SOR for AMR COMPATIBLE WATER METER TENDER - PH DIVISION-I, BHUBANESWAR

Sl No. Description Unit Quantity Rate Amount Remarks

A Supply and Installation
Supply of Instrument items as per specifications enclosed elsewhere in the Document
& Specification

1 Instrumentaion Works
Supply of Mechanical Water Meter (AMR Compatible) with groove to retrofit the transmitter
1.1
module in future for the following sizes
(a) For 15 mm Size NO. 44200 2,172.43 96,021,406.00
(b) For 20 mm Size NO. 4912 2,982.53 14,650,187.36
Supply and installallation of FRP enclosure with pipe mounting stands with lock and key
1.2
arrangement for
(a) 15 mm water meter NO. 22100 708.54 15,658,734.00
(b) 20 mm water meter . NO. 2456 708.54 1,740,174.24

2 Civil Works

Earth work in excavation for all kinds of soil in foundation trenches or drains (not exceeding
2.1 1.5m in width or 10 sqm on plan), including dressing of sides and ramming of bottoms, lift upto CUM 57632.93 129.67 7,473,262.29
1.5 m, including getting out the excavated soil and disposal of

Filling available excavated earth (excluding rock) in trenches, plinth, sides of foundations etc.
2.2 in layers not exceeding 20cm in depth, consolidating each deposited layer by ramming and CUM 44274.47 72.04 3,189,532.67
watering, lead up to 50 m and lift upto 1.5 m.
Disposal of building rubbish/malba/similar unserviceable, dismantled or waste materials,
surplus earth by mechanical means including loading, transporting, unloading to approved
2.3 CUM 13260.24 181.66 2,408,855.20
municipal dumping ground or as approved by Engineer-in-charge, beyond 50 m initial lead, for
all leads including all lifts involved.
Supplying all materials, labour, T & P for construction of fly ash brick masonry chamber (1:4)
2.4 for installation of water meter as per P. H. specification, drawing and design complete as per CUM 6232.3128 4,028.27 25,105,438.68
direction of Engineer in charge.
Providing and laying in position cement concrete of 1:4:8 (1 Cement : 4 coarse sand : 8
2.5 graded stone aggregate 40mm nominal size) excluding the cost of centering and shuttering - CUM 3094.06 3,780.55 11,697,233.41
All work up to plinth level.
Supply and laying of gravel/crush stone of size ranging between 27mm to 37mm in compacted
2.6 thickness of 100mm in water meter pit complete as per drawings, specifications and direction SQM 2210.040 263.65 582,677.05
of Engineer-in-Charge.

12 mm thick Cement Plaster (1:4) over Brick Masonry finished smooth to the walls, watering
2.7 & curing the same including cost, conveyance, royalties, taxes of all materials and cost of all SQM 41254.08 111.39 4,595,291.97
labour T&P, sundries etc all complete. as per direction of Engineer-in-charge.

Cement washing two coats over plastered surface including the cost of materials and labour
2.8 SQM 41254.08 18.97 782,589.90
charges required etc. complete as per direction of EIC.

Structural steel work in single section, fixed with or without connecting plate, including cutting,
2.9 KG 327577.04 59.42 19,464,627.72
hoisting, fixing in position and applying a priming coat of approved steel primer all complete.

Supplying, fabricating and erecting in position at all levels and locations bolted, screwed
and/or welded M.S.chequered plates including locking facility with min. 6 levers Lock & key of
approved make of min. 6mm thickness with steel frame embedded in brick masonry for water
meter pit cover including cutting to required size, shape, making holes, notches, openings of
2.10 KG 608006.56 64.48 39,204,262.99
required size, nosing, straightening if required, making the edges smooth,removing the burrs,
fixing, welding, preparation and submission of fabrication drawings and preparing the surfaces
for painting and applying shop primer of approved make after fabrication etc. all complete as
specified and directed by Engineer-in-charge.

Supplying all materials, labor,T&P etc. for painting new steelwork to even shade with two or
2.11 more coat of enamel paint over an under coat of primer applied of approved brand and SQM 38552.92 131.34 5,063,540.51
manufacture all complete as per direction of Engineer-in-Charge

Providing and laying in trenches galvanized mild steel tubes (heavy grade) conforming to IS:
2.12 1239/2004, Part-1 of the following nominal bore and tube fittings including testing as per
specification complete. (Earth work in trenches to be measured and paid for separately)

(a) 15 mm dia M 221000 94.34 20,849,140.00

20 mm dia M 24560 118.83 2,918,464.80

Installation and commissioning of AMR compatible house hold type water meters (Domestic
Type) conforming to IS :779-1994 along with all accessories as required for installation in field
2.13
to suit the site requirements and including supply & fixing of Stop Cock, Strainer etc. in GI Mild
Steel pipe/PVC pipe/PE pipe of the following nominal diameter as per specification complete.

