1350.88
1359.65
1368.42
1377.19
1385.96
1394.74
1403.51
1412.28
1421.05
1429.82
1438.60
1447.37
1456.14
1464.91
1473.68
1482.46
1491.23
1500.00
1508.77
1517.54
1526.32
1535.09
1543.86
1552.63
1561.40
1570.18
1578.95
OH&CP@
12.50% on
SSR rate
(C)
sub Total
(D) =
B+C
160.09
161.18
162.28
163.38
164.47
165.57
166.67
167.76
168.86
169.96
171.05
172.15
173.25
174.34
175.44
176.54
177.63
178.73
179.82
180.92
182.02
183.11
184.21
185.31
186.40
187.50
188.60
189.69
190.79
191.89
192.98
194.08
195.18
196.27
197.37
1440.79
1450.66
1460.53
1470.39
1480.26
1490.13
1500.00
1509.87
1519.74
1529.61
1539.47
1549.34
1559.21
1569.08
1578.95
1588.82
1598.68
1608.55
1618.42
1628.29
1638.16
1648.03
1657.89
1667.76
1677.63
1687.50
1697.37
1707.24
1717.11
1726.97
1736.84
1746.71
1756.58
1766.45
1776.32
VAT
Total cost
@5% on Subwith
total (E)= OH&CP,Scha
(D) x 5%
rges,VAT
F=
(D+E)
72.04
72.53
73.03
73.52
74.01
74.51
75.00
75.49
75.99
76.48
76.97
77.47
77.96
78.45
78.95
79.44
79.93
80.43
80.92
81.41
81.91
82.40
82.89
83.39
83.88
84.38
84.87
85.36
85.86
86.35
86.84
87.34
87.83
88.32
88.82
1512.83
1523.19
1533.55
1543.91
1554.28
1564.64
1575.00
1585.36
1595.72
1606.09
1616.45
1626.81
1637.17
1647.53
1657.89
1668.26
1678.62
1688.98
1699.34
1709.70
1720.07
1730.43
1740.79
1751.15
1761.51
1771.88
1782.24
1792.60
1802.96
1813.32
1823.68
1834.05
1844.41
1854.77
1865.13
Metal
lead
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
SSR
RATE
With
14%
OHCP
(A)
1810.00
1820.00
1830.00
1840.00
1850.00
1860.00
1870.00
1880.00
1890.00
1900.00
1910.00
1920.00
1930.00
1940.00
1950.00
1960.00
1970.00
1980.00
1990.00
2000.00
2010.00
2020.00
2030.00
2040.00
2050.00
2060.00
2070.00
2080.00
2090.00
2100.00
2110.00
2120.00
2130.00
2140.00
2150.00
OHCP
(B)
1587.72
1596.49
1605.26
1614.04
1622.81
1631.58
1640.35
1649.12
1657.89
1666.67
1675.44
1684.21
1692.98
1701.75
1710.53
1719.30
1728.07
1736.84
1745.61
1754.39
1763.16
1771.93
1780.70
1789.47
1798.25
1807.02
1815.79
1824.56
1833.33
1842.11
1850.88
1859.65
1868.42
1877.19
1885.96
198.46
199.56
200.66
201.75
202.85
203.95
205.04
206.14
207.24
208.33
209.43
210.53
211.62
212.72
213.82
214.91
216.01
217.11
218.20
219.30
220.39
221.49
222.59
223.68
224.78
225.88
226.97
228.07
229.17
230.26
231.36
232.46
233.55
234.65
235.75
1786.18
1796.05
1805.92
1815.79
1825.66
1835.53
1845.39
1855.26
1865.13
1875.00
1884.87
1894.74
1904.61
1914.47
1924.34
1934.21
1944.08
1953.95
1963.82
1973.68
1983.55
1993.42
2003.29
2013.16
2023.03
2032.89
2042.76
2052.63
2062.50
2072.37
2082.24
2092.11
2101.97
2111.84
2121.71
89.31
89.80
90.30
90.79
91.28
91.78
92.27
92.76
93.26
93.75
94.24
94.74
95.23
95.72
96.22
96.71
97.20
97.70
98.19
98.68
99.18
99.67
100.16
100.66
101.15
101.64
102.14
102.63
103.13
103.62
104.11
104.61
105.10
105.59
106.09
1875.49
1885.86
1896.22
1906.58
1916.94
1927.30
1937.66
1948.03
1958.39
1968.75
1979.11
1989.47
1999.84
2010.20
2020.56
2030.92
2041.28
2051.64
2062.01
2072.37
2082.73
2093.09
2103.45
2113.82
2124.18
2134.54
2144.90
2155.26
2165.63
2175.99
2186.35
2196.71
2207.07
2217.43
2227.80
1667.11
1676.32
1685.53
1694.74
1703.95
1713.16
1722.37
1731.58
1740.79
1750.00
1759.21
1768.42
1777.63
1786.84
1796.05
1805.26
1814.47
1823.68
1832.89
1842.11
1851.32
1860.53
1869.74
1878.95
1888.16
1897.37
1906.58
1915.79
1925.00
1934.21
1943.42
1952.63
1961.84
1971.05
1980.26
lead
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
SSR RATE
With 14%
OHCP (A)
1810.00
1820.00
1830.00
1840.00
1850.00
1860.00
1870.00
1880.00
1890.00
1900.00
1910.00
1920.00
1930.00
1940.00
1950.00
1960.00
1970.00
1980.00
1990.00
2000.00
2010.00
2020.00
2030.00
2040.00
2050.00
2060.00
2070.00
2080.00
2090.00
2100.00
2110.00
2120.00
2130.00
2140.00
2150.00
SSR Rate
Withou 14%
OHCP
(B)
1587.72
1596.49
1605.26
1614.04
1622.81
1631.58
1640.35
1649.12
1657.89
1666.67
1675.44
1684.21
1692.98
1701.75
1710.53
1719.30
1728.07
1736.84
1745.61
1754.39
1763.16
1771.93
1780.70
1789.47
1798.25
1807.02
1815.79
1824.56
1833.33
1842.11
1850.88
1859.65
1868.42
1877.19
1885.96
OH&CP@
12.50% on
SSR rate
(C)
sub Total
(D) =
B+C
198.46
199.56
200.66
201.75
202.85
203.95
205.04
206.14
207.24
208.33
209.43
210.53
211.62
212.72
213.82
214.91
216.01
217.11
218.20
219.30
220.39
221.49
222.59
223.68
224.78
225.88
226.97
228.07
229.17
230.26
231.36
232.46
233.55
234.65
235.75
1786.18
1796.05
1805.92
1815.79
1825.66
1835.53
1845.39
1855.26
1865.13
1875.00
1884.87
1894.74
1904.61
1914.47
1924.34
1934.21
1944.08
1953.95
1963.82
1973.68
1983.55
1993.42
2003.29
2013.16
2023.03
2032.89
2042.76
2052.63
2062.50
2072.37
2082.24
2092.11
2101.97
2111.84
2121.71
VAT
Total cost
@5% on Subwith
total (E)= OH&CP,Scha
(D) x 5%
rges,VAT
F=
(D+E)
89.31
89.80
90.30
90.79
91.28
91.78
92.27
92.76
93.26
93.75
94.24
94.74
95.23
95.72
96.22
96.71
97.20
97.70
98.19
98.68
99.18
99.67
100.16
100.66
101.15
101.64
102.14
102.63
103.13
103.62
104.11
104.61
105.10
105.59
106.09
1875.49
1885.86
1896.22
1906.58
1916.94
1927.30
1937.66
1948.03
1958.39
1968.75
1979.11
1989.47
1999.84
2010.20
2020.56
2030.92
2041.28
2051.64
2062.01
2072.37
2082.73
2093.09
2103.45
2113.82
2124.18
2134.54
2144.90
2155.26
2165.63
2175.99
2186.35
2196.71
2207.07
2217.43
2227.80
Metal
lead
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
SSR
RATE
With
14%
OHCP
(A)
2160.00
2170.00
2180.00
2190.00
2200.00
2210.00
2220.00
2230.00
2240.00
2250.00
2260.00
2270.00
2280.00
2290.00
2300.00
2310.00
2320.00
2330.00
2340.00
2350.00
2360.00
2370.00
2380.00
2390.00
2400.00
2410.00
2420.00
2430.00
2440.00
2450.00
2460.00
2470.00
2480.00
2490.00
2500.00
OHCP
(B)
1894.74
1903.51
1912.28
1921.05
1929.82
1938.60
1947.37
1956.14
1964.91
1973.68
1982.46
1991.23
2000.00
2008.77
2017.54
2026.32
2035.09
2043.86
2052.63
2061.40
2070.18
2078.95
2087.72
2096.49
2105.26
2114.04
2122.81
2131.58
2140.35
2149.12
2157.89
2166.67
2175.44
2184.21
2192.98
236.84
237.94
239.04
240.13
241.23
242.32
243.42
244.52
245.61
246.71
247.81
248.90
250.00
251.10
252.19
253.29
254.39
255.48
256.58
257.68
258.77
259.87
260.96
262.06
263.16
264.25
265.35
266.45
267.54
268.64
269.74
270.83
271.93
273.03
274.12
2131.58
2141.45
2151.32
2161.18
2171.05
2180.92
2190.79
2200.66
2210.53
2220.39
2230.26
2240.13
2250.00
2259.87
2269.74
2279.61
2289.47
2299.34
2309.21
2319.08
2328.95
2338.82
2348.68
2358.55
2368.42
2378.29
2388.16
2398.03
2407.89
2417.76
2427.63
2437.50
2447.37
2457.24
2467.11
106.58
107.07
107.57
108.06
108.55
109.05
109.54
110.03
110.53
111.02
111.51
112.01
112.50
112.99
113.49
113.98
114.47
114.97
115.46
115.95
116.45
116.94
117.43
117.93
118.42
118.91
119.41
119.90
120.39
120.89
121.38
121.88
122.37
122.86
123.36
2238.16
2248.52
2258.88
2269.24
2279.61
2289.97
2300.33
2310.69
2321.05
2331.41
2341.78
2352.14
2362.50
2372.86
2383.22
2393.59
2403.95
2414.31
2424.67
2435.03
2445.39
2455.76
2466.12
2476.48
2486.84
2497.20
2507.57
2517.93
2528.29
2538.65
2549.01
2559.38
2569.74
2580.10
2590.46
1989.47
1998.68
2007.89
2017.11
2026.32
2035.53
2044.74
2053.95
2063.16
2072.37
2081.58
2090.79
2100.00
2109.21
2118.42
2127.63
2136.84
2146.05
2155.26
2164.47
2173.68
2182.89
2192.11
2201.32
2210.53
2219.74
2228.95
2238.16
2247.37
2256.58
2265.79
2275.00
2284.21
2293.42
2302.63
lead
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
SSR RATE
With 14%
OHCP (A)
2160.00
2170.00
2180.00
2190.00
2200.00
2210.00
2220.00
2230.00
2240.00
2250.00
2260.00
2270.00
2280.00
2290.00
2300.00
2310.00
2320.00
2330.00
2340.00
2350.00
2360.00
2370.00
2380.00
2390.00
2400.00
2410.00
2420.00
2430.00
2440.00
2450.00
2460.00
2470.00
2480.00
2490.00
2500.00
SSR Rate
Withou 14%
OHCP
(B)
1894.74
1903.51
1912.28
1921.05
1929.82
1938.60
1947.37
1956.14
1964.91
1973.68
1982.46
1991.23
2000.00
2008.77
2017.54
2026.32
2035.09
2043.86
2052.63
2061.40
2070.18
2078.95
2087.72
2096.49
2105.26
2114.04
2122.81
2131.58
2140.35
2149.12
2157.89
2166.67
2175.44
2184.21
2192.98
OH&CP@
12.50% on
SSR rate
(C)
sub Total
(D) =
B+C
236.84
237.94
239.04
240.13
241.23
242.32
243.42
244.52
245.61
246.71
247.81
248.90
250.00
251.10
252.19
253.29
254.39
255.48
256.58
257.68
258.77
259.87
260.96
262.06
263.16
264.25
265.35
266.45
267.54
268.64
269.74
270.83
271.93
273.03
274.12
2131.58
2141.45
2151.32
2161.18
2171.05
2180.92
2190.79
2200.66
2210.53
2220.39
2230.26
2240.13
2250.00
2259.87
2269.74
2279.61
2289.47
2299.34
2309.21
2319.08
2328.95
2338.82
2348.68
2358.55
2368.42
2378.29
2388.16
2398.03
2407.89
2417.76
2427.63
2437.50
2447.37
2457.24
2467.11
VAT
Total cost
@5% on Subwith
total (E)= OH&CP,Scha
(D) x 5%
rges,VAT
F=
(D+E)
106.58
107.07
107.57
108.06
108.55
109.05
109.54
110.03
110.53
111.02
111.51
112.01
112.50
112.99
113.49
113.98
114.47
114.97
115.46
115.95
116.45
116.94
117.43
117.93
118.42
118.91
119.41
119.90
120.39
120.89
121.38
121.88
122.37
122.86
123.36
2238.16
2248.52
2258.88
2269.24
2279.61
2289.97
2300.33
2310.69
2321.05
2331.41
2341.78
2352.14
2362.50
2372.86
2383.22
2393.59
2403.95
2414.31
2424.67
2435.03
2445.39
2455.76
2466.12
2476.48
2486.84
2497.20
2507.57
2517.93
2528.29
2538.65
2549.01
2559.38
2569.74
2580.10
2590.46
Metal
lead
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
SSR
RATE
With
14%
OHCP
(A)
2510.00
2520.00
2530.00
2540.00
2550.00
2560.00
2570.00
2580.00
2590.00
2600.00
2610.00
2620.00
2630.00
2640.00
2650.00
2660.00
2670.00
2680.00
2690.00
2700.00
2710.00
2720.00
2730.00
2740.00
2750.00
2760.00
2770.00
2780.00
2790.00
2800.00
2810.00
2820.00
2830.00
2840.00
2850.00
OHCP
(B)
2201.75
2210.53
2219.30
2228.07
2236.84
2245.61
2254.39
2263.16
2271.93
2280.70
2289.47
2298.25
2307.02
2315.79
2324.56
2333.33
2342.11
2350.88
2359.65
2368.42
2377.19
2385.96
2394.74
2403.51
2412.28
2421.05
2429.82
2438.60
2447.37
2456.14
2464.91
2473.68
2482.46
2491.23
2500.00
275.22
276.32
277.41
278.51
279.61
280.70
281.80
282.89
283.99
285.09
286.18
287.28
288.38
289.47
290.57
291.67
292.76
293.86
294.96
296.05
297.15
298.25
299.34
300.44
301.54
302.63
303.73
304.82
305.92
307.02
308.11
309.21
310.31
311.40
312.50
2476.97
2486.84
2496.71
2506.58
2516.45
2526.32
2536.18
2546.05
2555.92
2565.79
2575.66
2585.53
2595.39
2605.26
2615.13
2625.00
2634.87
2644.74
2654.61
2664.47
2674.34
2684.21
2694.08
2703.95
2713.82
2723.68
2733.55
2743.42
2753.29
2763.16
2773.03
2782.89
2792.76
2802.63
2812.50
123.85
124.34
124.84
125.33
125.82
126.32
126.81
127.30
127.80
128.29
128.78
129.28
129.77
130.26
130.76
131.25
131.74
132.24
132.73
133.22
133.72
134.21
134.70
135.20
135.69
136.18
136.68
137.17
137.66
138.16
138.65
139.14
139.64
140.13
140.63
2600.82
2611.18
2621.55
2631.91
2642.27
2652.63
2662.99
2673.36
2683.72
2694.08
2704.44
2714.80
2725.16
2735.53
2745.89
2756.25
2766.61
2776.97
2787.34
2797.70
2808.06
2818.42
2828.78
2839.14
2849.51
2859.87
2870.23
2880.59
2890.95
2901.32
2911.68
2922.04
2932.40
2942.76
2953.13
2311.84
2321.05
2330.26
2339.47
2348.68
2357.89
2367.11
2376.32
2385.53
2394.74
2403.95
2413.16
2422.37
2431.58
2440.79
2450.00
2459.21
2468.42
2477.63
2486.84
2496.05
2505.26
2514.47
2523.68
2532.89
2542.11
2551.32
2560.53
2569.74
2578.95
2588.16
2597.37
2606.58
2615.79
2625.00
lead
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
SSR RATE
With 14%
OHCP (A)
2510.00
2520.00
2530.00
2540.00
2550.00
2560.00
2570.00
2580.00
2590.00
2600.00
2610.00
2620.00
2630.00
2640.00
2650.00
2660.00
2670.00
2680.00
2690.00
2700.00
2710.00
2720.00
2730.00
2740.00
2750.00
2760.00
2770.00
2780.00
2790.00
2800.00
2810.00
2820.00
2830.00
2840.00
2850.00
SSR Rate
Withou 14%
OHCP
(B)
2201.75
2210.53
2219.30
2228.07
2236.84
2245.61
2254.39
2263.16
2271.93
2280.70
2289.47
2298.25
2307.02
2315.79
2324.56
2333.33
2342.11
2350.88
2359.65
2368.42
2377.19
2385.96
2394.74
2403.51
2412.28
2421.05
2429.82
2438.60
2447.37
2456.14
2464.91
2473.68
2482.46
2491.23
2500.00
OH&CP@
12.50% on
SSR rate
(C)
sub Total
(D) =
B+C
275.22
276.32
277.41
278.51
279.61
280.70
281.80
282.89
283.99
285.09
286.18
287.28
288.38
289.47
290.57
291.67
292.76
293.86
294.96
296.05
297.15
298.25
299.34
300.44
301.54
302.63
303.73
304.82
305.92
307.02
308.11
309.21
310.31
311.40
312.50
2476.97
2486.84
2496.71
2506.58
2516.45
2526.32
2536.18
2546.05
2555.92
2565.79
2575.66
2585.53
2595.39
2605.26
2615.13
2625.00
2634.87
2644.74
2654.61
2664.47
2674.34
2684.21
2694.08
2703.95
2713.82
2723.68
2733.55
2743.42
2753.29
2763.16
2773.03
2782.89
2792.76
2802.63
2812.50
VAT
Total cost
@5% on Subwith
total (E)= OH&CP,Scha
(D) x 5%
rges,VAT
F=
(D+E)
123.85
124.34
124.84
125.33
125.82
126.32
126.81
127.30
127.80
128.29
128.78
129.28
129.77
130.26
130.76
131.25
131.74
132.24
132.73
133.22
133.72
134.21
134.70
135.20
135.69
136.18
136.68
137.17
137.66
138.16
138.65
139.14
139.64
140.13
140.63
2600.82
2611.18
2621.55
2631.91
2642.27
2652.63
2662.99
2673.36
2683.72
2694.08
2704.44
2714.80
2725.16
2735.53
2745.89
2756.25
2766.61
2776.97
2787.34
2797.70
2808.06
2818.42
2828.78
2839.14
2849.51
2859.87
2870.23
2880.59
2890.95
2901.32
2911.68
2922.04
2932.40
2942.76
2953.13
Metal
lead
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
SSR
RATE
With
14%
OHCP
(A)
2860.00
2870.00
2880.00
2890.00
2900.00
2910.00
2920.00
2930.00
2940.00
2950.00
2960.00
2970.00
2980.00
2990.00
3000.00
3010.00
3020.00
3030.00
3040.00
3050.00
3060.00
3070.00
3080.00
3090.00
3100.00
3110.00
3120.00
3130.00
3140.00
3150.00
3160.00
3170.00
3180.00
3190.00
3200.00
OHCP
(B)
2508.77