(a) 15 mm diameter NOS 44200 378.45 16,727,490.00

(b) 20 mm diameter NOS 4912 437.73 2,150,129.76
Supplying all labour and T&P for providing dewatering pump during earth work in excavation to
2.14 lower down the water table etc. by engaging diesel pump all complete as per direction of HP-HR 24556.00 20.09 493,330.04
Engineer-in-Charge.
Supplying all materials, labour, T&P and cutting concrete road for taking the D.I.K-9 pipe line
2.15 through including contractor profit & labour cess etc all complete as per specification and SQM 36834.00 299.90 11,046,516.60
direction of the Engineer in charge

Supplying all materials, labour, T&P and filling in foundation and plinth with sand well watered
2.16 and rammed including conveyance of all materials to work site, payment of royalty , taxes& CUM 3683.40 314.58 1,158,723.97
labour cess etc all complete as per specification and direction of Engineer-in-charge.

Supplying all materials, labour, T&P and providing cement concrete(1:3:6) with 40cm size
crusher broken black hard granite metal including watering , curing, conveyance of all
2.17 CUM 5525.10 4,200.57 23,208,569.31
materials to work site, payment of royalty taxes & labour cess etc all complete as per
specification and direction of Engineer-in-charge.
Supplying all labour, T&P, and materials and making cement concrete (1:2:4) with 12mm size
crusher broken hard granite chips including all cost of conveyance ,royalty, sundries, watering
2.18 CUM 3683.40 5,472.16 20,156,154.14
for curing ,supervision charge,contractor profit & labour cess etc.all complete as per the
direction of Engineer-in-charge.

Total 346,346,332.62
 SOR for AMR COMPATIBLE WATER METER- PH DIVISION-I, BH
Sl No. Description
B Operation and Maintenance (O&M) for 5 Years (Including 1 year DLP)
1 Monthly cost for each year for O&M, which shall comprises complete system operation and
maintenance for house hold water metering for the items supplied and installed by contrctor.
Scope
includes collection of water meter reading for and handing over of real time reading for 30 days for
each water meter data on the 25th of each calendar month to Owner M/s PHED Odisha. Enter each
meter reading in each month to client billing software is in the scope of O&M contract.

Maintenance of all civil items including pipe connection from main

header to house hold, valve, strainer, FRP enclosure, Brick Masonary Pit, lock & key arrangement,
dewatering of brick masonary pit as when requried, all necessary plumbing accessories ect is scpe of
O&M,
O&M shall include the replacement of faulty Water Meter & accessories etc.
Requirement of any special tools, tackles, software etc. needed for maintenance work on the water
meter, etc. shall be included in the O&M.

Spare meters, spare parts etc. required for operation and maintenance for 5 years O&M contract to
1.1 O& M for Year 1 during DLP
be included.
1.2 O& M for Year 2
1.3 O& M for Year 3
1.4 O& M for Year 4
1.5 O& M for Year 5
PH DIVISION-I, BHUBANESWAR
Unit Quantity Rate Amount Remarks

Month 12 667,497.50 8,009,970.00

Month 12 807,025.13 9,684,301.56
Month 12 845,673.64 10,148,083.68
Month 12 886,742.03 10,640,904.36
Month 12 930,402.74 11,164,832.88
Total 49,648,092.48
 O&M BREAK UP FOR AMR COMPATIBLE

SL No Item Unit Quantity Rate

Labour / Staff Cost

1 O&M Manager Nos 1 50 000

2 Supervisor Nos 1 20 000
3 Technician for Meter & reading Collection Nos 3 15 000
4 Plumbers Nos 1 9 060
5 Casual Labours Nos 2 6 969
6 Data entry operators Nos 1 30 000

Capital Cost
O&M Contractor office cum store (300 sq ft)
1 LOT 1 15 000
including running cost
Office Furnitures (5 nos normal table, 5 nos
2 LOT 1 50 000
Chairs)

3 PCs Nos 2 50 000

4 Printer (B&W) Nos 1 20 000

4 wheel Vehicle (Model Tata Sumo) - Including

5 Nos 1 50 000
running cost

2 wheeler (Bike) for Supervisor, Technician

6 Nos 3 10 000
and Plumbers - Including running cost

Material Cost
1 Replacement of defective water meter (2.5%) % per year 2.5% 27 66 790

2 Fittings & Tools & civil works % per year 1.0% 19 14 069

3 Replacement of FRP Box % per year 2.5% 11 06 695

4 Replacement of Lock & Key % per year 2.5% 1 22 780

Othet Cost
1% O&M
1 Bank Gaurantee LS
Contract
1% O&M
2 O&M Insurance LS
Contract
Total
Total per Month
UP FOR AMR COMPATIBLE WATER METER- PH DIVISION-I,BHUBANESWAR
Amount
Year 1 Year 2 Year 3 Year 4

600,000.00 648,000.00 699,840.00 755,827.20

240,000.00 259,200.00 279,936.00 302,330.88
540,000.00 583,200.00 629,856.00 680,244.48
108,716.40 117,413.71 126,806.81 136,951.35
167,256.00 180,636.48 195,087.40 210,694.39
360,000.00 388,800.00 419,904.00 453,496.32

180,000.00 194,400.00 209,952.00 226,748.16

50,000.00 - - -

100,000.00 - - -

20,000.00 - - -

600,000.00 648,000.00 699,840.00 755,827.20

360,000.00 388,800.00 419,904.00 453,496.32

1,383,394.92 2,822,125.63 2,878,568.14 2,936,139.51

1,914,069.36 2,009,772.83 2,110,261.47 2,215,774.54

1,106,695.09 1,128,828.99 1,151,405.57 1,174,433.68

122,780.00 125,235.60 127,740.31 130,295.12

78,529.12 94,944.13 99,491.02 104,322.59

78,529.12 94,944.13 99,491.02 104,322.59

8,009,970.00 9,684,301.50 10,148,083.73 10,640,904.33

667,497.50 807,025.13 845,673.64 886,742.03
 Remarks
Year 5

8% Yearly increment
considered

816,293.38
326,517.35
734,664.04
147,907.46
227,549.94
489,776.03

8% Yearly increment
244,888.01
considered

- One time investment

- One time investment

- One time investment

8% Yearly increment
816,293.38
considered

489,776.03

2% Yearly increment
2,994,862.30 11 06 71 593
considered
5% Yearly increment
2,326,563.27 19 14 06 936
considered
2% Yearly increment
1,197,922.35 4 42 67 804
considered
2% Yearly increment
132,901.02 49 11 200
considered

1% Yearly increment
109,459.15
considered
1% Yearly increment
109,459.15
considered
11,164,832.84
930,402.74
Eartwork in ordinary soil
Man mulia 16 No. 200
Woman mulia 16 No. 200
Over head charges 7.50%
Contractor's Profit @ 7.50%
Total for 100 cum

Eartwork in Hard soil

Man mulia 21.5 No. 200
Woman mulia 21.5 No. 200
Over head charges 7.50%
Contractor's Profit @ 7.50%
Total for 100 cum

Eartwork in slushy soil

Man mulia 21 No. 200
Woman mulia 23 No. 200
Over head charges 7.50%
Contractor's Profit @ 7.50%
Total for 100 cum

Eartwork in stoney earth & gravel mix earth

Man mulia 33.53 No. 200
Woman mulia 33.53 No. 200
Over head charges 7.50%
Contractor's Profit @ 7.50%
Total for 100 cum

All kinds of soil

Rate per cum
Add extra 20% for foundation works
Total per cum
Add Labour cess @ 1%
Total per cum
Say

Filling foundation & plinth with excavated earth

Earthwork in excavation for all types of soil
Take 2/3rd of earth work
Rate per cum
Add WCT @ 4%
Add Labour cess @ 1%

Say
 Disposal of rubbish / malba
Disposal of rubbish / malba 1 cum 156.4
Add Contractor OFP @ 15%
Total
Add Labour cess @ 1%
Total

1st class Fly ash Brick masonry in C:M: (1:4) in

F&P
3 Brick 350 Nos 4600
18 Sand 0.28 cum 49
Cement 1 qtnl 619.73

Labour
Mason (Spl) 0.35 nos. 260
Mason (2nd) 1.05 nos. 240
(M.M. + W.M.) = (1.41 + 1.41 + 0.14) 2.96 nos. 200