2517.54
2526.32
2535.09
2543.86
2552.63
2561.40
2570.18
2578.95
2587.72
2596.49
2605.26
2614.04
2622.81
2631.58
2640.35
2649.12
2657.89
2666.67
2675.44
2684.21
2692.98
2701.75
2710.53
2719.30
2728.07
2736.84
2745.61
2754.39
2763.16
2771.93
2780.70
2789.47
2798.25
2807.02
313.60
314.69
315.79
316.89
317.98
319.08
320.18
321.27
322.37
323.46
324.56
325.66
326.75
327.85
328.95
330.04
331.14
332.24
333.33
334.43
335.53
336.62
337.72
338.82
339.91
341.01
342.11
343.20
344.30
345.39
346.49
347.59
348.68
349.78
350.88
2822.37
2832.24
2842.11
2851.97
2861.84
2871.71
2881.58
2891.45
2901.32
2911.18
2921.05
2930.92
2940.79
2950.66
2960.53
2970.39
2980.26
2990.13
3000.00
3009.87
3019.74
3029.61
3039.47
3049.34
3059.21
3069.08
3078.95
3088.82
3098.68
3108.55
3118.42
3128.29
3138.16
3148.03
3157.89
141.12
141.61
142.11
142.60
143.09
143.59
144.08
144.57
145.07
145.56
146.05
146.55
147.04
147.53
148.03
148.52
149.01
149.51
150.00
150.49
150.99
151.48
151.97
152.47
152.96
153.45
153.95
154.44
154.93
155.43
155.92
156.41
156.91
157.40
157.89
2963.49
2973.85
2984.21
2994.57
3004.93
3015.30
3025.66
3036.02
3046.38
3056.74
3067.11
3077.47
3087.83
3098.19
3108.55
3118.91
3129.28
3139.64
3150.00
3160.36
3170.72
3181.09
3191.45
3201.81
3212.17
3222.53
3232.89
3243.26
3253.62
3263.98
3274.34
3284.70
3295.07
3305.43
3315.79
2634.21
2643.42
2652.63
2661.84
2671.05
2680.26
2689.47
2698.68
2707.89
2717.11
2726.32
2735.53
2744.74
2753.95
2763.16
2772.37
2781.58
2790.79
2800.00
2809.21
2818.42
2827.63
2836.84
2846.05
2855.26
2864.47
2873.68
2882.89
2892.11
2901.32
2910.53
2919.74
2928.95
2938.16
2947.37
lead
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
SSR RATE
With 14%
OHCP (A)
2860.00
2870.00
2880.00
2890.00
2900.00
2910.00
2920.00
2930.00
2940.00
2950.00
2960.00
2970.00
2980.00
2990.00
3000.00
3010.00
3020.00
3030.00
3040.00
3050.00
3060.00
3070.00
3080.00
3090.00
3100.00
3110.00
3120.00
3130.00
3140.00
3150.00
3160.00
3170.00
3180.00
3190.00
3200.00
SSR Rate
Withou 14%
OHCP
(B)
2508.77
2517.54
2526.32
2535.09
2543.86
2552.63
2561.40
2570.18
2578.95
2587.72
2596.49
2605.26
2614.04
2622.81
2631.58
2640.35
2649.12
2657.89
2666.67
2675.44
2684.21
2692.98
2701.75
2710.53
2719.30
2728.07
2736.84
2745.61
2754.39
2763.16
2771.93
2780.70
2789.47
2798.25
2807.02
OH&CP@
12.50% on
SSR rate
(C)
sub Total
(D) =
B+C
313.60
314.69
315.79
316.89
317.98
319.08
320.18
321.27
322.37
323.46
324.56
325.66
326.75
327.85
328.95
330.04
331.14
332.24
333.33
334.43
335.53
336.62
337.72
338.82
339.91
341.01
342.11
343.20
344.30
345.39
346.49
347.59
348.68
349.78
350.88
2822.37
2832.24
2842.11
2851.97
2861.84
2871.71
2881.58
2891.45
2901.32
2911.18
2921.05
2930.92
2940.79
2950.66
2960.53
2970.39
2980.26
2990.13
3000.00
3009.87
3019.74
3029.61
3039.47
3049.34
3059.21
3069.08
3078.95
3088.82
3098.68
3108.55
3118.42
3128.29
3138.16
3148.03
3157.89
VAT
Total cost
@5% on Subwith
total (E)= OH&CP,Scha
(D) x 5%
rges,VAT
F=
(D+E)
141.12
141.61
142.11
142.60
143.09
143.59
144.08
144.57
145.07
145.56
146.05
146.55
147.04
147.53
148.03
148.52
149.01
149.51
150.00
150.49
150.99
151.48
151.97
152.47
152.96
153.45
153.95
154.44
154.93
155.43
155.92
156.41
156.91
157.40
157.89
2963.49
2973.85
2984.21
2994.57
3004.93
3015.30
3025.66
3036.02
3046.38
3056.74
3067.11
3077.47
3087.83
3098.19
3108.55
3118.91
3129.28
3139.64
3150.00
3160.36
3170.72
3181.09
3191.45
3201.81
3212.17
3222.53
3232.89
3243.26
3253.62
3263.98
3274.34
3284.70
3295.07
3305.43
3315.79
Metal
lead
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
SSR
RATE
With
14%
OHCP
(A)
3210.00
3220.00
3230.00
3240.00
3250.00
3260.00
3270.00
3280.00
3290.00
3300.00
3310.00
3320.00
3330.00
3340.00
3350.00
3360.00
3370.00
3380.00
3390.00
3400.00
3410.00
3420.00
3430.00
3440.00
3450.00
3460.00
3470.00
3480.00
3490.00
3500.00
3510.00
3520.00
3530.00
3540.00
3550.00
OHCP
(B)
2815.79
2824.56
2833.33
2842.11
2850.88
2859.65
2868.42
2877.19
2885.96
2894.74
2903.51
2912.28
2921.05
2929.82
2938.60
2947.37
2956.14
2964.91
2973.68
2982.46
2991.23
3000.00
3008.77
3017.54
3026.32
3035.09
3043.86
3052.63
3061.40
3070.18
3078.95
3087.72
3096.49
3105.26
3114.04
351.97
353.07
354.17
355.26
356.36
357.46
358.55
359.65
360.75
361.84
362.94
364.04
365.13
366.23
367.32
368.42
369.52
370.61
371.71
372.81
373.90
375.00
376.10
377.19
378.29
379.39
380.48
381.58
382.68
383.77
384.87
385.96
387.06
388.16
389.25
3167.76
3177.63
3187.50
3197.37
3207.24
3217.11
3226.97
3236.84
3246.71
3256.58
3266.45
3276.32
3286.18
3296.05
3305.92
3315.79
3325.66
3335.53
3345.39
3355.26
3365.13
3375.00
3384.87
3394.74
3404.61
3414.47
3424.34
3434.21
3444.08
3453.95
3463.82
3473.68
3483.55
3493.42
3503.29
158.39
158.88
159.38
159.87
160.36
160.86
161.35
161.84
162.34
162.83
163.32
163.82
164.31
164.80
165.30
165.79
166.28
166.78
167.27
167.76
168.26
168.75
169.24
169.74
170.23
170.72
171.22
171.71
172.20
172.70
173.19
173.68
174.18
174.67
175.16
3326.15
3336.51
3346.88
3357.24
3367.60
3377.96
3388.32
3398.68
3409.05
3419.41
3429.77
3440.13
3450.49
3460.86
3471.22
3481.58
3491.94
3502.30
3512.66
3523.03
3533.39
3543.75
3554.11
3564.47
3574.84
3585.20
3595.56
3605.92
3616.28
3626.64
3637.01
3647.37
3657.73
3668.09
3678.45
2956.58
2965.79
2975.00
2984.21
2993.42
3002.63
3011.84
3021.05
3030.26
3039.47
3048.68
3057.89
3067.11
3076.32
3085.53
3094.74
3103.95
3113.16
3122.37
3131.58
3140.79
3150.00
3159.21
3168.42
3177.63
3186.84
3196.05
3205.26
3214.47
3223.68
3232.89
3242.11
3251.32
3260.53
3269.74
lead
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
SSR RATE
With 14%
OHCP (A)
3210.00
3220.00
3230.00
3240.00
3250.00
3260.00
3270.00
3280.00
3290.00
3300.00
3310.00
3320.00
3330.00
3340.00
3350.00
3360.00
3370.00
3380.00
3390.00
3400.00
3410.00
3420.00
3430.00
3440.00
3450.00
3460.00
3470.00
3480.00
3490.00
3500.00
3510.00
3520.00
3530.00
3540.00
3550.00
SSR Rate
Withou 14%
OHCP
(B)
2815.79
2824.56
2833.33
2842.11
2850.88
2859.65
2868.42
2877.19
2885.96
2894.74
2903.51
2912.28
2921.05
2929.82
2938.60
2947.37
2956.14
2964.91
2973.68
2982.46
2991.23
3000.00
3008.77
3017.54
3026.32
3035.09
3043.86
3052.63
3061.40
3070.18
3078.95
3087.72
3096.49
3105.26
3114.04
OH&CP@
12.50% on
SSR rate
(C)
sub Total
(D) =
B+C
351.97
353.07
354.17
355.26
356.36
357.46
358.55
359.65
360.75
361.84
362.94
364.04
365.13
366.23
367.32
368.42
369.52
370.61
371.71
372.81
373.90
375.00
376.10
377.19
378.29
379.39
380.48
381.58
382.68
383.77
384.87
385.96
387.06
388.16
389.25
3167.76
3177.63
3187.50
3197.37
3207.24
3217.11
3226.97
3236.84
3246.71
3256.58
3266.45
3276.32
3286.18
3296.05
3305.92
3315.79
3325.66
3335.53
3345.39
3355.26
3365.13
3375.00
3384.87
3394.74
3404.61
3414.47
3424.34
3434.21
3444.08
3453.95
3463.82
3473.68
3483.55
3493.42
3503.29
VAT
Total cost
@5% on Subwith
total (E)= OH&CP,Scha
(D) x 5%
rges,VAT
F=
(D+E)
158.39
158.88
159.38
159.87
160.36
160.86
161.35
161.84
162.34
162.83
163.32
163.82
164.31
164.80
165.30
165.79
166.28
166.78
167.27
167.76
168.26
168.75
169.24
169.74
170.23
170.72
171.22
171.71
172.20
172.70
173.19
173.68
174.18
174.67
175.16
3326.15
3336.51
3346.88
3357.24
3367.60
3377.96
3388.32
3398.68
3409.05
3419.41
3429.77
3440.13
3450.49
3460.86
3471.22
3481.58
3491.94
3502.30
3512.66
3523.03
3533.39
3543.75
3554.11
3564.47
3574.84
3585.20
3595.56
3605.92
3616.28
3626.64
3637.01
3647.37
3657.73
3668.09
3678.45
Metal
SSR
RATE
With
14%
OHCP
OHCP
(A)
(B)
lead
348 3560.00 3122.81
349 3570.00 3131.58
350 3580.00 3140.35
390.35
391.45
392.54
3513.16
3523.03
3532.89
175.66
176.15
176.64
3688.82
3699.18
3709.54
3278.95
3288.16
3297.37
lead
348
349
350
SSR RATE
With 14%
OHCP (A)
3560.00
3570.00
3580.00
SSR Rate
Withou 14%
OHCP
(B)
3122.81
3131.58
3140.35
OH&CP@
12.50% on
SSR rate
(C)
sub Total
(D) =
B+C
390.35
391.45
392.54
3513.16
3523.03
3532.89
VAT
Total cost
@5% on Subwith
total (E)= OH&CP,Scha
(D) x 5%
rges,VAT
F=
(D+E)
175.66
176.15
176.64
3688.82
3699.18
3709.54
27.63
27.63
38.68
51.58
62.63
73.68
84.74
95.79
106.84
117.89
128.95
140.00
151.05
162.11
173.16
184.21
195.26
206.32
217.37
228.42
239.47
250.53
261.58
272.63
283.68
294.74
305.79
316.84
327.89
338.95
350.00
359.21
368.42
lead
0
0.5
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
SSR
RATE
With 14%
OHCP (A)
0
171.00
171.00
171.00
171.00
171.00
171.00
179.23
187.46
195.69
203.92
212.15
220.38
228.61
236.84
245.07
253.30
261.53
269.76
277.99
286.22
294.45
302.68
310.91
319.14
327.37
335.60
343.83
352.06
360.29
368.52
376.75
384.98
393.21
SSR Rate
Withou
14%
OHCP
(B)
0
150.00
150.00
150.00
150.00
150.00
150.00
157.22
164.44
171.66
178.88
186.10
193.32
200.54
207.75
214.97
222.19
229.41
236.63
243.85
251.07
258.29
265.51
272.73
279.95
287.17
294.39
301.61
308.82
316.04
323.26
330.48
337.70
344.92
OH&CP@
12.50% on
SSR rate
(C)
0
18.75
18.75
18.75
18.75
18.75
18.75
19.65
20.55
21.46
22.36
23.26
24.16
25.07
25.97
26.87
27.77
28.68
29.58
30.48
31.38
32.29
33.19
34.09
34.99
35.90
36.80
37.70
38.60
39.51
40.41
41.31
42.21
43.12
sub Total
(D) =
B+C
0
168.75
168.75
168.75
168.75
168.75
168.75
176.87
184.99
193.12
201.24
209.36
217.48
225.60
233.72
241.85
249.97
258.09
266.21
274.33
282.45
290.58
298.70
306.82
314.94
323.06
331.18
339.31
347.43
355.55
363.67
371.79
379.91
388.04
pipes 900
VAT
@5% on
Sub-total
(E)=
(D) x 5%
0
8.44
8.44
8.44
8.44
8.44
8.44
8.84
9.25
9.66
10.06
10.47
10.87
11.28
11.69
12.09
12.50
12.90
13.31
13.72
14.12
14.53
14.93
15.34
15.75
16.15
16.56
16.97
17.37
17.78
18.18
18.59
19.00
19.40
0
177.19
177.19
177.19
177.19
177.19
177.19
185.72
194.24
202.77
211.30
219.83
228.35
236.88
245.41
253.94
262.47
270.99
279.52
288.05
296.58
305.10
313.63
322.16
330.69
339.22
347.74
356.27
364.80
373.33
381.85
390.38
398.91
407.44
157.50
157.50
157.50
157.50
157.50
157.50
165.08
172.66
180.24
187.82
195.40
202.98
210.56
218.14
225.72
233.30
240.88
248.46
256.04
263.62
271.20
278.78
286.36
293.94
301.53
309.11
316.69
324.27
331.85
339.43
347.01
354.59
362.17
OH&CP@
12.50% on
SSR rate
(C)
SSR Rate
lead
0
0.5
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
SSR
RATE
With 14%
OHCP (A)
0
142.00
142.00
142.00
142.00
142.00
142.00
150.23
158.46
166.69
174.92
183.15
191.38
199.61
207.84
216.07
224.30
232.53
240.76
248.99
257.22
265.45
273.68
281.91
290.14
298.37
306.60
314.83
323.06
331.29
339.52
347.75
355.98
364.21
Withou
14%
OHCP
(B)
0
124.56
124.56
124.56
124.56
124.56
124.56
131.78
139.00
146.22
153.44
160.66
167.88
175.10
182.32
189.54
196.75
203.97
211.19
218.41
225.63
232.85
240.07
247.29
254.51
261.73
268.95
276.17
283.39
290.61
297.82
305.04
312.26
319.48
0
15.57
15.57
15.57
15.57
15.57
15.57
16.47
17.38
18.28
19.18
20.08
20.98
21.89
22.79
23.69
24.59
25.50
26.40
27.30
28.20
29.11
30.01
30.91
31.81
32.72
33.62
34.52
35.42
36.33
37.23
38.13
39.03
39.94
sub Total
(D) =
B+C
0
140.13
140.13
140.13
140.13
140.13
140.13
148.25
156.38
164.50
172.62
180.74
188.86
196.98
205.11
213.23
221.35
229.47
237.59
245.71
253.84
261.96
270.08
278.20
286.32
294.44
302.57
310.69
318.81
326.93
335.05
343.17
351.30
359.42
VAT
Total cost AP-SOR-13@5% on
with
14
Sub-total OH&CP,Sc
Rate
(E)=
harges,VA G=F/1.125
(D) x 5%
T
F=
(D+E)
0
7.01
7.01
7.01
7.01
7.01
7.01
7.41
7.82
8.22
8.63
9.04
9.44
9.85
10.26
10.66
11.07
11.47
11.88
12.29
12.69
13.10
13.50
13.91
14.32
14.72
15.13
15.53
15.94
16.35
16.75
17.16
17.56
17.97
0
147.14
147.14
147.14
147.14
147.14
147.14
155.67
164.19
172.72
181.25
189.78
198.30
206.83
215.36
223.89
232.42
240.94
249.47
258.00
266.53
275.06
283.58
292.11
300.64
309.17
317.69
326.22
334.75
343.28
351.81
360.33
368.86
377.39
130.79
130.79
130.79
130.79
130.79
130.79
138.37
145.95
153.53
161.11
168.69
176.27
183.85
191.43
199.01
206.59
214.17
221.75
229.33
236.91
244.49
252.07
259.65
267.23
274.81
282.39
289.98
297.56
305.14
312.72
320.30
327.88
335.46
pipes 1000
AP-SOR-13-14
Rate
G=F/1.125
377.63
386.84
396.05
405.26
414.47
423.68
432.89
442.11
451.32
460.53
469.74
478.95
488.16
497.37
506.58
515.79
525.00
534.21
543.42
552.63
561.84
571.05
580.26
589.47
598.68
607.89
617.11
626.32
635.53
644.74
653.95
663.16
672.37
681.58
690.79
lead
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
SSR
RATE
With 14%
OHCP (A)
401.44
409.67
417.90
426.13
434.36
442.59
450.82
459.05
467.28
475.51
483.74
491.97
500.20
508.43
516.66
524.89
533.12
541.35
549.58
557.81
566.04
574.27
582.50
590.73
598.96
607.19
615.42
623.65
631.88
640.11
648.34
656.57
664.80
673.03
681.26
SSR Rate
Withou
14%
OHCP
(B)
352.14
359.36
366.58
373.80
381.02
388.24
395.46
402.68
409.89
417.11
424.33
431.55
438.77
445.99
453.21
460.43
467.65
474.87
482.09
489.31
496.53
503.75
510.96
518.18
525.40
532.62
539.84
547.06
554.28
561.50
568.72
575.94
583.16
590.38
597.60
OH&CP@
12.50% on
SSR rate
(C)
44.02
44.92
45.82
46.72
47.63
48.53
49.43
50.33
51.24
52.14
53.04
53.94
54.85
55.75
56.65
57.55
58.46
59.36
60.26
61.16
62.07
62.97
63.87
64.77
65.68
66.58
67.48
68.38
69.29
70.19
71.09
71.99
72.89
73.80
74.70
sub Total
(D) =
B+C
396.16
404.28
412.40
420.52
428.64
436.77
444.89
453.01
461.13
469.25
477.38
485.50
493.62
501.74
509.86
517.98
526.11
534.23
542.35
550.47
558.59
566.71
574.84
582.96
591.08
599.20
607.32
615.44
623.57
631.69
639.81
647.93
656.05
664.17
672.30
pipes 900
VAT
@5% on
Sub-total
(E)=
(D) x 5%
19.81
20.21
20.62
21.03
21.43
21.84
22.24
22.65
23.06
23.46
23.87
24.27
24.68
25.09
25.49
25.90
26.31
26.71
27.12
27.52
27.93
28.34
28.74
29.15
29.55
29.96
30.37
30.77
31.18
31.58
31.99
32.40
32.80
33.21
33.61
415.97
424.49
433.02
441.55
450.08
458.60
467.13
475.66
484.19
492.72
501.24
509.77
518.30
526.83
535.35
543.88
552.41
560.94
569.47
577.99
586.52
595.05
603.58
612.11
620.63
629.16
637.69
646.22
654.74
663.27
671.80
680.33
688.86
697.38
705.91
369.75
377.33
384.91
392.49
400.07
407.65
415.23
422.81
430.39
437.97
445.55
453.13
460.71
468.29
475.87
483.45
491.03
498.61
506.19
513.77
521.35
528.93
536.51
544.09
551.67
559.25
566.83
574.41
581.99
589.58
597.16
604.74
612.32
619.90
627.48
OH&CP@
12.50% on
SSR rate
(C)
SSR Rate
lead
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
SSR
RATE
With 14%
OHCP (A)
372.44
380.67
388.90
397.13
405.36
413.59
421.82
430.05
438.28
446.51
454.74
462.97
471.20
479.43
487.66
495.89
504.12
512.35
520.58
528.81
537.04
545.27
553.50
561.73
569.96
578.19
586.42
594.65
602.88
611.11
619.34
627.57
635.80
644.03
652.26
Withou
14%
OHCP
(B)
326.70
333.92
341.14
348.36
355.58
362.80
370.02
377.24
384.46
391.68
398.89
406.11
413.33
420.55
427.77
434.99
442.21
449.43
456.65
463.87
471.09
478.31
485.53
492.75
499.96
507.18
514.40
521.62
528.84
536.06
543.28
550.50
557.72
564.94
572.16
40.84
41.74
42.64
43.54
44.45
45.35
46.25
47.15
48.06
48.96
49.86
50.76
51.67
52.57
53.47
54.37
55.28
56.18
57.08
57.98
58.89
59.79
60.69
61.59
62.50
63.40
64.30
65.20
66.11
67.01
67.91
68.81
69.71
70.62
71.52
sub Total
(D) =
B+C
367.54
375.66
383.78
391.90
400.03
408.15
416.27
424.39
432.51
440.63
448.76
456.88
465.00
473.12
481.24
489.37
497.49
505.61
513.73
521.85
529.97
538.10
546.22
554.34
562.46
570.58
578.70
586.83
594.95
603.07
611.19
619.31
627.43
635.56
643.68
VAT
Total cost AP-SOR-13@5% on
with
14
Sub-total OH&CP,Sc
Rate
(E)=
harges,VA G=F/1.125
(D) x 5%
T
F=
(D+E)
18.38
18.78
19.19
19.60
20.00
20.41
20.81
21.22
21.63
22.03
22.44
22.84
23.25
23.66
24.06
24.47
24.87
25.28
25.69
26.09
26.50
26.90
27.31
27.72
28.12
28.53
28.94
29.34
29.75
30.15
30.56
30.97
31.37
31.78
32.18
385.92
394.44
402.97
411.50
420.03
428.56
437.08
445.61
454.14
462.67
471.19
479.72
488.25
496.78
505.31
513.83
522.36
530.89
539.42
547.94
556.47
565.00
573.53
582.06
590.58
599.11
607.64
616.17
624.69
633.22
641.75
650.28
658.81
667.33
675.86
343.04
350.62
358.20
365.78
373.36
380.94
388.52
396.10
403.68
411.26
418.84
426.42
434.00
441.58
449.16
456.74
464.32
471.90
479.48
487.06
494.64
502.22
509.80
517.38
524.96
532.54
540.12
547.70
555.28
562.86
570.44
578.03
585.61
593.19
600.77
pipes 1000
AP-SOR-13-14
Rate
G=F/1.125
700.00
709.21
718.42
727.63
736.84
746.05
755.26
764.47
773.68
782.89
792.11
801.32
810.53
819.74
828.95
838.16
847.37
856.58
865.79
875.00
884.21
893.42
902.63
911.84
921.05
930.26
939.47
948.68
957.89
967.11
976.32
985.53
994.74
1003.95
1013.16
lead
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
SSR
RATE
With 14%
OHCP (A)
689.49
697.72
705.95
714.18
722.41
730.64
738.87
747.10
755.33
763.56
771.79
780.02
788.25
796.48
804.71
812.94
821.17
829.40
837.63
845.86
854.09
862.32
870.55
878.78
887.01
895.24
903.47
911.70
919.93
928.16
936.39
944.62
952.85
961.08
969.31
SSR Rate
Withou
14%
OHCP
(B)
604.82
612.04
619.25
626.47
633.69
640.91
648.13
655.35
662.57
669.79
677.01
684.23
691.45
698.67
705.89
713.11
720.32
727.54
734.76
741.98
749.20
756.42
763.64
770.86
778.08
785.30
792.52
799.74
806.96
814.18
821.39
828.61
835.83
843.05
850.27
OH&CP@
12.50% on
SSR rate
(C)
75.60
76.50
77.41
78.31
79.21
80.11
81.02
81.92
82.82
83.72
84.63
85.53
86.43
87.33
88.24
89.14
90.04
90.94
91.85
92.75
93.65
94.55
95.46
96.36
97.26
98.16
99.06
99.97
100.87
101.77
102.67
103.58
104.48
105.38
106.28
sub Total
(D) =
B+C
680.42
688.54
696.66
704.78
712.90
721.03
729.15
737.27
745.39
753.51
761.63
769.76
777.88
786.00
794.12
802.24
810.37
818.49
826.61
834.73
842.85
850.97
859.10
867.22
875.34
883.46
891.58
899.70
907.83
915.95
924.07
932.19
940.31
948.43
956.56
pipes 900
VAT
@5% on
Sub-total
(E)=
(D) x 5%
34.02
34.43
34.83
35.24
35.65
36.05
36.46
36.86
37.27
37.68
38.08
38.49
38.89
39.30
39.71
40.11
40.52
40.92
41.33
41.74
42.14
42.55
42.95
43.36
43.77
44.17
44.58
44.99
45.39
45.80
46.20
46.61
47.02
47.42
47.83
714.44
722.97
731.49
740.02
748.55
757.08
765.61
774.13
782.66
791.19
799.72
808.24
816.77
825.30
833.83
842.36
850.88
859.41
867.94
876.47
884.99
893.52
902.05
910.58
919.11
927.63
936.16
944.69
953.22
961.74
970.27
978.80
987.33
995.86
1004.38
635.06
642.64
650.22
657.80
665.38
672.96
680.54
688.12
695.70
703.28
710.86
718.44
726.02
733.60
741.18
748.76
756.34
763.92
771.50
779.08
786.66
794.24
801.82
809.40
816.98
824.56
832.14
839.72
847.30
854.88
862.46
870.04
877.63
885.21
892.79
OH&CP@
12.50% on
SSR rate
(C)
SSR Rate
lead
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
SSR
RATE
With 14%
OHCP (A)
660.49
668.72
676.95
685.18
693.41
701.64
709.87
718.10
726.33
734.56
742.79
751.02
759.25
767.48
775.71
783.94
792.17
800.40
808.63
816.86
825.09
833.32
841.55
849.78
858.01
866.24
874.47
882.70
890.93
899.16
907.39
915.62
923.85
932.08
940.31
Withou
14%
OHCP
(B)
579.38
586.60
593.82
601.04
608.25
615.47
622.69
629.91
637.13
644.35
651.57
658.79
666.01
673.23
680.45
687.67
694.89
702.11
709.32
716.54
723.76
730.98
738.20
745.42
752.64
759.86
767.08
774.30
781.52
788.74
795.96
803.18
810.39
817.61
824.83
72.42
73.32
74.23
75.13
76.03
76.93
77.84
78.74
79.64
80.54
81.45
82.35
83.25
84.15
85.06
85.96
86.86
87.76
88.67
89.57
90.47
91.37
92.28
93.18
94.08
94.98
95.88
96.79
97.69
98.59
99.49
100.40
101.30
102.20
103.10
sub Total
(D) =
B+C
651.80
659.92
668.04
676.16
684.29
692.41
700.53
708.65
716.77
724.89
733.02
741.14
749.26
757.38
765.50
773.63
781.75
789.87
797.99
806.11
814.23
822.36
830.48
838.60
846.72
854.84
862.96
871.09
879.21
887.33
895.45
903.57
911.69
919.82
927.94
VAT
Total cost AP-SOR-13@5% on
with
14
Sub-total OH&CP,Sc
Rate
(E)=
harges,VA G=F/1.125
(D) x 5%
T
F=
(D+E)
32.59
33.00
33.40
33.81
34.21
34.62
35.03
35.43
35.84
36.24
36.65
37.06
37.46
37.87
38.28
38.68
39.09
39.49
39.90
40.31
40.71
41.12
41.52
41.93
42.34
42.74
43.15
43.55
43.96
44.37
44.77
45.18
45.58
45.99
46.40
684.39
692.92
701.44
709.97
718.50
727.03
735.56
744.08
752.61
761.14
769.67
778.20
786.72
795.25
803.78
812.31
820.83
829.36
837.89
846.42
854.95
863.47
872.00
880.53
889.06
897.58
906.11
914.64
923.17
931.70
940.22
948.75
957.28
965.81
974.33
608.35
615.93
623.51
631.09
638.67
646.25
653.83
661.41
668.99
676.57
684.15
691.73
699.31
706.89
714.47
722.05
729.63
737.21
744.79
752.37
759.95
767.53
775.11
782.69
790.27
797.85
805.43
813.01
820.59
828.17
835.75
843.33
850.91
858.49
866.08
pipes 1000
AP-SOR-13-14
Rate
G=F/1.125
1022.37
1031.58
1040.79
1050.00
1059.21
1068.42
1077.63
1086.84
1096.05
1105.26
1114.47
1123.68
1132.89
1142.11
1151.32
1160.53
1169.74
1178.95
1188.16
1197.37
1206.58
1215.79
1225.00
1234.21
1243.42
1252.63
1261.84
1271.05
1280.26
1289.47
1298.68
1307.89
1317.11
1326.32
1335.53
lead
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
SSR
RATE
With 14%
OHCP (A)
977.54
985.77
994.00
1002.23
1010.46
1018.69
1026.92
1035.15
1043.38
1051.61
1059.84
1068.07
1076.30
1084.53
1092.76
1100.99
1109.22
1117.45
1125.68
1133.91
1142.14
1150.37
1158.60
1166.83
1175.06
1183.29
1191.52
1199.75
1207.98
1216.21
1224.44
1232.67
1240.90
1249.13
1257.36
SSR Rate
Withou
14%
OHCP
(B)
857.49
864.71
871.93
879.15
886.37
893.59
900.81
908.03
915.25
922.46
929.68
936.90
944.12
951.34
958.56
965.78
973.00
980.22
987.44
994.66
1001.88
1009.10
1016.32
1023.54
1030.75
1037.97
1045.19
1052.41
1059.63
1066.85
1074.07
1081.29
1088.51
1095.73
1102.95
OH&CP@
12.50% on
SSR rate
(C)
107.19
108.09
108.99
109.89
110.80
111.70
112.60
113.50
114.41
115.31
116.21
117.11
118.02
118.92
119.82
120.72
121.63
122.53
123.43
124.33
125.23
126.14
127.04
127.94
128.84
129.75
130.65
131.55
132.45
133.36
134.26
135.16
136.06
136.97
137.87
sub Total
(D) =
B+C
964.68
972.80
980.92
989.04
997.16
1005.29
1013.41
1021.53
1029.65
1037.77
1045.89
1054.02
1062.14
1070.26
1078.38
1086.50
1094.63
1102.75
1110.87
1118.99
1127.11
1135.23
1143.36
1151.48
1159.60
1167.72
1175.84
1183.96
1192.09
1200.21
1208.33
1216.45
1224.57
1232.69
1240.82
pipes 900
VAT
@5% on
Sub-total
(E)=
(D) x 5%
48.23
48.64
49.05
49.45
49.86
50.26
50.67
51.08
51.48
51.89
52.29
52.70
53.11
53.51
53.92
54.33
54.73
55.14
55.54
55.95
56.36
56.76
57.17
57.57
57.98
58.39
58.79
59.20
59.60
60.01
60.42
60.82
61.23
61.63
62.04
1012.91
1021.44
1029.97
1038.49
1047.02
1055.55
1064.08
1072.61
1081.13
1089.66
1098.19
1106.72
1115.25
1123.77
1132.30
1140.83
1149.36
1157.88
1166.41
1174.94
1183.47
1192.00
1200.52
1209.05
1217.58
1226.11
1234.63
1243.16
1251.69
1260.22
1268.75
1277.27
1285.80
1294.33
1302.86
900.37
907.95
915.53
923.11
930.69
938.27
945.85
953.43
961.01
968.59
976.17
983.75
991.33
998.91
1006.49
1014.07
1021.65
1029.23
1036.81
1044.39
1051.97
1059.55
1067.13
1074.71
1082.29
1089.87
1097.45
1105.03
1112.61
1120.19
1127.77
1135.35
1142.93
1150.51
1158.09
OH&CP@
12.50% on
SSR rate
(C)
SSR Rate
lead
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
SSR
RATE
With 14%
OHCP (A)
948.54
956.77
965.00
973.23
981.46
989.69
997.92
1006.15
1014.38
1022.61
1030.84
1039.07
1047.30
1055.53
1063.76
1071.99
1080.22
1088.45
1096.68
1104.91
1113.14
1121.37
1129.60
1137.83
1146.06
1154.29
1162.52
1170.75
1178.98
1187.21
1195.44
1203.67
1211.90
1220.13
1228.36
Withou
14%
OHCP
(B)
832.05
839.27
846.49
853.71
860.93
868.15
875.37
882.59
889.81
897.03
904.25
911.46
918.68
925.90
933.12
940.34
947.56
954.78
962.00
969.22
976.44
983.66
990.88
998.10
1005.32
1012.54
1019.75
1026.97
1034.19
1041.41
1048.63
1055.85
1063.07
1070.29
1077.51
104.01
104.91
105.81
106.71
107.62
108.52
109.42
110.32
111.23
112.13
113.03
113.93
114.84
115.74
116.64
117.54
118.45
119.35
120.25
121.15
122.05
122.96
123.86
124.76
125.66
126.57
127.47
128.37
129.27
130.18
131.08
131.98
132.88
133.79
134.69
sub Total
(D) =
B+C
936.06
944.18
952.30
960.42
968.55
976.67
984.79
992.91
1001.03
1009.15
1017.28
1025.40
1033.52
1041.64
1049.76
1057.88
1066.01
1074.13
1082.25
1090.37
1098.49
1106.62
1114.74
1122.86
1130.98
1139.10
1147.22
1155.35
1163.47
1171.59
1179.71
1187.83
1195.95
1204.08
1212.20
VAT
Total cost AP-SOR-13@5% on
with
14
Sub-total OH&CP,Sc
Rate
(E)=
harges,VA G=F/1.125
(D) x 5%
T
F=
(D+E)
46.80
47.21
47.62
48.02
48.43
48.83
49.24
49.65
50.05
50.46
50.86
51.27
51.68
52.08
52.49
52.89
53.30
53.71
54.11
54.52
54.92
55.33
55.74
56.14
56.55
56.96
57.36
57.77
58.17
58.58
58.99
59.39
59.80
60.20
60.61
982.86
991.39
999.92
1008.45
1016.97
1025.50
1034.03
1042.56
1051.08
1059.61
1068.14
1076.67
1085.20
1093.72
1102.25
1110.78
1119.31
1127.83
1136.36
1144.89
1153.42
1161.95
1170.47
1179.00
1187.53
1196.06
1204.58
1213.11
1221.64
1230.17
1238.70
1247.22
1255.75
1264.28
1272.81
873.66
881.24
888.82
896.40
903.98
911.56
919.14
926.72
934.30
941.88
949.46
957.04
964.62
972.20
979.78
987.36
994.94
1002.52
1010.10
1017.68
1025.26
1032.84
1040.42
1048.00
1055.58
1063.16
1070.74
1078.32
1085.90
1093.48
1101.06
1108.64
1116.22
1123.80
1131.38
pipes 1000
AP-SOR-13-14
Rate
G=F/1.125
1344.74
1353.95
1363.16
1372.37
1381.58
1390.79
1400.00
1409.21
1418.42
1427.63
1436.84
1446.05
1455.26
1464.47
1473.68
1482.89
1492.11
1501.32
1510.53
1519.74
1528.95
1538.16
1547.37
1556.58
1565.79
1575.00
1584.21
1593.42
1602.63
1611.84
1621.05
1630.26
1639.47
1648.68
1657.89
lead
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
SSR
RATE
With 14%
OHCP (A)
1265.59
1273.82
1282.05
1290.28
1298.51
1306.74
1314.97
1323.20
1331.43
1339.66
1347.89
1356.12
1364.35
1372.58
1380.81
1389.04
1397.27
1405.50
1413.73
1421.96
1430.19
1438.42
1446.65
1454.88
1463.11
1471.34
1479.57
1487.80
1496.03
1504.26
1512.49
1520.72
1528.95
1537.18
1545.41
SSR Rate
Withou
14%
OHCP
(B)
1110.17
1117.39
1124.61
1131.82
1139.04
1146.26
1153.48
1160.70
1167.92
1175.14
1182.36
1189.58
1196.80
1204.02
1211.24
1218.46
1225.68
1232.89
1240.11
1247.33
1254.55
1261.77
1268.99
1276.21
1283.43
1290.65
1297.87
1305.09
1312.31
1319.53
1326.75
1333.96
1341.18
1348.40
1355.62
OH&CP@
12.50% on
SSR rate
(C)
138.77
139.67
140.58
141.48
142.38
143.28
144.19
145.09
145.99
146.89
147.79
148.70
149.60
150.50
151.40
152.31
153.21
154.11
155.01
155.92
156.82
157.72
158.62
159.53
160.43
161.33
162.23
163.14
164.04
164.94
165.84
166.75
167.65
168.55
169.45
sub Total
(D) =
B+C
1248.94
1257.06
1265.18
1273.30
1281.42
1289.55
1297.67
1305.79
1313.91
1322.03
1330.15
1338.28
1346.40
1354.52
1362.64
1370.76
1378.88
1387.01
1395.13
1403.25
1411.37
1419.49
1427.62
1435.74
1443.86
1451.98
1460.10
1468.22
1476.35
1484.47
1492.59
1500.71
1508.83
1516.95
1525.08
pipes 900
VAT
@5% on
Sub-total
(E)=
(D) x 5%
62.45
62.85
63.26
63.67
64.07
64.48
64.88
65.29
65.70
66.10
66.51
66.91
67.32
67.73
68.13
68.54
68.94
69.35
69.76
70.16
70.57
70.97
71.38
71.79
72.19
72.60
73.01
73.41
73.82
74.22
74.63
75.04
75.44
75.85
76.25
1311.38
1319.91
1328.44
1336.97
1345.50
1354.02
1362.55
1371.08
1379.61
1388.13
1396.66
1405.19
1413.72
1422.25
1430.77
1439.30
1447.83
1456.36
1464.88
1473.41
1481.94
1490.47
1499.00
1507.52
1516.05
1524.58
1533.11
1541.63
1550.16
1558.69
1567.22
1575.75
1584.27
1592.80
1601.33
1165.68
1173.26
1180.84
1188.42
1196.00
1203.58
1211.16
1218.74
1226.32
1233.90
1241.48
1249.06
1256.64
1264.22
1271.80
1279.38
1286.96
1294.54