Overhead @ 7.5%
Profit @ 7.5%
Carriage
K. B. Brick 350 nos. 712.4
Sand 0.28 cum 211.6
Cement 1 qtnl 16.9
Royalty
Brick 350 nos.
Sand 0.28 cum 27.44
TOTAL
Add WCT @4%
Add Labour cess @ 1%
TOTAL
Say

C:C:(1:4:8) using 4cm size metal

31a 4cm size 0.96 Cum 742
18 Sand (washed & screened) 0.48 Cum 49
Cement 1.72 Qtnl 619.73

Labour
Mason (2nd) 0.18 No. 240
Man mulia 1.8 No. 200
Woman mulia 1.4 No. 200
Extra mulia 0.7 No. 200

Carriage
(i)
 Chips 0.96 Cum 506
Sand 0.48 Cum 211.6
Cement 1.72 Qtnl 16.9

Over head charges 7.50% of (a+b+c)

Contractor's Profit @ 7.50%
Royalty
Chips 0.96 Cum 98.78
Sand 0.48 Cum 27.44

Total amount : (a+b+c+d+e+f+g) for 1 cum

Rate per cum
Add WCT @4%
Add Labour cess @ 1%
TOTAL
Say

Supply & placement of hard granite stone

32a Crush stone of size ranging between 27mm to 37m 1.21 Cum 1058

Labour
Man mulia 3 No. 200
Woman mulia 2 No. 200
Total for 2.83 cum
rate per cum
Carriage
Hard granite stone 1.21 Cum 506

Over head charges 7.50% of (a+b+c)

Contractor's Profit @ 7.50%
Royalty
Hard granite stone 1.21 Cum 98.78

Total amount : (a+b+c+d+e+f+g) for 1 cum

Rate per sqm for 100mm thk.
Add WCT @4%
Add Labour cess @ 1%
TOTAL
Say

12mm thick Cement plaster (1:4) over brick

masonry
18 Sand 0.015 Cum 49
Cement 0.0543 Qtnl 619.73

Labour
Mason (2nd) 0.14 No. 240
Man mulia 0.07 No. 200
Woman mulia 0.05 No. 200

Carriage
Sand 0.015 Cum 211.6
Cement 0.0543 Qtnl 16.9

Over head charges 7.50% of (a+b+c)

Contractor's Profit @ 7.50%
Royalty
Sand 0.015 Cum 27.44

Total amount : (a+b+c+d+e+f+g) for 1 sqm

Add WCT @4%
Add Labour cess @ 1%
TOTAL
Say

Cement washing two coat over plastered

suface (Data for 93 m2)
Cement 1.5015 Qtnl 619.73

Labour
Painter (Iind) 1 No. 240
woman mulia 1.63 No. 200

Carriage
Cement 1.5015 Qtnl 16.9

Over head charges 7.50% of (a+b+c)

Contractor's Profit @ 7.50%
Total amount : (a+b+c+d+e+f+g) for 93 sqm
Rate per sqm
Add WCT @4%
Add Labour cess @ 1%
TOTAL
Say

Structural steel such as tees, angles channels and

R.S. joists 1.05 Qntl 4260
LABOUR:
Fitter (grade 1) 0.5 Day 260
Blacksmith 2nd class 0.75 Day 240
Beldar 1 Day 200
Priming coat
Rate as per Item Number 13.50.3 of SH: 3 sqm 27
Sundries 20.67 LS 1.78
 Add contractor OHP @ 15%
Carriage 1.05 Qntl 16.9
Total for 100 kg
Rate per Kg
Add Labour cess @ 1%
TOTAL
Say

MS Chequered plate
Cost of MS plate 1 kg 42.17
Add contractor OHP @ 15%
Total
Add Labour cess @ 1%
Total material rate
Fitting, fixing 1 kg 15.5
Rate per kg
Add WCT @4%
TOTAL
Say

Painting with Synthetic enamel paint (2 coats

with 1 coat of primer)
Painter (spl class) 0.5 No. 260
Man mulia 0.5 No. 200

Over head charges 7.50% of (a+b+c)

Contractor's Profit @ 7.50%
Total amount : (a+b+c+d+e+f+g) for 9.3 sqm
Rate per sqm
102 wood primer 0.075 kg 139.17
Rate per sqm
Add WCT @4%
Add Labour cess @ 1%
TOTAL

Painter (spl class) 1.25 No. 260

Man mulia 1.1 No. 200

Over head charges 7.50% of (a+b+c)

Contractor's Profit @ 7.50%
Total amount : (a+b+c+d+e+f+g) for 9.3 sqm
Rate per sqm
105 enamel paint 0.125 Ltr 190.17
Rate per sqm
Add WCT @4%
Add Labour cess @ 1%
 TOTAL
Total rate with primer
Say

Providing and laying in trenches galvanized

mild steel tubes (heavy grade) of 15mm dia

15mm dia GI Pipe 10 RM 73.89

Tube fittings & wastage @ 2%
White lead,hemp oil etc @ 1%
Plumber Fitter(S) 0.08 No. 240
Male worker 0.16 No. 200
TOTAL
Add Contractor's Profit & Overhead charges @
15%
TOTAL for 10 meter
Rate per meter
Add WCT @ 4%
Labour Cess @ 1%

Say

Providing and laying in trenches galvanized

mild steel tubes (heavy grade) of 20mm dia
15mm dia GI Pipe 10 RM 94.36
Tube fittings & wastage @ 2%
White lead,hemp oil etc @ 1%
Plumber Fitter(S) 0.08 No. 240
Male worker 0.16 No. 200
TOTAL
Add Contractor's Profit & Overhead charges @
15%
TOTAL for 10 meter
Rate per meter
Add WCT @ 4%
Labour Cess @ 1%

Say

Fixing of water meters (Domestic Type) - 15mm

dia
a Material:
15mm dia Water meter 1 Each 655
15mm dia brass Stop cock 1 Each 165
15mm jam Nut 1 Each 6
b Labour
 Plumber Fitter 0.33 Each 240
Helper to plumber or fitter 0.33 Each 220
Add joining materials @ 2% 2% of 151.8
a+b
c Add CPOH @ 15% 15%
a+b+c
Rate for Each
Add WCT @ 4%
Labour Cess @ 1%

Say

Fixing of water meters (Domestic Type) - 20mm

dia
a Material:
20mm dia Water meter 1 Each 837
20mm dia brass Stop cock 1 Each 215
20mm jam Nut 1 Each 7
b Labour
Plumber Fitter 0.33 Each 240
Helper to plumber or fitter 0.33 Each 220
Add joining materials @ 2% 2% of 151.8
a+b
c Add CPOH @ 15% 15%
a+b+c
Rate for Each
Labour Cess @ 1%

Say

Dewatering
Consider 5HP pump for 8 hours, total 40 HP-Hour
Dewatering pump - 5HP 8 hour 59
Pump Helper 1 day 220
Total
Add CPOH @ 15% 15%
TOTAL for 40 HP-hour
Rate per HP-hour
Labour Cess @ 1%
Rate per HP-hour
Say

Supplying all labour and tools and plants for

cutting of the following type of roads and
mending good the damages - Cement concrete
road
Data for 4.88 mtrs.
 Labour Charges for cutting
Plumber Fitter(S) 1.500 nos 240.00
Male worker(Unskilled) 2.00 nos 200.00
For redoing Male worker 2.50 nos 200.00

Add O.H.C.@ 7.5% 1260.00

Add Contractor profit.@ 7.5% 1260.00
For 4.88
For 1.00
Add Labour cess @ 1.0%

Say

Filling foundation & plinth with sand

19 Sand (washed & screened) 100 Cum 44

Labour
Man mulia 12.36 No. 200

Carriage
Sand 100 Cum 211.6

Over head charges 7.50% of (a+b+c)

Contractor's Profit @ 7.50%
Royalty
Sand 100 Cum 27.44

Total amount : (a+b+c+d+e+f+g) for 100 cum

Rate per cum
Add Labour cess @ 1%
Add WCT @4%
TOTAL
Say

C:C:(1:3:6) using 4cm. Size H.G. stone chips

including the cost of all materials labour T&P
sundries etc complete
37.b 4cm size CB metal 0.96 Cum 742
18 Sand (washed & screened) 0.48 Cum 49
Cement 2.29 Qtnl 619.73

Labour
Mason (2nd) 0.18 No. 240
Man mulia 1.8 No. 200
Woman mulia 1.4 No. 200
Extra mulia 0.7 No. 200
 Carriage
(i)
Chips 0.96 Cum 506
Sand 0.48 Cum 211.6
Cement 2.29 Qtnl 16.9

Over head charges 7.50% of (a+b+c)