1302.12
1309.70
1317.28
1324.86
1332.44
1340.02
1347.60
1355.18
1362.76
1370.34
1377.92
1385.50
1393.08
1400.66
1408.24
1415.82
1423.40
OH&CP@
12.50% on
SSR rate
(C)
SSR Rate
lead
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
SSR
RATE
With 14%
OHCP (A)
1236.59
1244.82
1253.05
1261.28
1269.51
1277.74
1285.97
1294.20
1302.43
1310.66
1318.89
1327.12
1335.35
1343.58
1351.81
1360.04
1368.27
1376.50
1384.73
1392.96
1401.19
1409.42
1417.65
1425.88
1434.11
1442.34
1450.57
1458.80
1467.03
1475.26
1483.49
1491.72
1499.95
1508.18
1516.41
Withou
14%
OHCP
(B)
1084.73
1091.95
1099.17
1106.39
1113.61
1120.82
1128.04
1135.26
1142.48
1149.70
1156.92
1164.14
1171.36
1178.58
1185.80
1193.02
1200.24
1207.46
1214.68
1221.89
1229.11
1236.33
1243.55
1250.77
1257.99
1265.21
1272.43
1279.65
1286.87
1294.09
1301.31
1308.53
1315.75
1322.96
1330.18
135.59
136.49
137.40
138.30
139.20
140.10
141.01
141.91
142.81
143.71
144.62
145.52
146.42
147.32
148.22
149.13
150.03
150.93
151.83
152.74
153.64
154.54
155.44
156.35
157.25
158.15
159.05
159.96
160.86
161.76
162.66
163.57
164.47
165.37
166.27
sub Total
(D) =
B+C
1220.32
1228.44
1236.56
1244.68
1252.81
1260.93
1269.05
1277.17
1285.29
1293.41
1301.54
1309.66
1317.78
1325.90
1334.02
1342.14
1350.27
1358.39
1366.51
1374.63
1382.75
1390.88
1399.00
1407.12
1415.24
1423.36
1431.48
1439.61
1447.73
1455.85
1463.97
1472.09
1480.21
1488.34
1496.46
VAT
Total cost AP-SOR-13@5% on
with
14
Sub-total OH&CP,Sc
Rate
(E)=
harges,VA G=F/1.125
(D) x 5%
T
F=
(D+E)
61.02
61.42
61.83
62.23
62.64
63.05
63.45
63.86
64.26
64.67
65.08
65.48
65.89
66.30
66.70
67.11
67.51
67.92
68.33
68.73
69.14
69.54
69.95
70.36
70.76
71.17
71.57
71.98
72.39
72.79
73.20
73.60
74.01
74.42
74.82
1281.34
1289.86
1298.39
1306.92
1315.45
1323.97
1332.50
1341.03
1349.56
1358.09
1366.61
1375.14
1383.67
1392.20
1400.72
1409.25
1417.78
1426.31
1434.84
1443.36
1451.89
1460.42
1468.95
1477.47
1486.00
1494.53
1503.06
1511.59
1520.11
1528.64
1537.17
1545.70
1554.22
1562.75
1571.28
1138.96
1146.54
1154.13
1161.71
1169.29
1176.87
1184.45
1192.03
1199.61
1207.19
1214.77
1222.35
1229.93
1237.51
1245.09
1252.67
1260.25
1267.83
1275.41
1282.99
1290.57
1298.15
1305.73
1313.31
1320.89
1328.47
1336.05
1343.63
1351.21
1358.79
1366.37
1373.95
1381.53
1389.11
1396.69
pipes 1000
AP-SOR-13-14
Rate
G=F/1.125
1667.11
1676.32
1685.53
1694.74
1703.95
1713.16
1722.37
1731.58
1740.79
1750.00
1759.21
1768.42
1777.63
1786.84
1796.05
1805.26
1814.47
1823.68
1832.89
1842.11
1851.32
1860.53
1869.74
1878.95
1888.16
1897.37
1906.58
1915.79
1925.00
1934.21
1943.42
1952.63
1961.84
1971.05
1980.26
lead
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
SSR
RATE
With 14%
OHCP (A)
1553.64
1561.87
1570.10
1578.33
1586.56
1594.79
1603.02
1611.25
1619.48
1627.71
1635.94
1644.17
1652.40
1660.63
1668.86
1677.09
1685.32
1693.55
1701.78
1710.01
1718.24
1726.47
1734.70
1742.93
1751.16
1759.39
1767.62
1775.85
1784.08
1792.31
1800.54
1808.77
1817.00
1825.23
1833.46
SSR Rate
Withou
14%
OHCP
(B)
1362.84
1370.06
1377.28
1384.50
1391.72
1398.94
1406.16
1413.38
1420.60
1427.82
1435.04
1442.25
1449.47
1456.69
1463.91
1471.13
1478.35
1485.57
1492.79
1500.01
1507.23
1514.45
1521.67
1528.89
1536.11
1543.32
1550.54
1557.76
1564.98
1572.20
1579.42
1586.64
1593.86
1601.08
1608.30
OH&CP@
12.50% on
SSR rate
(C)
170.36
171.26
172.16
173.06
173.96
174.87
175.77
176.67
177.57
178.48
179.38
180.28
181.18
182.09
182.99
183.89
184.79
185.70
186.60
187.50
188.40
189.31
190.21
191.11
192.01
192.92
193.82
194.72
195.62
196.53
197.43
198.33
199.23
200.13
201.04
sub Total
(D) =
B+C
1533.20
1541.32
1549.44
1557.56
1565.68
1573.81
1581.93
1590.05
1598.17
1606.29
1614.41
1622.54
1630.66
1638.78
1646.90
1655.02
1663.14
1671.27
1679.39
1687.51
1695.63
1703.75
1711.88
1720.00
1728.12
1736.24
1744.36
1752.48
1760.61
1768.73
1776.85
1784.97
1793.09
1801.21
1809.34
pipes 900
VAT
@5% on
Sub-total
(E)=
(D) x 5%
76.66
77.07
77.47
77.88
78.28
78.69
79.10
79.50
79.91
80.31
80.72
81.13
81.53
81.94
82.35
82.75
83.16
83.56
83.97
84.38
84.78
85.19
85.59
86.00
86.41
86.81
87.22
87.62
88.03
88.44
88.84
89.25
89.65
90.06
90.47
1609.86
1618.39
1626.91
1635.44
1643.97
1652.50
1661.02
1669.55
1678.08
1686.61
1695.14
1703.66
1712.19
1720.72
1729.25
1737.77
1746.30
1754.83
1763.36
1771.89
1780.41
1788.94
1797.47
1806.00
1814.52
1823.05
1831.58
1840.11
1848.64
1857.16
1865.69
1874.22
1882.75
1891.27
1899.80
1430.98
1438.56
1446.14
1453.73
1461.31
1468.89
1476.47
1484.05
1491.63
1499.21
1506.79
1514.37
1521.95
1529.53
1537.11
1544.69
1552.27
1559.85
1567.43
1575.01
1582.59
1590.17
1597.75
1605.33
1612.91
1620.49
1628.07
1635.65
1643.23
1650.81
1658.39
1665.97
1673.55
1681.13
1688.71
OH&CP@
12.50% on
SSR rate
(C)
SSR Rate
lead
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
SSR
RATE
With 14%
OHCP (A)
1524.64
1532.87
1541.10
1549.33
1557.56
1565.79
1574.02
1582.25
1590.48
1598.71
1606.94
1615.17
1623.40
1631.63
1639.86
1648.09
1656.32
1664.55
1672.78
1681.01
1689.24
1697.47
1705.70
1713.93
1722.16
1730.39
1738.62
1746.85
1755.08
1763.31
1771.54
1779.77
1788.00
1796.23
1804.46
Withou
14%
OHCP
(B)
1337.40
1344.62
1351.84
1359.06
1366.28
1373.50
1380.72
1387.94
1395.16
1402.38
1409.60
1416.82
1424.04
1431.25
1438.47
1445.69
1452.91
1460.13
1467.35
1474.57
1481.79
1489.01
1496.23
1503.45
1510.67
1517.89
1525.11
1532.32
1539.54
1546.76
1553.98
1561.20
1568.42
1575.64
1582.86
167.18
168.08
168.98
169.88
170.79
171.69
172.59
173.49
174.39
175.30
176.20
177.10
178.00
178.91
179.81
180.71
181.61
182.52
183.42
184.32
185.22
186.13
187.03
187.93
188.83
189.74
190.64
191.54
192.44
193.35
194.25
195.15
196.05
196.96
197.86
sub Total
(D) =
B+C
1504.58
1512.70
1520.82
1528.94
1537.07
1545.19
1553.31
1561.43
1569.55
1577.67
1585.80
1593.92
1602.04
1610.16
1618.28
1626.40
1634.53
1642.65
1650.77
1658.89
1667.01
1675.13
1683.26
1691.38
1699.50
1707.62
1715.74
1723.87
1731.99
1740.11
1748.23
1756.35
1764.47
1772.60
1780.72
VAT
Total cost AP-SOR-13@5% on
with
14
Sub-total OH&CP,Sc
Rate
(E)=
harges,VA G=F/1.125
(D) x 5%
T
F=
(D+E)
75.23
75.64
76.04
76.45
76.85
77.26
77.67
78.07
78.48
78.88
79.29
79.70
80.10
80.51
80.91
81.32
81.73
82.13
82.54
82.94
83.35
83.76
84.16
84.57
84.98
85.38
85.79
86.19
86.60
87.01
87.41
87.82
88.22
88.63
89.04
1579.81
1588.34
1596.86
1605.39
1613.92
1622.45
1630.97
1639.50
1648.03
1656.56
1665.09
1673.61
1682.14
1690.67
1699.20
1707.72
1716.25
1724.78
1733.31
1741.84
1750.36
1758.89
1767.42
1775.95
1784.48
1793.00
1801.53
1810.06
1818.59
1827.11
1835.64
1844.17
1852.70
1861.23
1869.75
1404.27
1411.85
1419.43
1427.01
1434.59
1442.18
1449.76
1457.34
1464.92
1472.50
1480.08
1487.66
1495.24
1502.82
1510.40
1517.98
1525.56
1533.14
1540.72
1548.30
1555.88
1563.46
1571.04
1578.62
1586.20
1593.78
1601.36
1608.94
1616.52
1624.10
1631.68
1639.26
1646.84
1654.42
1662.00
pipes 1000
AP-SOR-13-14
Rate
G=F/1.125
1989.47
1998.68
2007.89
2017.11
2026.32
2035.53
2044.74
2053.95
2063.16
2072.37
2081.58
2090.79
2100.00
2109.21
2118.42
2127.63
2136.84
2146.05
2155.26
2164.47
2173.68
2182.89
2192.11
2201.32
2210.53
2219.74
2228.95
2238.16
2247.37
2256.58
2265.79
2275.00
2284.21
2293.42
2302.63
lead
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
SSR
RATE
With 14%
OHCP (A)
1841.69
1849.92
1858.15
1866.38
1874.61
1882.84
1891.07
1899.30
1907.53
1915.76
1923.99
1932.22
1940.45
1948.68
1956.91
1965.14
1973.37
1981.60
1989.83
1998.06
2006.29
2014.52
2022.75
2030.98
2039.21
2047.44
2055.67
2063.90
2072.13
2080.36
2088.59
2096.82
2105.05
2113.28
2121.51
SSR Rate
Withou
14%
OHCP
(B)
1615.52
1622.74
1629.96
1637.18
1644.39
1651.61
1658.83
1666.05
1673.27
1680.49
1687.71
1694.93
1702.15
1709.37
1716.59
1723.81
1731.03
1738.25
1745.46
1752.68
1759.90
1767.12
1774.34
1781.56
1788.78
1796.00
1803.22
1810.44
1817.66
1824.88
1832.10
1839.32
1846.54
1853.75
1860.97
OH&CP@
12.50% on
SSR rate
(C)
201.94
202.84
203.74
204.65
205.55
206.45
207.35
208.26
209.16
210.06
210.96
211.87
212.77
213.67
214.57
215.48
216.38
217.28
218.18
219.09
219.99
220.89
221.79
222.70
223.60
224.50
225.40
226.30
227.21
228.11
229.01
229.91
230.82
231.72
232.62
sub Total
(D) =
B+C
1817.46
1825.58
1833.70
1841.82
1849.94
1858.07
1866.19
1874.31
1882.43
1890.55
1898.67
1906.80
1914.92
1923.04
1931.16
1939.28
1947.40
1955.53
1963.65
1971.77
1979.89
1988.01
1996.13
2004.26
2012.38
2020.50
2028.62
2036.74
2044.87
2052.99
2061.11
2069.23
2077.35
2085.47
2093.60
pipes 900
VAT
@5% on
Sub-total
(E)=
(D) x 5%
90.87
91.28
91.69
92.09
92.50
92.90
93.31
93.72
94.12
94.53
94.93
95.34
95.75
96.15
96.56
96.96
97.37
97.78
98.18
98.59
98.99
99.40
99.81
100.21
100.62
101.03
101.43
101.84
102.24
102.65
103.06
103.46
103.87
104.27
104.68
1908.33
1916.86
1925.39
1933.91
1942.44
1950.97
1959.50
1968.02
1976.55
1985.08
1993.61
2002.14
2010.66
2019.19
2027.72
2036.25
2044.77
2053.30
2061.83
2070.36
2078.89
2087.41
2095.94
2104.47
2113.00
2121.53
2130.05
2138.58
2147.11
2155.64
2164.16
2172.69
2181.22
2189.75
2198.28
1696.29
1703.87
1711.45
1719.03
1726.61
1734.19
1741.78
1749.36
1756.94
1764.52
1772.10
1779.68
1787.26
1794.84
1802.42
1810.00
1817.58
1825.16
1832.74
1840.32
1847.90
1855.48
1863.06
1870.64
1878.22
1885.80
1893.38
1900.96
1908.54
1916.12
1923.70
1931.28
1938.86
1946.44
1954.02
OH&CP@
12.50% on
SSR rate
(C)
SSR Rate
lead
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
SSR
RATE
With 14%
OHCP (A)
1812.69
1820.92
1829.15
1837.38
1845.61
1853.84
1862.07
1870.30
1878.53
1886.76
1894.99
1903.22
1911.45
1919.68
1927.91
1936.14
1944.37
1952.60
1960.83
1969.06
1977.29
1985.52
1993.75
2001.98
2010.21
2018.44
2026.67
2034.90
2043.13
2051.36
2059.59
2067.82
2076.05
2084.28
2092.51
Withou
14%
OHCP
(B)
1590.08
1597.30
1604.52
1611.74
1618.96
1626.18
1633.39
1640.61
1647.83
1655.05
1662.27
1669.49
1676.71
1683.93
1691.15
1698.37
1705.59
1712.81
1720.03
1727.25
1734.46
1741.68
1748.90
1756.12
1763.34
1770.56
1777.78
1785.00
1792.22
1799.44
1806.66
1813.88
1821.10
1828.32
1835.54
198.76
199.66
200.56
201.47
202.37
203.27
204.17
205.08
205.98
206.88
207.78
208.69
209.59
210.49
211.39
212.30
213.20
214.10
215.00
215.91
216.81
217.71
218.61
219.52
220.42
221.32
222.22
223.13
224.03
224.93
225.83
226.73
227.64
228.54
229.44
sub Total
(D) =
B+C
1788.84
1796.96
1805.08
1813.20
1821.33
1829.45
1837.57
1845.69
1853.81
1861.93
1870.06
1878.18
1886.30
1894.42
1902.54
1910.66
1918.79
1926.91
1935.03
1943.15
1951.27
1959.39
1967.52
1975.64
1983.76
1991.88
2000.00
2008.13
2016.25
2024.37
2032.49
2040.61
2048.73
2056.86
2064.98
VAT
Total cost AP-SOR-13@5% on
with
14
Sub-total OH&CP,Sc
Rate
(E)=
harges,VA G=F/1.125
(D) x 5%
T
F=
(D+E)
89.44
89.85
90.25
90.66
91.07
91.47
91.88
92.28
92.69
93.10
93.50
93.91
94.31
94.72
95.13
95.53
95.94
96.35
96.75
97.16
97.56
97.97
98.38
98.78
99.19
99.59
100.00
100.41
100.81
101.22
101.62
102.03
102.44
102.84
103.25
1878.28
1886.81
1895.34
1903.86
1912.39
1920.92
1929.45
1937.98
1946.50
1955.03
1963.56
1972.09
1980.61
1989.14
1997.67
2006.20
2014.73
2023.25
2031.78
2040.31
2048.84
2057.36
2065.89
2074.42
2082.95
2091.48
2100.00
2108.53
2117.06
2125.59
2134.11
2142.64
2151.17
2159.70
2168.23
1669.58
1677.16
1684.74
1692.32
1699.90
1707.48
1715.06
1722.64
1730.23
1737.81
1745.39
1752.97
1760.55
1768.13
1775.71
1783.29
1790.87
1798.45
1806.03
1813.61
1821.19
1828.77
1836.35
1843.93
1851.51
1859.09
1866.67
1874.25
1881.83
1889.41
1896.99
1904.57
1912.15
1919.73
1927.31
pipes 1000
AP-SOR-13-14
Rate
G=F/1.125
2311.84
2321.05
2330.26
2339.47
2348.68
2357.89
2367.11
2376.32
2385.53
2394.74
2403.95
2413.16
2422.37
2431.58
2440.79
2450.00
2459.21
2468.42
2477.63
2486.84
2496.05
2505.26
2514.47
2523.68
2532.89
2542.11
2551.32
2560.53
2569.74
2578.95
2588.16
2597.37
2606.58
2615.79
2625.00
lead
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
SSR
RATE
With 14%
OHCP (A)
2129.74
2137.97
2146.20
2154.43
2162.66
2170.89
2179.12
2187.35
2195.58
2203.81
2212.04
2220.27
2228.50
2236.73
2244.96
2253.19
2261.42
2269.65
2277.88
2286.11
2294.34
2302.57
2310.80
2319.03
2327.26
2335.49
2343.72
2351.95
2360.18
2368.41
2376.64
2384.87
2393.10
2401.33
2409.56
SSR Rate
Withou
14%
OHCP
(B)
1868.19
1875.41
1882.63
1889.85
1897.07
1904.29
1911.51
1918.73
1925.95
1933.17
1940.39
1947.61
1954.82
1962.04
1969.26
1976.48
1983.70
1990.92
1998.14
2005.36
2012.58
2019.80
2027.02
2034.24
2041.46
2048.68
2055.89
2063.11
2070.33
2077.55
2084.77
2091.99
2099.21
2106.43
2113.65
OH&CP@
12.50% on
SSR rate
(C)
233.52
234.43
235.33
236.23
237.13
238.04
238.94
239.84
240.74
241.65
242.55
243.45
244.35
245.26
246.16
247.06
247.96
248.87
249.77
250.67
251.57
252.47
253.38
254.28
255.18
256.08
256.99
257.89
258.79
259.69
260.60
261.50
262.40
263.30
264.21
sub Total
(D) =
B+C
2101.72
2109.84
2117.96
2126.08
2134.20
2142.33
2150.45
2158.57
2166.69
2174.81
2182.93
2191.06
2199.18
2207.30
2215.42
2223.54
2231.66
2239.79
2247.91
2256.03
2264.15
2272.27
2280.39
2288.52
2296.64
2304.76
2312.88
2321.00
2329.13
2337.25
2345.37
2353.49
2361.61
2369.73
2377.86
pipes 900
VAT
@5% on
Sub-total
(E)=
(D) x 5%
105.09
105.49
105.90
106.30
106.71
107.12
107.52
107.93
108.33
108.74
109.15
109.55
109.96
110.36
110.77
111.18
111.58
111.99
112.40
112.80
113.21
113.61
114.02
114.43
114.83
115.24
115.64
116.05
116.46
116.86
117.27
117.67
118.08
118.49
118.89
2206.80
2215.33
2223.86
2232.39
2240.91
2249.44
2257.97
2266.50
2275.03
2283.55
2292.08
2300.61
2309.14
2317.66
2326.19
2334.72
2343.25
2351.78
2360.30
2368.83
2377.36
2385.89
2394.41
2402.94
2411.47
2420.00
2428.53
2437.05
2445.58
2454.11
2462.64
2471.16
2479.69
2488.22
2496.75
1961.60
1969.18
1976.76
1984.34
1991.92
1999.50
2007.08
2014.66
2022.24
2029.83
2037.41
2044.99
2052.57
2060.15
2067.73
2075.31
2082.89
2090.47
2098.05
2105.63
2113.21
2120.79
2128.37
2135.95
2143.53
2151.11
2158.69
2166.27
2173.85
2181.43
2189.01
2196.59
2204.17
2211.75
2219.33
OH&CP@
12.50% on
SSR rate
(C)
SSR Rate
lead
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
SSR
RATE
With 14%
OHCP (A)
2100.74
2108.97
2117.20
2125.43
2133.66
2141.89
2150.12
2158.35
2166.58
2174.81
2183.04
2191.27
2199.50
2207.73
2215.96
2224.19
2232.42
2240.65
2248.88
2257.11
2265.34
2273.57
2281.80
2290.03
2298.26
2306.49
2314.72
2322.95
2331.18
2339.41
2347.64
2355.87
2364.10
2372.33
2380.56
Withou
14%
OHCP
(B)
1842.75
1849.97
1857.19
1864.41
1871.63
1878.85
1886.07
1893.29
1900.51
1907.73
1914.95
1922.17
1929.39
1936.61
1943.82
1951.04
1958.26
1965.48
1972.70
1979.92
1987.14
1994.36
2001.58
2008.80
2016.02
2023.24
2030.46
2037.68
2044.89
2052.11
2059.33
2066.55
2073.77
2080.99
2088.21
230.34
231.25
232.15
233.05
233.95
234.86
235.76
236.66
237.56
238.47
239.37
240.27
241.17
242.08
242.98
243.88
244.78
245.69
246.59
247.49
248.39
249.29
250.20
251.10
252.00
252.90
253.81
254.71
255.61
256.51
257.42
258.32
259.22
260.12
261.03
sub Total
(D) =
B+C
2073.10
2081.22
2089.34
2097.46
2105.59
2113.71
2121.83
2129.95
2138.07
2146.19
2154.32
2162.44
2170.56
2178.68
2186.80
2194.92
2203.05
2211.17
2219.29
2227.41
2235.53
2243.65
2251.78
2259.90
2268.02
2276.14
2284.26
2292.38
2300.51
2308.63
2316.75
2324.87
2332.99
2341.12
2349.24
VAT
Total cost AP-SOR-13@5% on
with
14
Sub-total OH&CP,Sc
Rate
(E)=
harges,VA G=F/1.125
(D) x 5%
T
F=
(D+E)
103.65
104.06
104.47
104.87
105.28
105.69
106.09
106.50
106.90
107.31
107.72
108.12
108.53
108.93
109.34
109.75
110.15
110.56
110.96
111.37
111.78
112.18
112.59
112.99
113.40
113.81
114.21
114.62
115.03
115.43
115.84
116.24
116.65
117.06
117.46
2176.75
2185.28
2193.81
2202.34
2210.86
2219.39
2227.92
2236.45
2244.98
2253.50
2262.03
2270.56
2279.09
2287.61
2296.14
2304.67
2313.20
2321.73
2330.25
2338.78
2347.31
2355.84
2364.37
2372.89
2381.42
2389.95
2398.48
2407.00
2415.53
2424.06
2432.59
2441.12
2449.64
2458.17
2466.70
1934.89
1942.47
1950.05
1957.63
1965.21
1972.79
1980.37
1987.95
1995.53
2003.11
2010.69
2018.28
2025.86
2033.44
2041.02
2048.60
2056.18
2063.76
2071.34
2078.92
2086.50
2094.08
2101.66
2109.24
2116.82
2124.40
2131.98
2139.56
2147.14
2154.72
2162.30
2169.88
2177.46
2185.04
2192.62
pipes 1000
AP-SOR-13-14
Rate
G=F/1.125
2634.21
2643.42
2652.63
2661.84
2671.05
2680.26
2689.47
2698.68
2707.89
2717.11
2726.32
2735.53
2744.74
2753.95
2763.16
2772.37
2781.58
2790.79
2800.00
2809.21
2818.42
2827.63
2836.84
2846.05
2855.26
2864.47
2873.68
2882.89
2892.11
2901.32
2910.53
2919.74
2928.95
2938.16
2947.37
lead
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
SSR
RATE
With 14%
OHCP (A)
2417.79
2426.02
2434.25
2442.48
2450.71
2458.94
2467.17
2475.40
2483.63
2491.86
2500.09
2508.32
2516.55
2524.78
2533.01
2541.24
2549.47
2557.70
2565.93
2574.16
2582.39
2590.62
2598.85
2607.08
2615.31
2623.54
2631.77
2640.00
2648.23
2656.46
2664.69
2672.92
2681.15
2689.38
2697.61
SSR Rate
Withou
14%
OHCP
(B)
2120.87
2128.09
2135.31
2142.53
2149.75
2156.96
2164.18
2171.40
2178.62
2185.84
2193.06
2200.28
2207.50
2214.72
2221.94
2229.16
2236.38
2243.60
2250.82
2258.04
2265.25
2272.47
2279.69
2286.91
2294.13
2301.35
2308.57
2315.79
2323.01
2330.23
2337.45
2344.67
2351.89
2359.11
2366.32
OH&CP@
12.50% on
SSR rate
(C)
265.11
266.01
266.91
267.82
268.72
269.62
270.52
271.43
272.33
273.23
274.13
275.04
275.94
276.84
277.74
278.64
279.55
280.45
281.35
282.25
283.16
284.06
284.96
285.86
286.77
287.67
288.57
289.47
290.38
291.28
292.18
293.08
293.99
294.89
295.79
sub Total
(D) =
B+C
2385.98
2394.10
2402.22
2410.34
2418.46
2426.59
2434.71
2442.83
2450.95
2459.07
2467.19
2475.32
2483.44
2491.56
2499.68
2507.80
2515.92
2524.05
2532.17
2540.29
2548.41
2556.53
2564.65
2572.78
2580.90
2589.02
2597.14
2605.26
2613.38
2621.51
2629.63
2637.75
2645.87
2653.99
2662.12
pipes 900
VAT
@5% on
Sub-total
(E)=
(D) x 5%
119.30
119.70
120.11
120.52
120.92
121.33
121.74
122.14
122.55
122.95
123.36
123.77
124.17
124.58
124.98
125.39
125.80
126.20
126.61
127.01
127.42
127.83
128.23
128.64
129.04
129.45
129.86
130.26
130.67
131.08
131.48
131.89
132.29
132.70
133.11
2505.28
2513.80
2522.33
2530.86
2539.39
2547.91
2556.44
2564.97
2573.50
2582.03
2590.55
2599.08
2607.61
2616.14
2624.66
2633.19
2641.72
2650.25
2658.78
2667.30
2675.83
2684.36
2692.89
2701.42
2709.94
2718.47
2727.00
2735.53
2744.05
2752.58
2761.11
2769.64
2778.17
2786.69
2795.22
2226.91
2234.49
2242.07
2249.65
2257.23
2264.81
2272.39
2279.97
2287.55
2295.13
2302.71
2310.29
2317.88
2325.46
2333.04
2340.62
2348.20
2355.78
2363.36
2370.94
2378.52
2386.10
2393.68
2401.26
2408.84
2416.42
2424.00
2431.58
2439.16
2446.74
2454.32
2461.90
2469.48
2477.06
2484.64
OH&CP@
12.50% on
SSR rate
(C)
SSR Rate
lead
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
SSR
RATE
With 14%
OHCP (A)
2388.79
2397.02
2405.25
2413.48
2421.71
2429.94
2438.17
2446.40
2454.63
2462.86
2471.09
2479.32
2487.55
2495.78
2504.01
2512.24
2520.47
2528.70
2536.93
2545.16
2553.39
2561.62
2569.85
2578.08
2586.31
2594.54
2602.77
2611.00
2619.23
2627.46
2635.69
2643.92
2652.15
2660.38
2668.61
Withou
14%
OHCP
(B)
2095.43
2102.65
2109.87
2117.09
2124.31
2131.53
2138.75
2145.96
2153.18
2160.40
2167.62
2174.84
2182.06
2189.28
2196.50
2203.72
2210.94
2218.16
2225.38
2232.60
2239.82
2247.04
2254.25
2261.47
2268.69
2275.91
2283.13
2290.35
2297.57
2304.79
2312.01
2319.23
2326.45
2333.67
2340.89
261.93
262.83
263.73
264.64
265.54
266.44
267.34
268.25
269.15
270.05
270.95
271.86
272.76
273.66
274.56
275.46
276.37
277.27
278.17
279.07
279.98
280.88
281.78
282.68
283.59
284.49
285.39
286.29
287.20
288.10
289.00
289.90
290.81
291.71
292.61
sub Total
(D) =
B+C
2357.36
2365.48
2373.60
2381.72
2389.85
2397.97
2406.09
2414.21
2422.33
2430.45
2438.58
2446.70
2454.82
2462.94
2471.06
2479.18
2487.31
2495.43
2503.55
2511.67
2519.79
2527.91
2536.04
2544.16
2552.28
2560.40
2568.52
2576.64
2584.77
2592.89
2601.01
2609.13
2617.25
2625.38
2633.50
VAT
Total cost AP-SOR-13@5% on
with
14
Sub-total OH&CP,Sc
Rate
(E)=
harges,VA G=F/1.125
(D) x 5%
T
F=
(D+E)
117.87
118.27
118.68
119.09
119.49
119.90
120.30
120.71
121.12
121.52
121.93
122.33
122.74
123.15
123.55
123.96
124.37
124.77
125.18
125.58
125.99
126.40
126.80
127.21
127.61
128.02
128.43
128.83
129.24
129.64
130.05
130.46
130.86
131.27
131.67
2475.23
2483.75
2492.28
2500.81
2509.34
2517.87
2526.39
2534.92
2543.45
2551.98
2560.50
2569.03
2577.56
2586.09
2594.62
2603.14
2611.67
2620.20
2628.73
2637.25
2645.78
2654.31
2662.84
2671.37
2679.89
2688.42
2696.95
2705.48
2714.00
2722.53
2731.06
2739.59
2748.12
2756.64
2765.17
2200.20
2207.78
2215.36
2222.94
2230.52
2238.10
2245.68
2253.26
2260.84
2268.42
2276.00
2283.58
2291.16
2298.74
2306.33
2313.91
2321.49
2329.07
2336.65
2344.23
2351.81
2359.39
2366.97
2374.55
2382.13
2389.71
2397.29
2404.87
2412.45
2420.03
2427.61
2435.19
2442.77
2450.35
2457.93
pipes 1000
AP-SOR-13-14
Rate
G=F/1.125
2956.58
2965.79
2975.00
2984.21
2993.42
3002.63
3011.84
3021.05
3030.26
3039.47
3048.68
3057.89
3067.11
3076.32
3085.53
3094.74
3103.95
3113.16
3122.37
3131.58
3140.79
3150.00
3159.21
3168.42
3177.63
3186.84
3196.05
3205.26
3214.47
3223.68
3232.89
3242.11
3251.32
3260.53
3269.74
lead
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
SSR
RATE
With 14%
OHCP (A)
2705.84
2714.07
2722.30
2730.53
2738.76
2746.99
2755.22
2763.45
2771.68
2779.91
2788.14
2796.37
2804.60
2812.83
2821.06
2829.29
2837.52
2845.75
2853.98
2862.21
2870.44
2878.67
2886.90
2895.13
2903.36
2911.59
2919.82
2928.05
2936.28
2944.51
2952.74
2960.97
2969.20
2977.43
2985.66
SSR Rate
Withou
14%
OHCP
(B)
2373.54
2380.76
2387.98
2395.20
2402.42
2409.64
2416.86
2424.08
2431.30
2438.52
2445.74
2452.96
2460.18
2467.39
2474.61
2481.83
2489.05
2496.27
2503.49
2510.71
2517.93
2525.15
2532.37
2539.59
2546.81
2554.03
2561.25
2568.46
2575.68
2582.90
2590.12
2597.34
2604.56
2611.78
2619.00
OH&CP@
12.50% on
SSR rate
(C)
296.69
297.60
298.50
299.40
300.30
301.21
302.11
303.01
303.91
304.81
305.72
306.62
307.52
308.42
309.33
310.23
311.13
312.03
312.94
313.84
314.74
315.64
316.55
317.45
318.35
319.25
320.16
321.06
321.96
322.86
323.77
324.67
325.57
326.47
327.38
sub Total
(D) =
B+C
2670.24
2678.36
2686.48
2694.60
2702.72
2710.85
2718.97
2727.09
2735.21
2743.33
2751.45
2759.58
2767.70
2775.82
2783.94
2792.06
2800.18
2808.31
2816.43
2824.55
2832.67
2840.79
2848.91
2857.04
2865.16
2873.28
2881.40
2889.52
2897.64
2905.77
2913.89
2922.01
2930.13
2938.25
2946.38
pipes 900
VAT
@5% on
Sub-total
(E)=
(D) x 5%
133.51
133.92
134.32
134.73
135.14
135.54
135.95
136.35
136.76
137.17
137.57
137.98
138.38
138.79
139.20
139.60
140.01
140.42
140.82
141.23
141.63
142.04
142.45
142.85
143.26
143.66
144.07
144.48
144.88
145.29
145.69
146.10
146.51
146.91
147.32
2803.75
2812.28
2820.80
2829.33
2837.86
2846.39
2854.92
2863.44
2871.97
2880.50
2889.03
2897.55
2906.08
2914.61
2923.14
2931.67
2940.19
2948.72
2957.25
2965.78
2974.30
2982.83
2991.36
2999.89
3008.42
3016.94
3025.47
3034.00
3042.53
3051.05
3059.58
3068.11
3076.64
3085.17
3093.69
2492.22
2499.80
2507.38
2514.96
2522.54
2530.12
2537.70
2545.28
2552.86
2560.44
2568.02
2575.60
2583.18
2590.76
2598.34
2605.93
2613.51
2621.09
2628.67
2636.25
2643.83
2651.41
2658.99
2666.57
2674.15
2681.73
2689.31
2696.89
2704.47
2712.05
2719.63
2727.21
2734.79
2742.37
2749.95
OH&CP@
12.50% on
SSR rate
(C)
SSR Rate
lead
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
SSR
RATE
With 14%
OHCP (A)
2676.84
2685.07
2693.30
2701.53
2709.76
2717.99
2726.22
2734.45
2742.68
2750.91
2759.14
2767.37
2775.60
2783.83
2792.06
2800.29
2808.52
2816.75
2824.98
2833.21
2841.44
2849.67
2857.90
2866.13
2874.36
2882.59
2890.82
2899.05
2907.28
2915.51
2923.74
2931.97
2940.20
2948.43
2956.66
Withou
14%
OHCP
(B)
2348.11
2355.32
2362.54
2369.76
2376.98
2384.20
2391.42
2398.64
2405.86
2413.08
2420.30
2427.52
2434.74
2441.96
2449.18
2456.39
2463.61
2470.83
2478.05
2485.27
2492.49
2499.71
2506.93
2514.15
2521.37
2528.59
2535.81
2543.03
2550.25
2557.46
2564.68
2571.90
2579.12
2586.34
2593.56
293.51
294.42
295.32
296.22
297.12
298.03
298.93
299.83
300.73
301.63
302.54
303.44
304.34
305.24
306.15
307.05
307.95
308.85
309.76
310.66
311.56
312.46
313.37
314.27
315.17
316.07
316.98
317.88
318.78
319.68
320.59
321.49
322.39
323.29
324.20
sub Total
(D) =
B+C
2641.62
2649.74
2657.86
2665.98
2674.11
2682.23
2690.35
2698.47
2706.59
2714.71
2722.84
2730.96
2739.08
2747.20
2755.32
2763.44
2771.57
2779.69
2787.81
2795.93
2804.05
2812.17
2820.30
2828.42
2836.54
2844.66
2852.78
2860.90
2869.03
2877.15
2885.27
2893.39
2901.51
2909.63
2917.76
VAT
Total cost AP-SOR-13@5% on
with
14
Sub-total OH&CP,Sc
Rate
(E)=
harges,VA G=F/1.125
(D) x 5%
T
F=
(D+E)
132.08
132.49
132.89
133.30
133.71
134.11
134.52
134.92
135.33
135.74
136.14
136.55
136.95
137.36
137.77
138.17
138.58
138.98
139.39
139.80
140.20
140.61
141.01
141.42
141.83
142.23
142.64
143.05
143.45
143.86
144.26
144.67
145.08
145.48
145.89
2773.70
2782.23
2790.75
2799.28
2807.81
2816.34
2824.87
2833.39
2841.92
2850.45
2858.98
2867.51
2876.03
2884.56
2893.09
2901.62
2910.14
2918.67
2927.20
2935.73
2944.26
2952.78
2961.31
2969.84
2978.37
2986.89
2995.42
3003.95
3012.48
3021.01
3029.53
3038.06
3046.59
3055.12
3063.64
2465.51
2473.09
2480.67
2488.25
2495.83
2503.41
2510.99
2518.57
2526.15
2533.73
2541.31
2548.89
2556.47
2564.05
2571.63
2579.21
2586.79
2594.38
2601.96
2609.54
2617.12
2624.70
2632.28
2639.86
2647.44
2655.02
2662.60
2670.18
2677.76
2685.34
2692.92
2700.50
2708.08
2715.66
2723.24
pipes 1000
AP-SOR-13-14
Rate
G=F/1.125
3278.95
3288.16
3297.37
lead
348
349
350
SSR
RATE
With 14%
OHCP (A)
2993.89
3002.12
3010.35
SSR Rate
Withou
14%
OHCP
(B)
2626.22
2633.44
2640.66
OH&CP@
12.50% on
SSR rate
(C)
328.28
329.18
330.08
sub Total
(D) =
B+C
2954.50
2962.62
2970.74
pipes 900
VAT
@5% on
Sub-total
(E)=
(D) x 5%
147.72
148.13
148.54
3102.22
3110.75
3119.28
2757.53
2765.11
2772.69
OH&CP@
12.50% on
SSR rate
(C)
SSR Rate
lead
348
349
350
SSR
Withou
RATE
14%
With 14% OHCP
OHCP (A)
(B)
2964.89 2600.78
2973.12 2608.00
2981.35 2615.22
325.10
326.00
326.90
sub Total
(D) =
B+C
2925.88
2934.00
2942.12
VAT
Total cost AP-SOR-13@5% on
with
14
Sub-total OH&CP,Sc
Rate
(E)=
harges,VA G=F/1.125
(D) x 5%
T
F=
(D+E)
146.29
146.70
147.11
3072.17
3080.70
3089.23
2730.82
2738.40
2745.98
pipes 600
lead
0
0.5
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
SSR RATE
With 14%
OHCP (A)
0
81.00
81.00
81.00
81.00
81.00
81.00
84.75
88.50
92.25
96.00
99.75
103.50
107.25
111.00
114.75
118.50
122.25
126.00
129.75
133.50
137.25
141.00
144.75
148.50
152.25
156.00
159.75
163.50
167.25
171.00
174.75
178.50
182.25
SSR Rate
Withou
14%
OHCP
(B)
0
71.05
71.05
71.05
71.05
71.05
71.05
74.34
77.63
80.92
84.21
87.50
90.79
94.08
97.37
100.66
103.95
107.24
110.53
113.82
117.11
120.39
123.68
126.97
130.26
133.55
136.84
140.13
143.42
146.71
150.00
153.29
156.58
159.87
OH&CP@
12.50% on
SSR rate
(C)
0
8.88
8.88
8.88
8.88
8.88