Contractor's Profit @ 7.50%
Royalty
Chips 0.96 Cum 98.78
Sand 0.48 Cum 27.44

Total amount : (a+b+c+d+e+f+g) for 1 cum

Rate per cum
Add WCT @4%
Add Labour cess @ 1%
TOTAL
Say

C:C:(1:2:4) using 12mm. Size H.G. stone chips

including the cost of all materials labour T&P
sundries etc complete
37.b 12 mm chips 0.9 Cum 1100
18 Sand (washed & screened) 0.45 Cum 49
Cement 3.23 Qtnl 619.73

Labour
Mason (2nd) 0.68 No. 240
Man mulia 3.2 No. 200
Woman mulia 1.4 No. 200

Carriage
(i)
Chips 0.9 Cum 506
Sand 0.45 Cum 211.6
Cement 3.23 Qtnl 16.9

Over head charges 7.50% of (a+b+c)

Contractor's Profit @ 7.50%
Royalty
Chips 0.9 Cum 98.78
Sand 0.45 Cum 27.44

Total amount : (a+b+c+d+e+f+g) for 1 cum

Rate per cum
Add WCT @4%
Add Labour cess @ 1%
TOTAL
Say
 3,200.00
3,200.00
480.00
480.00
7,360.00

4,300.00
4,300.00
645.00
645.00
9,890.00

4,200.00
4,600.00
660.00
660.00
10,120.00

6,706.00
6,706.00
1,005.90
1,005.90
15,423.80

10,698.45
106.98
21.40
128.38
1.28
129.67
129.67

10,698.45
7,132.30
71.32

0.71
72.04
72.04
 156.40
23.46
179.86
1.80
181.66
181.66

1,610.00 1000 nos.

13.72
619.73
2,243.45

91.00
252.00
592.00
935.00
238.38
238.38

249.34 1000 nos.

59.25
16.90

-
7.68
3,988.39

39.88
4,028.27
4,028.27

712.32
23.52
1,065.94
1,801.78

43.20
360.00
280.00
140.00
823.20
 485.76
101.57
29.07
616.40
196.87
196.87

94.83
13.17
108.00
3,743.12
3,743.12

37.43
3,780.55
3,780.55

1,280.18
1,280.18

600.00
400.00
1,000.00
353.36

612.26
612.26
122.52
122.52

119.52
119.52
2,610.35
261.04

2.61
263.65
263.65

0.74
33.65 619.73
34.39

33.60
 14.00
10.00
57.60

3.17
0.92
4.09
6.90
6.90

0.41
0.41
110.29

1.10
111.39
111.39

930.52
930.52

240.00
326.00
566.00

25.38
25.38
112.24
112.24
1,746.38
18.78

0.19
18.97
18.97

4,473.00

130.00
180.00
200.00

81.00
36.79
5,100.79
765.12
17.75
5,883.66
58.84
0.59
59.42
59.42

42.17
6.33
48.50
0.48
48.98
15.50
64.48

64.48
64.48

130.00
100.00

17.25
17.25
264.50
28.44
10.44
38.88

0.39
39.27

325.00
220.00

40.88
40.88
626.75
67.39
23.77
91.16

0.91
 92.08
131.34
131.34

738.90
14.78
7.39
19.20
32.00
812.27
121.84

934.11
93.41

0.93
94.34
94.34

943.60
18.87
9.44
19.20
32.00
1,023.11
153.47

1,176.57
117.66

1.18
118.83
118.83

-
165.00
6.00
 79.20
72.60
3.04
325.84
48.88
374.71
374.70

3.75
378.45
378.45

-
215.00
7.00

79.20
72.60
3.04
376.84
56.53
433.36
433.40
4.33
437.73
437.73

472
220
692
103.80
795.80
19.90
0.20
20.09
20.09
 360.00
400.00
500.00
1,260.00
94.50
94.50
1,449.00
296.93
2.97
299.90
299.90

4,400.00
4,400.00

2,472.00

2,472.00

21,160.00
21,160.00
185.40
185.40

2,744.00
2,744.00
31,146.80
311.47
3.11
-
314.58
314.58

712.32
23.52
1,419.18
2,155.02

43.20
360.00
280.00
140.00
 823.20

485.76
101.57
38.70
626.03
223.37
223.37

94.83
13.17
108.00
4,158.98
4,158.98

41.59
4,200.57
4,200.57

990.00
22.05
2,001.73
3,013.78

163.20
640.00
280.00
1,083.20

455.40
95.22
54.59
605.21
307.27
307.27

88.90
12.35
101.25
5,417.98
5,417.98
 54.18
5,472.16
5,472.16
WCT 0%