8.88
9.29
9.70
10.12
10.53
10.94
11.35
11.76
12.17
12.58
12.99
13.40
13.82
14.23
14.64
15.05
15.46
15.87
16.28
16.69
17.11
17.52
17.93
18.34
18.75
19.16
19.57
19.98
sub Total
(D) =
B+C
0
79.93
79.93
79.93
79.93
79.93
79.93
83.63
87.34
91.04
94.74
98.44
102.14
105.84
109.54
113.24
116.94
120.64
124.34
128.04
131.74
135.44
139.14
142.85
146.55
150.25
153.95
157.65
161.35
165.05
168.75
172.45
176.15
179.85
pipes 300
VAT
@5% on
Sub-total
(E)=
(D) x 5%
0
4.00
4.00
4.00
4.00
4.00
4.00
4.18
4.37
4.55
4.74
4.92
5.11
5.29
5.48
5.66
5.85
6.03
6.22
6.40
6.59
6.77
6.96
7.14
7.33
7.51
7.70
7.88
8.07
8.25
8.44
8.62
8.81
8.99
0
83.93
83.93
83.93
83.93
83.93
83.93
87.82
91.70
95.59
99.47
103.36
107.25
111.13
115.02
118.90
122.79
126.67
130.56
134.44
138.33
142.22
146.10
149.99
153.87
157.76
161.64
165.53
169.42
173.30
177.19
181.07
184.96
188.84
74.61
74.61
74.61
74.61
74.61
74.61
78.06
81.51
84.97
88.42
91.88
95.33
98.78
102.24
105.69
109.14
112.60
116.05
119.51
122.96
126.41
129.87
133.32
136.78
140.23
143.68
147.14
150.59
154.05
157.50
160.95
164.41
167.86
SSR Rate
SSR RATE Withou 14%
With 14%
OHCP
(B)
lead OHCP (A)
0
0
0
0.5
35.00
30.70
1
35.00
30.70
2
35.00
30.70
3
35.00
30.70
4
35.00
30.70
5
35.00
30.70
6
35.97
31.55
7
36.94
32.40
8
37.91
33.25
9
38.88
34.11
10
39.85
34.96
11
40.82
35.81
12
41.79
36.66
13
42.76
37.51
14
43.73
38.36
15
44.70
39.21
16
45.67
40.06
17
46.64
40.91
18
47.61
41.76
19
48.58
42.61
20
49.55
43.46
21
50.52
44.32
22
51.49
45.17
23
52.46
46.02
24
53.43
46.87
25
54.40
47.72
26
55.37
48.57
27
56.34
49.42
28
57.31
50.27
29
58.28
51.12
30
59.25
51.97
31
60.22
52.82
32
61.19
53.68
OH&CP@
12.50% on
SSR rate
(C)
sub Total
(D) =
B+C
0
3.84
3.84
3.84
3.84
3.84
3.84
3.94
4.05
4.16
4.26
4.37
4.48
4.58
4.69
4.79
4.90
5.01
5.11
5.22
5.33
5.43
5.54
5.65
5.75
5.86
5.96
6.07
6.18
6.28
6.39
6.50
6.60
6.71
0
34.54
34.54
34.54
34.54
34.54
34.54
35.50
36.45
37.41
38.37
39.33
40.28
41.24
42.20
43.15
44.11
45.07
46.03
46.98
47.94
48.90
49.86
50.81
51.77
52.73
53.68
54.64
55.60
56.56
57.51
58.47
59.43
60.38
VAT
Total cost with AP-SOR-13@5% on Sub- OH&CP,Scha
14
total (E)=
rges,VAT
Rate
(D) x 5%
F=
G=F/1.125
(D+E)
0
1.73
1.73
1.73
1.73
1.73
1.73
1.77
1.82
1.87
1.92
1.97
2.01
2.06
2.11
2.16
2.21
2.25
2.30
2.35
2.40
2.44
2.49
2.54
2.59
2.64
2.68
2.73
2.78
2.83
2.88
2.92
2.97
3.02
0
36.27
36.27
36.27
36.27
36.27
36.27
37.27
38.28
39.28
40.29
41.29
42.30
43.30
44.31
45.31
46.32
47.32
48.33
49.33
50.34
51.34
52.35
53.35
54.36
55.36
56.37
57.37
58.38
59.38
60.39
61.39
62.40
63.40
32.24
32.24
32.24
32.24
32.24
32.24
33.13
34.02
34.92
35.81
36.70
37.60
38.49
39.38
40.28
41.17
42.06
42.96
43.85
44.74
45.64
46.53
47.43
48.32
49.21
50.11
51.00
51.89
52.79
53.68
54.57
55.47
56.36
pipes 600
lead
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
SSR RATE
With 14%
OHCP (A)
186.00
189.75
193.50
197.25
201.00
204.75
208.50
212.25
216.00
219.75
223.50
227.25
231.00
234.75
238.50
242.25
246.00
249.75
253.50
257.25
261.00
264.75
268.50
272.25
276.00
279.75
283.50
287.25
291.00
294.75
298.50
302.25
306.00
309.75
313.50
SSR Rate
Withou
14%
OHCP
(B)
163.16
166.45
169.74
173.03
176.32
179.61
182.89
186.18
189.47
192.76
196.05
199.34
202.63
205.92
209.21
212.50
215.79
219.08
222.37
225.66
228.95
232.24
235.53
238.82
242.11
245.39
248.68
251.97
255.26
258.55
261.84
265.13
268.42
271.71
275.00
OH&CP@
12.50% on
SSR rate
(C)
20.39
20.81
21.22
21.63
22.04
22.45
22.86
23.27
23.68
24.10
24.51
24.92
25.33
25.74
26.15
26.56
26.97
27.38
27.80
28.21
28.62
29.03
29.44
29.85
30.26
30.67
31.09
31.50
31.91
32.32
32.73
33.14
33.55
33.96
34.38
sub Total
(D) =
B+C
183.55
187.25
190.95
194.65
198.36
202.06
205.76
209.46
213.16
216.86
220.56
224.26
227.96
231.66
235.36
239.06
242.76
246.46
250.16
253.87
257.57
261.27
264.97
268.67
272.37
276.07
279.77
283.47
287.17
290.87
294.57
298.27
301.97
305.67
309.38
pipes 300
VAT
@5% on
Sub-total
(E)=
(D) x 5%
9.18
9.36
9.55
9.73
9.92
10.10
10.29
10.47
10.66
10.84
11.03
11.21
11.40
11.58
11.77
11.95
12.14
12.32
12.51
12.69
12.88
13.06
13.25
13.43
13.62
13.80
13.99
14.17
14.36
14.54
14.73
14.91
15.10
15.28
15.47
192.73
196.62
200.50
204.39
208.27
212.16
216.04
219.93
223.82
227.70
231.59
235.47
239.36
243.24
247.13
251.02
254.90
258.79
262.67
266.56
270.44
274.33
278.22
282.10
285.99
289.87
293.76
297.64
301.53
305.42
309.30
313.19
317.07
320.96
324.84
171.32
174.77
178.22
181.68
185.13
188.59
192.04
195.49
198.95
202.40
205.86
209.31
212.76
216.22
219.67
223.13
226.58
230.03
233.49
236.94
240.39
243.85
247.30
250.76
254.21
257.66
261.12
264.57
268.03
271.48
274.93
278.39
281.84
285.30
288.75
SSR Rate
SSR RATE Withou 14%
With 14%
OHCP
(B)
lead OHCP (A)
33
62.16
54.53
34
63.13
55.38
35
64.10
56.23
36
65.07
57.08
37
66.04
57.93
38
67.01
58.78
39
67.98
59.63
40
68.95
60.48
41
69.92
61.33
42
70.89
62.18
43
71.86
63.04
44
72.83
63.89
45
73.80
64.74
46
74.77
65.59
47
75.74
66.44
48
76.71
67.29
49
77.68
68.14
50
78.65
68.99
51
79.62
69.84
52
80.59
70.69
53
81.56
71.54
54
82.53
72.39
55
83.50
73.25
56
84.47
74.10
57
85.44
74.95
58
86.41
75.80
59
87.38
76.65
60
88.35
77.50
61
89.32
78.35
62
90.29
79.20
63
91.26
80.05
64
92.23
80.90
65
93.20
81.75
66
94.17
82.61
67
95.14
83.46
OH&CP@
12.50% on
SSR rate
(C)
sub Total
(D) =
B+C
6.82
6.92
7.03
7.13
7.24
7.35
7.45
7.56
7.67
7.77
7.88
7.99
8.09
8.20
8.30
8.41
8.52
8.62
8.73
8.84
8.94
9.05
9.16
9.26
9.37
9.47
9.58
9.69
9.79
9.90
10.01
10.11
10.22
10.33
10.43
61.34
62.30
63.26
64.21
65.17
66.13
67.09
68.04
69.00
69.96
70.91
71.87
72.83
73.79
74.74
75.70
76.66
77.62
78.57
79.53
80.49
81.44
82.40
83.36
84.32
85.27
86.23
87.19
88.14
89.10
90.06
91.02
91.97
92.93
93.89
VAT
Total cost with AP-SOR-13@5% on Sub- OH&CP,Scha
14
total (E)=
rges,VAT
Rate
(D) x 5%
F=
G=F/1.125
(D+E)
3.07
3.11
3.16
3.21
3.26
3.31
3.35
3.40
3.45
3.50
3.55
3.59
3.64
3.69
3.74
3.79
3.83
3.88
3.93
3.98
4.02
4.07
4.12
4.17
4.22
4.26
4.31
4.36
4.41
4.46
4.50
4.55
4.60
4.65
4.69
64.41
65.41
66.42
67.42
68.43
69.43
70.44
71.44
72.45
73.46
74.46
75.47
76.47
77.48
78.48
79.49
80.49
81.50
82.50
83.51
84.51
85.52
86.52
87.53
88.53
89.54
90.54
91.55
92.55
93.56
94.56
95.57
96.57
97.58
98.58
57.25
58.15
59.04
59.93
60.83
61.72
62.61
63.51
64.40
65.29
66.19
67.08
67.97
68.87
69.76
70.65
71.55
72.44
73.33
74.23
75.12
76.01
76.91
77.80
78.69
79.59
80.48
81.38
82.27
83.16
84.06
84.95
85.84
86.74
87.63
pipes 600
lead
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
SSR RATE
With 14%
OHCP (A)
317.25
321.00
324.75
328.50
332.25
336.00
339.75
343.50
347.25
351.00
354.75
358.50
362.25
366.00
369.75
373.50
377.25
381.00
384.75
388.50
392.25
396.00
399.75
403.50
407.25
411.00
414.75
418.50
422.25
426.00
429.75
433.50
437.25
441.00
444.75
SSR Rate
Withou
14%
OHCP
(B)
278.29
281.58
284.87
288.16
291.45
294.74
298.03
301.32
304.61
307.89
311.18
314.47
317.76
321.05
324.34
327.63
330.92
334.21
337.50
340.79
344.08
347.37
350.66
353.95
357.24
360.53
363.82
367.11
370.39
373.68
376.97
380.26
383.55
386.84
390.13
OH&CP@
12.50% on
SSR rate
(C)
34.79
35.20
35.61
36.02
36.43
36.84
37.25
37.66
38.08
38.49
38.90
39.31
39.72
40.13
40.54
40.95
41.37
41.78
42.19
42.60
43.01
43.42
43.83
44.24
44.65
45.07
45.48
45.89
46.30
46.71
47.12
47.53
47.94
48.36
48.77
sub Total
(D) =
B+C
313.08
316.78
320.48
324.18
327.88
331.58
335.28
338.98
342.68
346.38
350.08
353.78
357.48
361.18
364.88
368.59
372.29
375.99
379.69
383.39
387.09
390.79
394.49
398.19
401.89
405.59
409.29
412.99
416.69
420.39
424.10
427.80
431.50
435.20
438.90
pipes 300
VAT
@5% on
Sub-total
(E)=
(D) x 5%
15.65
15.84
16.02
16.21
16.39
16.58
16.76
16.95
17.13
17.32
17.50
17.69
17.87
18.06
18.24
18.43
18.61
18.80
18.98
19.17
19.35
19.54
19.72
19.91
20.09
20.28
20.46
20.65
20.83
21.02
21.20
21.39
21.57
21.76
21.94
328.73
332.62
336.50
340.39
344.27
348.16
352.04
355.93
359.81
363.70
367.59
371.47
375.36
379.24
383.13
387.01
390.90
394.79
398.67
402.56
406.44
410.33
414.21
418.10
421.99
425.87
429.76
433.64
437.53
441.41
445.30
449.19
453.07
456.96
460.84
292.20
295.66
299.11
302.57
306.02
309.47
312.93
316.38
319.84
323.29
326.74
330.20
333.65
337.11
340.56
344.01
347.47
350.92
354.38
357.83
361.28
364.74
368.19
371.64
375.10
378.55
382.01
385.46
388.91
392.37
395.82
399.28
402.73
406.18
409.64
lead
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
SSR Rate
SSR RATE Withou 14%
With 14%
OHCP
OHCP (A)
(B)
96.11
84.31
97.08
85.16
98.05
86.01
99.02
86.86
99.99
87.71
100.96
88.56
101.93
89.41
102.90
90.26
103.87
91.11
104.84
91.96
105.81
92.82
106.78
93.67
107.75
94.52
108.72
95.37
109.69
96.22
110.66
97.07
111.63
97.92
112.60
98.77
113.57
99.62
114.54
100.47
115.51
101.32
116.48
102.18
117.45
103.03
118.42
103.88
119.39
104.73
120.36
105.58
121.33
106.43
122.30
107.28
123.27
108.13
124.24
108.98
125.21
109.83
126.18
110.68
127.15
111.54
128.12
112.39
129.09
113.24
OH&CP@
12.50% on
SSR rate
(C)
sub Total
(D) =
B+C
10.54
10.64
10.75
10.86
10.96
11.07
11.18
11.28
11.39
11.50
11.60
11.71
11.81
11.92
12.03
12.13
12.24
12.35
12.45
12.56
12.67
12.77
12.88
12.98
13.09
13.20
13.30
13.41
13.52
13.62
13.73
13.84
13.94
14.05
14.15
94.85
95.80
96.76
97.72
98.67
99.63
100.59
101.55
102.50
103.46
104.42
105.38
106.33
107.29
108.25
109.20
110.16
111.12
112.08
113.03
113.99
114.95
115.90
116.86
117.82
118.78
119.73
120.69
121.65
122.61
123.56
124.52
125.48
126.43
127.39
VAT
Total cost with AP-SOR-13@5% on Sub- OH&CP,Scha
14
total (E)=
rges,VAT
Rate
(D) x 5%
F=
G=F/1.125
(D+E)
4.74
4.79
4.84
4.89
4.93
4.98
5.03
5.08
5.13
5.17
5.22
5.27
5.32
5.36
5.41
5.46
5.51
5.56
5.60
5.65
5.70
5.75
5.80
5.84
5.89
5.94
5.99
6.03
6.08
6.13
6.18
6.23
6.27
6.32
6.37
99.59
100.59
101.60
102.60
103.61
104.61
105.62
106.62
107.63
108.63
109.64
110.64
111.65
112.65
113.66
114.66
115.67
116.67
117.68
118.68
119.69
120.69
121.70
122.70
123.71
124.72
125.72
126.73
127.73
128.74
129.74
130.75
131.75
132.76
133.76
88.52
89.42
90.31
91.20
92.10
92.99
93.88
94.78
95.67
96.56
97.46
98.35
99.24
100.14
101.03
101.92
102.82
103.71
104.60
105.50
106.39
107.28
108.18
109.07
109.96
110.86
111.75
112.64
113.54
114.43
115.33
116.22
117.11
118.01
118.90
pipes 600
lead
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
SSR RATE
With 14%
OHCP (A)
448.50
452.25
456.00
459.75
463.50
467.25
471.00
474.75
478.50
482.25
486.00
489.75
493.50
497.25
501.00
504.75
508.50
512.25
516.00
519.75
523.50
527.25
531.00
534.75
538.50
542.25
546.00
549.75
553.50
557.25
561.00
564.75
568.50
572.25
576.00
SSR Rate
Withou
14%
OHCP
(B)
393.42
396.71
400.00
403.29
406.58
409.87
413.16
416.45
419.74
423.03
426.32
429.61
432.89
436.18
439.47
442.76
446.05
449.34
452.63
455.92
459.21
462.50
465.79
469.08
472.37
475.66
478.95
482.24
485.53
488.82
492.11
495.39
498.68
501.97
505.26
OH&CP@
12.50% on
SSR rate
(C)
49.18
49.59
50.00
50.41
50.82
51.23
51.64
52.06
52.47
52.88
53.29
53.70
54.11
54.52
54.93
55.35
55.76
56.17
56.58
56.99
57.40
57.81
58.22
58.63
59.05
59.46
59.87
60.28
60.69
61.10
61.51
61.92
62.34
62.75
63.16
sub Total
(D) =
B+C
442.60
446.30
450.00
453.70
457.40
461.10
464.80
468.50
472.20
475.90
479.61
483.31
487.01
490.71
494.41
498.11
501.81
505.51
509.21
512.91
516.61
520.31
524.01
527.71
531.41
535.12
538.82
542.52
546.22
549.92
553.62
557.32
561.02
564.72
568.42
pipes 300
VAT
@5% on
Sub-total
(E)=
(D) x 5%
22.13
22.31
22.50
22.69
22.87
23.06
23.24
23.43
23.61
23.80
23.98
24.17
24.35
24.54
24.72
24.91
25.09
25.28
25.46
25.65
25.83
26.02
26.20
26.39
26.57
26.76
26.94
27.13
27.31
27.50
27.68
27.87
28.05
28.24
28.42
464.73
468.61
472.50
476.39
480.27
484.16
488.04
491.93
495.81
499.70
503.59
507.47
511.36
515.24
519.13
523.01
526.90
530.79
534.67
538.56
542.44
546.33
550.21
554.10
557.99
561.87
565.76
569.64
573.53
577.41
581.30
585.19
589.07
592.96
596.84
413.09
416.55
420.00
423.45
426.91
430.36
433.82
437.27
440.72
444.18
447.63
451.09
454.54
457.99
461.45
464.90
468.36
471.81
475.26
478.72
482.17
485.63
489.08
492.53
495.99
499.44
502.89
506.35
509.80
513.26
516.71
520.16
523.62
527.07
530.53
lead
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
SSR Rate
SSR RATE Withou 14%
With 14%
OHCP
OHCP (A)
(B)
130.06
114.09
131.03
114.94
132.00
115.79
132.97
116.64
133.94
117.49
134.91
118.34
135.88
119.19
136.85
120.04
137.82
120.89
138.79
121.75
139.76
122.60
140.73
123.45
141.70
124.30
142.67
125.15
143.64
126.00
144.61
126.85
145.58
127.70
146.55
128.55
147.52
129.40
148.49
130.25
149.46
131.11
150.43
131.96
151.40
132.81
152.37
133.66
153.34
134.51
154.31
135.36
155.28
136.21
156.25
137.06
157.22
137.91
158.19
138.76
159.16
139.61
160.13
140.46
161.10
141.32
162.07
142.17
163.04
143.02
OH&CP@
12.50% on
SSR rate
(C)
sub Total
(D) =
B+C
14.26
14.37
14.47
14.58
14.69
14.79
14.90
15.01
15.11
15.22
15.32
15.43
15.54
15.64
15.75
15.86
15.96
16.07
16.18
16.28
16.39
16.49
16.60
16.71
16.81
16.92
17.03
17.13
17.24
17.35
17.45
17.56
17.66
17.77
17.88
128.35
129.31
130.26
131.22
132.18
133.13
134.09
135.05
136.01
136.96
137.92
138.88
139.84
140.79
141.75
142.71
143.66
144.62
145.58
146.54
147.49
148.45
149.41
150.37
151.32
152.28
153.24
154.19
155.15
156.11
157.07
158.02
158.98
159.94
160.89
VAT
Total cost with AP-SOR-13@5% on Sub- OH&CP,Scha
14
total (E)=
rges,VAT
Rate
(D) x 5%
F=
G=F/1.125
(D+E)
6.42
6.47
6.51
6.56
6.61
6.66
6.70
6.75
6.80
6.85
6.90
6.94
6.99
7.04
7.09
7.14
7.18
7.23
7.28
7.33
7.37
7.42
7.47
7.52
7.57
7.61
7.66
7.71
7.76
7.81
7.85
7.90
7.95
8.00
8.04
134.77
135.77
136.78
137.78
138.79
139.79
140.80
141.80
142.81
143.81
144.82
145.82
146.83
147.83
148.84
149.84
150.85
151.85
152.86
153.86
154.87
155.87
156.88
157.88
158.89
159.89
160.90
161.90
162.91
163.91
164.92
165.92
166.93
167.93
168.94
119.79
120.69
121.58
122.47
123.37
124.26
125.15
126.05
126.94
127.83
128.73
129.62
130.51
131.41
132.30
133.19
134.09
134.98
135.87
136.77
137.66
138.55
139.45
140.34
141.23
142.13
143.02
143.91
144.81
145.70
146.59
147.49
148.38
149.28
150.17
pipes 600
lead
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
SSR RATE
With 14%
OHCP (A)
579.75
583.50
587.25
591.00
594.75
598.50
602.25
606.00
609.75
613.50
617.25
621.00
624.75
628.50
632.25
636.00
639.75
643.50
647.25
651.00
654.75
658.50
662.25
666.00
669.75
673.50
677.25
681.00
684.75
688.50
692.25
696.00
699.75
703.50
707.25
SSR Rate
Withou
14%
OHCP
(B)
508.55
511.84
515.13
518.42
521.71
525.00
528.29
531.58
534.87
538.16
541.45
544.74
548.03
551.32
554.61
557.89
561.18
564.47
567.76
571.05
574.34
577.63
580.92
584.21
587.50
590.79
594.08
597.37
600.66
603.95
607.24
610.53
613.82
617.11
620.39
OH&CP@
12.50% on
SSR rate
(C)
63.57
63.98
64.39
64.80
65.21
65.63
66.04
66.45
66.86
67.27
67.68
68.09
68.50
68.91
69.33
69.74
70.15
70.56
70.97
71.38
71.79
72.20
72.62
73.03
73.44
73.85
74.26
74.67
75.08
75.49
75.90
76.32
76.73
77.14
77.55
sub Total
(D) =
B+C
572.12
575.82
579.52
583.22
586.92
590.63
594.33
598.03
601.73
605.43
609.13
612.83
616.53
620.23
623.93
627.63
631.33
635.03
638.73
642.43
646.13
649.84
653.54
657.24
660.94
664.64
668.34
672.04
675.74
679.44
683.14
686.84
690.54
694.24
697.94
pipes 300
VAT
@5% on
Sub-total
(E)=
(D) x 5%
28.61
28.79
28.98
29.16
29.35
29.53
29.72
29.90
30.09
30.27
30.46
30.64
30.83
31.01
31.20
31.38
31.57
31.75
31.94
32.12
32.31
32.49
32.68
32.86
33.05
33.23
33.42
33.60
33.79
33.97
34.16
34.34
34.53
34.71
34.90
600.73
604.61
608.50
612.38
616.27
620.16
624.04
627.93
631.81
635.70
639.58
643.47
647.36
651.24
655.13
659.01
662.90
666.78
670.67
674.56
678.44
682.33
686.21
690.10
693.98
697.87
701.76
705.64
709.53
713.41
717.30
721.18
725.07
728.96
732.84
533.98
537.43
540.89
544.34
547.80
551.25
554.70
558.16
561.61
565.07
568.52
571.97
575.43
578.88
582.34
585.79
589.24
592.70
596.15
599.61
603.06
606.51
609.97
613.42
616.88
620.33
623.78
627.24
630.69
634.14
637.60
641.05
644.51
647.96
651.41
lead
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
SSR Rate
SSR RATE Withou 14%
With 14%
OHCP
OHCP (A)
(B)
164.01
143.87
164.98
144.72
165.95
145.57
166.92
146.42
167.89
147.27
168.86
148.12
169.83
148.97
170.80
149.82
171.77
150.68
172.74
151.53
173.71
152.38
174.68
153.23
175.65
154.08
176.62
154.93
177.59
155.78
178.56
156.63
179.53
157.48
180.50
158.33
181.47
159.18
182.44
160.04
183.41
160.89
184.38
161.74
185.35
162.59
186.32
163.44
187.29
164.29
188.26
165.14
189.23
165.99
190.20
166.84
191.17
167.69
192.14
168.54
193.11
169.39
194.08
170.25
195.05
171.10
196.02
171.95
196.99
172.80
OH&CP@
12.50% on
SSR rate
(C)
sub Total
(D) =
B+C
17.98
18.09
18.20
18.30
18.41
18.52
18.62
18.73
18.83
18.94
19.05
19.15
19.26
19.37
19.47
19.58
19.69
19.79
19.90
20.00
20.11
20.22
20.32
20.43
20.54
20.64
20.75
20.86
20.96
21.07
21.17
21.28
21.39
21.49
21.60
161.85
162.81
163.77
164.72
165.68
166.64
167.60
168.55
169.51
170.47
171.42
172.38
173.34
174.30
175.25
176.21
177.17
178.13
179.08
180.04
181.00
181.95
182.91
183.87
184.83
185.78
186.74
187.70
188.65
189.61
190.57
191.53
192.48
193.44
194.40
VAT
Total cost with AP-SOR-13@5% on Sub- OH&CP,Scha
14
total (E)=
rges,VAT
Rate
(D) x 5%
F=
G=F/1.125
(D+E)
8.09
8.14
8.19
8.24
8.28
8.33
8.38
8.43
8.48
8.52
8.57
8.62
8.67
8.71
8.76
8.81
8.86
8.91
8.95
9.00
9.05
9.10
9.15
9.19
9.24
9.29
9.34
9.38
9.43
9.48
9.53
9.58
9.62
9.67
9.72
169.94
170.95
171.95
172.96
173.96
174.97
175.98
176.98
177.99
178.99
180.00
181.00
182.01
183.01
184.02
185.02
186.03
187.03
188.04
189.04
190.05
191.05
192.06
193.06
194.07
195.07
196.08
197.08
198.09
199.09
200.10
201.10
202.11
203.11
204.12
151.06
151.96
152.85
153.74
154.64
155.53
156.42
157.32
158.21
159.10
160.00
160.89
161.78
162.68
163.57
164.46
165.36
166.25
167.14
168.04
168.93
169.82
170.72
171.61
172.50
173.40
174.29
175.18
176.08
176.97
177.86
178.76
179.65
180.54
181.44
pipes 600
lead
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
SSR RATE
With 14%
OHCP (A)
711.00
714.75
718.50
722.25
726.00
729.75
733.50
737.25
741.00
744.75
748.50
752.25
756.00
759.75
763.50
767.25
771.00
774.75
778.50
782.25
786.00
789.75
793.50
797.25
801.00
804.75
808.50
812.25
816.00
819.75
823.50
827.25
831.00
834.75
838.50
SSR Rate
Withou
14%
OHCP
(B)
623.68
626.97
630.26
633.55
636.84
640.13
643.42
646.71
650.00
653.29
656.58
659.87
663.16
666.45
669.74
673.03
676.32
679.61
682.89
686.18
689.47
692.76
696.05
699.34
702.63
705.92
709.21
712.50
715.79
719.08
722.37
725.66
728.95
732.24
735.53
OH&CP@
12.50% on
SSR rate
(C)
77.96
78.37
78.78
79.19
79.61
80.02
80.43
80.84
81.25
81.66
82.07
82.48
82.89
83.31
83.72
84.13
84.54
84.95
85.36
85.77
86.18
86.60
87.01
87.42
87.83
88.24
88.65
89.06
89.47
89.88
90.30
90.71
91.12
91.53
91.94
sub Total
(D) =
B+C
701.64
705.35
709.05
712.75
716.45
720.15
723.85
727.55
731.25
734.95
738.65
742.35
746.05
749.75
753.45
757.15
760.86
764.56
768.26
771.96
775.66
779.36
783.06
786.76
790.46
794.16
797.86
801.56
805.26
808.96
812.66
816.37
820.07
823.77
827.47
pipes 300
VAT
@5% on
Sub-total
(E)=
(D) x 5%
35.08
35.27
35.45
35.64
35.82
36.01
36.19
36.38
36.56
36.75
36.93
37.12
37.30
37.49
37.67
37.86
38.04
38.23
38.41
38.60
38.78
38.97
39.15
39.34
39.52
39.71
39.89
40.08
40.26
40.45
40.63
40.82
41.00
41.19
41.37
736.73
740.61
744.50
748.38
752.27
756.16
760.04
763.93
767.81
771.70
775.58
779.47
783.36
787.24
791.13
795.01
798.90
802.78
806.67
810.56
814.44
818.33
822.21
826.10
829.98
833.87
837.75
841.64
845.53
849.41
853.30
857.18
861.07
864.95
868.84
654.87
658.32
661.78
665.23
668.68
672.14
675.59
679.05
682.50
685.95
689.41
692.86
696.32
699.77
703.22
706.68
710.13
713.59
717.04
720.49
723.95
727.40
730.86
734.31
737.76
741.22
744.67
748.13
751.58
755.03
758.49
761.94
765.39
768.85
772.30
lead
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
SSR Rate
SSR RATE Withou 14%
With 14%
OHCP
OHCP (A)
(B)
197.96
173.65
198.93
174.50
199.90
175.35
200.87
176.20
201.84
177.05
202.81
177.90
203.78
178.75
204.75
179.61
205.72
180.46
206.69
181.31
207.66
182.16
208.63
183.01
209.60
183.86
210.57
184.71
211.54
185.56
212.51
186.41
213.48
187.26
214.45
188.11
215.42
188.96
216.39
189.82
217.36
190.67
218.33
191.52
219.30
192.37
220.27
193.22
221.24
194.07
222.21
194.92
223.18
195.77
224.15
196.62
225.12
197.47
226.09
198.32
227.06
199.18
228.03
200.03
229.00
200.88
229.97
201.73
230.94
202.58
OH&CP@
12.50% on
SSR rate
(C)
sub Total
(D) =
B+C
21.71
21.81
21.92
22.03
22.13
22.24
22.34
22.45
22.56
22.66
22.77
22.88
22.98
23.09
23.20
23.30
23.41
23.51
23.62
23.73
23.83
23.94
24.05
24.15
24.26
24.37
24.47
24.58
24.68
24.79
24.90
25.00
25.11
25.22
25.32
195.36
196.31
197.27
198.23
199.18
200.14
201.10
202.06
203.01
203.97
204.93
205.88
206.84
207.80
208.76
209.71
210.67
211.63
212.59
213.54
214.50
215.46
216.41
217.37
218.33
219.29
220.24
221.20
222.16
223.12
224.07
225.03
225.99
226.94
227.90
VAT
Total cost with AP-SOR-13@5% on Sub- OH&CP,Scha
14
total (E)=
rges,VAT
Rate
(D) x 5%
F=
G=F/1.125
(D+E)
9.77
9.82
9.86
9.91
9.96
10.01
10.05
10.10
10.15
10.20
10.25
10.29
10.34
10.39
10.44
10.49
10.53
10.58
10.63
10.68
10.73
10.77
10.82
10.87
10.92
10.96
11.01
11.06
11.11
11.16
11.20
11.25
11.30
11.35
11.40
205.12
206.13
207.13
208.14
209.14
210.15
211.15
212.16
213.16
214.17
215.17
216.18
217.18
218.19
219.19
220.20
221.20
222.21
223.21
224.22
225.23
226.23
227.24
228.24
229.25
230.25
231.26
232.26
233.27
234.27
235.28
236.28
237.29
238.29
239.30
182.33
183.23
184.12
185.01
185.91
186.80
187.69
188.59
189.48
190.37
191.27
192.16
193.05
193.95
194.84
195.73
196.63
197.52
198.41
199.31
200.20
201.09
201.99
202.88
203.77
204.67
205.56
206.45
207.35
208.24
209.13
210.03
210.92
211.81
212.71
pipes 600
lead
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
SSR RATE
With 14%
OHCP (A)
842.25
846.00
849.75
853.50
857.25
861.00
864.75
868.50
872.25
876.00
879.75
883.50
887.25
891.00
894.75
898.50
902.25
906.00
909.75
913.50
917.25
921.00
924.75
928.50
932.25
936.00
939.75
943.50
947.25
951.00
954.75
958.50
962.25
966.00
969.75
SSR Rate
Withou
14%
OHCP
(B)
738.82
742.11
745.39
748.68
751.97
755.26
758.55
761.84
765.13
768.42
771.71
775.00
778.29
781.58
784.87
788.16
791.45
794.74
798.03
801.32
804.61
807.89
811.18
814.47
817.76
821.05
824.34
827.63
830.92
834.21
837.50
840.79
844.08
847.37
850.66
OH&CP@
12.50% on
SSR rate
(C)
92.35
92.76
93.17
93.59
94.00
94.41
94.82
95.23
95.64
96.05
96.46
96.88
97.29
97.70
98.11
98.52
98.93
99.34
99.75
100.16
100.58
100.99
101.40
101.81
102.22
102.63
103.04
103.45
103.87
104.28
104.69
105.10
105.51
105.92
106.33
sub Total
(D) =
B+C
831.17
834.87
838.57
842.27
845.97
849.67
853.37
857.07
860.77
864.47
868.17
871.88
875.58
879.28
882.98
886.68
890.38
894.08
897.78
901.48
905.18
908.88
912.58
916.28
919.98
923.68
927.38
931.09
934.79
938.49
942.19
945.89
949.59
953.29
956.99
pipes 300
VAT
@5% on
Sub-total
(E)=
(D) x 5%
41.56
41.74
41.93
42.11
42.30
42.48
42.67
42.85
43.04
43.22
43.41
43.59
43.78
43.96
44.15
44.33
44.52
44.70
44.89
45.07
45.26
45.44
45.63
45.81
46.00
46.18
46.37
46.55
46.74
46.92
47.11
47.29
47.48
47.66
47.85
872.73
876.61
880.50
884.38
888.27
892.15
896.04
899.93
903.81
907.70
911.58
915.47
919.35
923.24
927.13
931.01
934.90
938.78
942.67
946.55
950.44
954.33
958.21
962.10
965.98
969.87
973.75
977.64
981.53
985.41
989.30
993.18
997.07
1000.95
1004.84
775.76
779.21
782.66
786.12
789.57
793.03
796.48
799.93
803.39
806.84
810.30
813.75
817.20
820.66
824.11
827.57
831.02
834.47
837.93
841.38
844.84
848.29
851.74
855.20
858.65
862.11
865.56
869.01
872.47
875.92
879.38
882.83
886.28
889.74
893.19
lead
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
SSR Rate
SSR RATE Withou 14%
With 14%
OHCP
OHCP (A)
(B)
231.91
203.43
232.88
204.28
233.85
205.13
234.82
205.98
235.79
206.83
236.76
207.68
237.73
208.54
238.70
209.39
239.67
210.24
240.64
211.09
241.61
211.94
242.58
212.79
243.55
213.64
244.52
214.49
245.49
215.34
246.46
216.19
247.43
217.04
248.40
217.89
249.37
218.75
250.34
219.60
251.31
220.45
252.28
221.30
253.25
222.15
254.22
223.00
255.19
223.85
256.16
224.70
257.13
225.55
258.10
226.40
259.07
227.25
260.04
228.11
261.01
228.96
261.98
229.81
262.95
230.66
263.92
231.51
264.89
232.36
OH&CP@
12.50% on
SSR rate
(C)
sub Total
(D) =
B+C
25.43
25.54
25.64
25.75
25.85
25.96
26.07
26.17
26.28
26.39
26.49
26.60
26.71
26.81
26.92
27.02
27.13
27.24
27.34
27.45
27.56
27.66
27.77
27.88
27.98
28.09
28.19
28.30
28.41
28.51
28.62
28.73
28.83
28.94
29.04
228.86
229.82
230.77
231.73
232.69
233.64
234.60
235.56
236.52
237.47
238.43
239.39
240.35
241.30
242.26
243.22
244.17
245.13
246.09
247.05
248.00
248.96
249.92
250.88
251.83
252.79
253.75
254.70
255.66
256.62
257.58
258.53
259.49
260.45
261.40
VAT
Total cost with AP-SOR-13@5% on Sub- OH&CP,Scha
14
total (E)=
rges,VAT
Rate
(D) x 5%
F=
G=F/1.125
(D+E)
11.44
11.49
11.54
11.59
11.63
11.68
11.73
11.78
11.83
11.87
11.92
11.97
12.02
12.07
12.11
12.16
12.21
12.26
12.30
12.35
12.40
12.45
12.50
12.54
12.59
12.64
12.69
12.74
12.78
12.83
12.88
12.93
12.97
13.02
13.07
240.30
241.31
242.31
243.32
244.32
245.33
246.33
247.34
248.34
249.35
250.35
251.36
252.36
253.37
254.37
255.38
256.38
257.39
258.39
259.40
260.40
261.41
262.41
263.42
264.42
265.43
266.43
267.44
268.44
269.45
270.45
271.46
272.46
273.47
274.47
213.60
214.49
215.39
216.28
217.18
218.07
218.96
219.86
220.75
221.64
222.54
223.43
224.32
225.22
226.11
227.00
227.90
228.79
229.68
230.58
231.47
232.36
233.26
234.15
235.04
235.94
236.83
237.72
238.62
239.51
240.40
241.30
242.19
243.08
243.98
pipes 600
lead
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
SSR RATE
With 14%
OHCP (A)
973.50
977.25
981.00
984.75
988.50
992.25
996.00
999.75
1003.50
1007.25
1011.00
1014.75
1018.50
1022.25
1026.00
1029.75
1033.50
1037.25
1041.00
1044.75
1048.50
1052.25
1056.00
1059.75
1063.50
1067.25
1071.00
1074.75
1078.50
1082.25
1086.00
1089.75
1093.50
1097.25
1101.00
SSR Rate
Withou
14%
OHCP
(B)
853.95
857.24
860.53
863.82
867.11
870.39
873.68
876.97
880.26
883.55
886.84
890.13
893.42
896.71
900.00
903.29
906.58
909.87
913.16
916.45
919.74
923.03
926.32
929.61
932.89
936.18
939.47
942.76
946.05
949.34
952.63
955.92
959.21
962.50
965.79
OH&CP@
12.50% on
SSR rate
(C)
106.74
107.15
107.57
107.98
108.39
108.80
109.21
109.62
110.03
110.44
110.86
111.27
111.68
112.09
112.50
112.91
113.32
113.73
114.14
114.56
114.97
115.38
115.79
116.20
116.61
117.02
117.43
117.85
118.26
118.67
119.08
119.49
119.90
120.31
120.72
sub Total
(D) =
B+C
960.69
964.39
968.09
971.79
975.49
979.19
982.89
986.60
990.30
994.00
997.70
1001.40
1005.10
1008.80
1012.50
1016.20
1019.90
1023.60
1027.30
1031.00
1034.70
1038.40
1042.11
1045.81
1049.51
1053.21
1056.91
1060.61
1064.31
1068.01
1071.71
1075.41
1079.11
1082.81
1086.51
pipes 300
VAT
@5% on
Sub-total
(E)=
(D) x 5%
48.03
48.22
48.40
48.59
48.77
48.96
49.14
49.33
49.51
49.70
49.88
50.07
50.25
50.44
50.63
50.81
51.00
51.18
51.37
51.55
51.74
51.92
52.11
52.29
52.48
52.66
52.85
53.03
53.22
53.40
53.59
53.77
53.96
54.14
54.33
1008.73
1012.61
1016.50
1020.38
1024.27
1028.15
1032.04
1035.93
1039.81
1043.70
1047.58
1051.47
1055.35
1059.24
1063.13
1067.01
1070.90
1074.78
1078.67
1082.55
1086.44
1090.32
1094.21
1098.10
1101.98
1105.87
1109.75
1113.64
1117.52
1121.41
1125.30
1129.18
1133.07
1136.95
1140.84
896.64
900.10
903.55
907.01
910.46
913.91
917.37
920.82
924.28
927.73
931.18
934.64
938.09
941.55
945.00
948.45
951.91
955.36
958.82
962.27
965.72
969.18
972.63
976.09
979.54
982.99
986.45
989.90
993.36
996.81
1000.26
1003.72
1007.17
1010.63
1014.08
lead
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
SSR Rate
SSR RATE Withou 14%
With 14%
OHCP
OHCP (A)
(B)
265.86
233.21
266.83
234.06
267.80
234.91
268.77
235.76
269.74
236.61
270.71
237.46
271.68
238.32
272.65
239.17
273.62
240.02
274.59
240.87
275.56
241.72
276.53
242.57
277.50
243.42
278.47
244.27
279.44
245.12
280.41
245.97
281.38
246.82
282.35
247.68
283.32
248.53
284.29
249.38
285.26
250.23
286.23
251.08
287.20
251.93
288.17
252.78
289.14
253.63
290.11
254.48
291.08
255.33
292.05
256.18
293.02
257.04
293.99
257.89
294.96
258.74
295.93
259.59
296.90
260.44
297.87
261.29
298.84
262.14
OH&CP@
12.50% on
SSR rate
(C)
sub Total
(D) =
B+C
29.15
29.26
29.36
29.47
29.58
29.68
29.79
29.90
30.00
30.11
30.21
30.32
30.43
30.53
30.64
30.75
30.85
30.96
31.07
31.17
31.28
31.38
31.49
31.60
31.70
31.81
31.92
32.02
32.13
32.24
32.34
32.45
32.55
32.66
32.77
262.36
263.32
264.28
265.23
266.19
267.15
268.11
269.06
270.02
270.98
271.93
272.89
273.85
274.81
275.76
276.72
277.68
278.63
279.59
280.55
281.51
282.46
283.42
284.38
285.34
286.29
287.25
288.21
289.16
290.12
291.08
292.04
292.99
293.95
294.91
VAT
Total cost with AP-SOR-13@5% on Sub- OH&CP,Scha
14
total (E)=
rges,VAT
Rate
(D) x 5%
F=
G=F/1.125
(D+E)
13.12
13.17
13.21
13.26
13.31
13.36
13.41
13.45
13.50
13.55
13.60
13.64
13.69
13.74
13.79
13.84
13.88
13.93
13.98
14.03
14.08
14.12
14.17
14.22
14.27
14.31
14.36
14.41
14.46
14.51
14.55
14.60
14.65
14.70
14.75
275.48
276.49
277.49
278.50
279.50
280.51
281.51
282.52
283.52
284.53
285.53
286.54
287.54
288.55
289.55
290.56
291.56
292.57
293.57
294.58
295.58
296.59
297.59
298.60
299.60
300.61
301.61
302.62
303.62
304.63
305.63
306.64
307.64
308.65
309.65
244.87
245.76
246.66
247.55
248.44
249.34
250.23
251.13
252.02
252.91
253.81
254.70
255.59
256.49
257.38
258.27
259.17
260.06
260.95
261.85
262.74
263.63
264.53
265.42
266.31
267.21
268.10
268.99
269.89
270.78
271.67
272.57
273.46
274.35
275.25
pipes 600
lead
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
SSR RATE
With 14%
OHCP (A)
1104.75
1108.50
1112.25
1116.00
1119.75
1123.50
1127.25
1131.00
1134.75
1138.50
1142.25
1146.00
1149.75
1153.50
1157.25
1161.00
1164.75
1168.50
1172.25
1176.00
1179.75
1183.50
1187.25
1191.00
1194.75
1198.50
1202.25
1206.00
1209.75
1213.50
1217.25
1221.00
1224.75
1228.50
1232.25
SSR Rate
Withou
14%
OHCP
(B)
969.08
972.37
975.66
978.95
982.24
985.53
988.82
992.11
995.39
998.68
1001.97
1005.26
1008.55
1011.84
1015.13
1018.42
1021.71
1025.00
1028.29
1031.58
1034.87
1038.16
1041.45
1044.74
1048.03
1051.32
1054.61
1057.89
1061.18
1064.47
1067.76
1071.05
1074.34
1077.63
1080.92
OH&CP@
12.50% on
SSR rate
(C)
121.13
121.55
121.96
122.37
122.78
123.19
123.60
124.01
124.42
124.84
125.25
125.66
126.07
126.48
126.89
127.30
127.71
128.13
128.54
128.95
129.36
129.77
130.18
130.59
131.00
131.41
131.83
132.24
132.65
133.06
133.47
133.88
134.29
134.70
135.12
sub Total
(D) =
B+C
1090.21
1093.91
1097.62
1101.32
1105.02
1108.72
1112.42
1116.12
1119.82
1123.52
1127.22
1130.92
1134.62
1138.32
1142.02
1145.72
1149.42
1153.13
1156.83
1160.53
1164.23
1167.93
1171.63
1175.33
1179.03
1182.73
1186.43
1190.13
1193.83
1197.53
1201.23
1204.93
1208.63
1212.34
1216.04
pipes 300
VAT
@5% on
Sub-total
(E)=
(D) x 5%
54.51
54.70
54.88
55.07
55.25
55.44
55.62
55.81
55.99
56.18
56.36
56.55
56.73
56.92
57.10
57.29
57.47
57.66
57.84
58.03
58.21
58.40
58.58
58.77
58.95
59.14
59.32
59.51
59.69
59.88
60.06
60.25
60.43
60.62
60.80
1144.72
1148.61
1152.50
1156.38
1160.27
1164.15
1168.04
1171.92
1175.81
1179.70
1183.58
1187.47
1191.35
1195.24
1199.12
1203.01
1206.90
1210.78
1214.67
1218.55
1222.44
1226.32
1230.21
1234.10
1237.98
1241.87
1245.75
1249.64
1253.52
1257.41
1261.30
1265.18
1269.07
1272.95
1276.84
1017.53
1020.99
1024.44
1027.89
1031.35
1034.80
1038.26
1041.71
1045.16
1048.62
1052.07
1055.53
1058.98
1062.43
1065.89
1069.34
1072.80
1076.25
1079.70
1083.16
1086.61
1090.07
1093.52
1096.97
1100.43
1103.88
1107.34
1110.79
1114.24
1117.70
1121.15
1124.61
1128.06
1131.51
1134.97
lead
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
SSR Rate
SSR RATE Withou 14%
With 14%
OHCP
OHCP (A)
(B)
299.81
262.99
300.78
263.84
301.75
264.69
302.72
265.54
303.69
266.39
304.66
267.25
305.63
268.10
306.60
268.95
307.57
269.80
308.54
270.65
309.51
271.50
310.48
272.35
311.45
273.20
312.42
274.05
313.39
274.90
314.36
275.75
315.33
276.61
316.30
277.46
317.27
278.31
318.24
279.16
319.21
280.01
320.18
280.86
321.15
281.71
322.12
282.56
323.09
283.41
324.06
284.26
325.03
285.11
326.00
285.96
326.97
286.82
327.94
287.67
328.91
288.52
329.88
289.37
330.85
290.22
331.82
291.07
332.79
291.92
OH&CP@
12.50% on
SSR rate
(C)
sub Total
(D) =
B+C
32.87
32.98
33.09
33.19
33.30
33.41
33.51
33.62
33.72
33.83
33.94
34.04
34.15
34.26
34.36
34.47
34.58
34.68
34.79
34.89
35.00
35.11
35.21
35.32
35.43
35.53
35.64
35.75
35.85
35.96
36.06
36.17
36.28
36.38
36.49
295.87
296.82
297.78
298.74
299.69
300.65
301.61
302.57
303.52
304.48
305.44
306.39
307.35
308.31
309.27
310.22
311.18
312.14
313.10
314.05
315.01
315.97
316.92
317.88
318.84
319.80
320.75
321.71
322.67
323.63
324.58
325.54
326.50
327.45
328.41
VAT
Total cost with AP-SOR-13@5% on Sub- OH&CP,Scha
14
total (E)=
rges,VAT
Rate
(D) x 5%
F=
G=F/1.125
(D+E)
14.79
14.84
14.89
14.94
14.98
15.03
15.08
15.13
15.18
15.22
15.27
15.32
15.37
15.42
15.46
15.51
15.56
15.61
15.65
15.70
15.75
15.80
15.85
15.89
15.94
15.99
16.04
16.09
16.13
16.18
16.23
16.28
16.32
16.37
16.42
310.66
311.66
312.67
313.67
314.68
315.68
316.69
317.69
318.70
319.70
320.71
321.71
322.72
323.72
324.73
325.73
326.74
327.75
328.75
329.76
330.76
331.77
332.77
333.78
334.78
335.79
336.79
337.80
338.80
339.81
340.81
341.82
342.82
343.83
344.83
276.14
277.03
277.93
278.82
279.71
280.61
281.50
282.39
283.29
284.18
285.08
285.97
286.86
287.76
288.65
289.54
290.44
291.33
292.22
293.12
294.01
294.90
295.80
296.69
297.58
298.48
299.37
300.26
301.16
302.05
302.94
303.84
304.73
305.62
306.52
pipes 600
lead
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
SSR RATE
With 14%
OHCP (A)
1236.00
1239.75
1243.50
1247.25
1251.00
1254.75
1258.50
1262.25
1266.00
1269.75
1273.50
1277.25
1281.00
1284.75
1288.50
1292.25
1296.00
1299.75
1303.50
1307.25
1311.00
1314.75
1318.50
1322.25
1326.00
1329.75
1333.50
1337.25
1341.00
1344.75
1348.50
1352.25
1356.00
1359.75
1363.50
SSR Rate
Withou
14%
OHCP
(B)
1084.21
1087.50
1090.79
1094.08
1097.37
1100.66
1103.95
1107.24
1110.53
1113.82
1117.11
1120.39
1123.68
1126.97
1130.26
1133.55
1136.84
1140.13
1143.42
1146.71
1150.00
1153.29
1156.58
1159.87
1163.16
1166.45
1169.74
1173.03
1176.32
1179.61
1182.89
1186.18
1189.47
1192.76
1196.05
OH&CP@
12.50% on
SSR rate
(C)
135.53
135.94
136.35
136.76
137.17
137.58
137.99
138.40
138.82
139.23
139.64
140.05
140.46
140.87
141.28
141.69
142.11
142.52
142.93
143.34
143.75
144.16
144.57
144.98
145.39
145.81
146.22
146.63
147.04
147.45
147.86
148.27
148.68
149.10
149.51
sub Total
(D) =
B+C
1219.74
1223.44
1227.14
1230.84
1234.54
1238.24
1241.94
1245.64
1249.34
1253.04
1256.74
1260.44
1264.14
1267.85
1271.55
1275.25
1278.95
1282.65
1286.35
1290.05
1293.75
1297.45
1301.15
1304.85
1308.55
1312.25
1315.95
1319.65
1323.36
1327.06
1330.76
1334.46
1338.16
1341.86
1345.56
pipes 300
VAT
@5% on
Sub-total
(E)=
(D) x 5%
60.99
61.17
61.36
61.54
61.73
61.91
62.10
62.28
62.47
62.65
62.84
63.02
63.21
63.39
63.58
63.76
63.95
64.13
64.32
64.50
64.69
64.87
65.06
65.24
65.43
65.61
65.80
65.98
66.17
66.35
66.54
66.72
66.91
67.09
67.28
1280.72
1284.61
1288.50
1292.38
1296.27
1300.15
1304.04
1307.92
1311.81
1315.69
1319.58
1323.47
1327.35
1331.24
1335.12
1339.01
1342.89
1346.78
1350.67
1354.55
1358.44
1362.32
1366.21
1370.09
1373.98
1377.87
1381.75
1385.64
1389.52
1393.41
1397.29
1401.18
1405.07
1408.95
1412.84
1138.42
1141.88
1145.33
1148.78
1152.24
1155.69
1159.14
1162.60
1166.05
1169.51
1172.96
1176.41
1179.87
1183.32
1186.78
1190.23
1193.68
1197.14
1200.59
1204.05
1207.50
1210.95
1214.41
1217.86
1221.32
1224.77
1228.22
1231.68
1235.13
1238.59
1242.04
1245.49
1248.95
1252.40
1255.86
lead
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
SSR Rate
SSR RATE Withou 14%
With 14%
OHCP
OHCP (A)
(B)
333.76
292.77
334.73
293.62
335.70
294.47
336.67
295.32
337.64
296.18
338.61
297.03
339.58
297.88
340.55
298.73
341.52
299.58
342.49
300.43
343.46
301.28
344.43
302.13
345.40
302.98
346.37
303.83
347.34
304.68
348.31
305.54
349.28
306.39
350.25
307.24
351.22
308.09
352.19
308.94
353.16
309.79
354.13
310.64
355.10
311.49
356.07
312.34
357.04
313.19
358.01
314.04
358.98
314.89
359.95
315.75
360.92
316.60
361.89
317.45
362.86
318.30
363.83
319.15
364.80
320.00
365.77
320.85
366.74
321.70
OH&CP@
12.50% on
SSR rate
(C)
sub Total
(D) =
B+C
36.60
36.70
36.81
36.92
37.02
37.13
37.23
37.34
37.45
37.55
37.66
37.77
37.87
37.98
38.09
38.19
38.30
38.40
38.51
38.62
38.72
38.83
38.94
39.04
39.15
39.26
39.36
39.47
39.57
39.68
39.79
39.89
40.00
40.11
40.21
329.37
330.33
331.28
332.24
333.20
334.15
335.11
336.07
337.03
337.98
338.94
339.90
340.86
341.81
342.77
343.73
344.68
345.64
346.60
347.56
348.51
349.47
350.43
351.38
352.34
353.30
354.26
355.21
356.17
357.13
358.09
359.04
360.00
360.96
361.91
VAT
Total cost with AP-SOR-13@5% on Sub- OH&CP,Scha
14
total (E)=
rges,VAT
Rate
(D) x 5%
F=
G=F/1.125
(D+E)
16.47
16.52
16.56
16.61
16.66
16.71
16.76
16.80
16.85
16.90
16.95
16.99
17.04
17.09
17.14
17.19
17.23
17.28
17.33
17.38
17.43
17.47
17.52
17.57
17.62
17.66
17.71
17.76
17.81
17.86
17.90
17.95
18.00
18.05
18.10
345.84
346.84
347.85
348.85
349.86
350.86
351.87
352.87
353.88
354.88
355.89
356.89
357.90
358.90
359.91
360.91
361.92
362.92
363.93
364.93
365.94
366.94
367.95
368.95
369.96
370.96
371.97
372.97
373.98
374.98
375.99
376.99
378.00
379.01
380.01
307.41
308.30
309.20
310.09
310.98
311.88
312.77
313.66
314.56
315.45
316.34
317.24
318.13
319.03
319.92
320.81
321.71
322.60
323.49
324.39
325.28
326.17
327.07
327.96
328.85
329.75
330.64
331.53
332.43
333.32
334.21
335.11
336.00
336.89
337.79
pipes 600
lead
348
349
350
SSR RATE
With 14%
OHCP (A)
1367.25
1371.00
1374.75
SSR Rate
Withou
14%
OHCP
(B)
1199.34
1202.63
1205.92
OH&CP@
12.50% on
SSR rate
(C)
sub Total
(D) =
B+C
pipes 300
VAT
@5% on
Sub-total
(E)=
(D) x 5%
lead
149.92
150.33
150.74
1349.26
1352.96
1356.66
67.46
67.65
67.83
1416.72
1420.61
1424.49
1259.31 348
1262.76 349
1266.22 350
SSR Rate
SSR RATE Withou 14%
With 14%
OHCP
OHCP (A)
(B)
367.71
322.55
368.68
323.40
369.65
324.25
OH&CP@
12.50% on
SSR rate
(C)
sub Total
(D) =
B+C
40.32
40.43
40.53
362.87
363.83
364.79
VAT
Total cost with AP-SOR-13@5% on Sub- OH&CP,Scha
14
total (E)=
rges,VAT
Rate
(D) x 5%
F=
G=F/1.125
(D+E)
18.14
18.19
18.24
381.02
382.02
383.03
338.68
339.57
340.47
Present
Cement
Rate
Variation in cost of
Variation in cost of
Steel Rate Present Cement (S2-S1)/1000 X Steel (S2-S1)/1000 X
adopted steel Rate
Ws
Ws
Dia in mm
300
50
0.78
1.53
0.054978
2.4936
5100
6090.00
46000
43575.00
19.59
-6.05
450
65
0.78
1.9
0.105165
2.908
5100
6090.00
46000
43575.00
37.48
-7.05
600
75
1.18
2.2
0.159043
3.644
5100
6090.00
46000
43575.00
56.68
-8.84
700
85
1.18
4.87
0.209623
6.6344
5100
6090.00
46000
43575.00
74.71
-16.09
900
100
2.66
11.55
0.314159
15.596
5100
6090.00
46000
43575.00
111.97
-37.82
1000
115
2.66
15.7
0.402831
20.244
5100
6090.00
46000
43575.00
143.57
-49.09
1200
125
3.55
21.25
0.520326
0.07316
27.35
5100
6090.00
46000
43575.00
185.44
-66.32
CST @
5%
CST @
5%
CST @
5%
CST @
5%
CST @
5%
296.21
CED
12.36%
651.68
113.30
1081.45
524.70
5008.34
90.70
865.70
255.46
2438.42
Steel kgs/m
Longi
spiral
Cement
Rate
adopted
Barrel
thickness in mm
1
2
3
4
5
SSR13-14
Rate
5178.00
variation
cost of
cement
and steel
94.48
908.00
8.65
4171.00
74.15
726.00
7.78
2019.00
47.84
51.50
238.49
CED
12.36%
41.22
116.12
CED
12.36%
CED
12.36%
364.00
4.01
791.00
13.54
124.00
1.47
CST @
5%
CST @
5%
CST @
5%
20.68
45.20
7.05
CED
12.36%
45.49
434.18
99.44
949.18
15.51
148.03
Total
Variation
13.54
30.43
47.84
58.62
74.15
94.48
119.12
1.1200
Dia in
mm
Caulking
space in
mm
thickness
in mm
length
in mm
CC qty
in cum
steel qty
in kgs
Cement
Rate
adopted
Present
Cement
Rate
300
16
30
150
0.11
0.22
0.0065
0.3564
5100.00
6090.00
46000.00
43575.00
2.33
-0.86
1.47
450
19
35
200
0.15
0.6
0.0144
0.822
5100.00
6090.00
46000.00
43575.00
5.12
-1.99
3.13
600
19
40
200
0.23
1.05
0.0208
1.406
5100.00
6090.00
46000.00
43575.00
7.42
-3.41
4.01
700
19
45
200
0.23
1.85
0.0269
2.302
5100.00
6090.00
46000.00
43575.00
9.6
-5.58
4.02
900
19
55
200
0.33
2.25
0.0412
2.85
5100.00
6090.00
46000.00
43575.00
14.69
-6.91
7.78
1000
19
60
200
0.33
3.09
0.0501
3.7908
5100.00
6090.00
46000.00
43575.00
17.84
-9.19
8.65
1200
19
75
200
0.5
5.08
0.0737
6.1896
5100.00
6090.00
46000.00
43575.00
26.25
-15.01
11.24
Steel
Longi
spiral
Total
Variation