Original Estimate Amount(OEA): 847114.23 % Difference of OCA wrt to OEA: -0.

27318984 ("-" implies to below estimate)

Original Contract Amount(OCA): 844800.00

Original Contract Amount New Contract Amount after

Description Original Cost Estimate in NRs Revised Cost Estimate (till date) in NRs
Item No. Unit in NRs this Variation in NRs
of Items

Quantity Rate Amount Quantity Rate Amount Rate Amount Rate Amount
1 2 3 4 5 6 7 8 9 11 12 13 14

1 A m3 2040.00 90.05 183,702.00 4,450.00 90.05 400,722.50 100.00 204,000.00 100.00 445,000.00

2 B m3 801.00 828.23 663,412.23 500.00 828.23 414,115.00 800.00 640,800.00 800.00 400,000.00

Total sum excluding PS 847114.23 814837.50 844800.00 845000.00

VAT 13% 110124.84 105928.87 109824.00 109850.00
GRAND TOTAL 957239.07 920766.37 954624.00 954850.00

% Difference of RCA wrt RCE 3.70165831

Reasonalble Contract Amount: 812611.447

Porfit/ Loss for GON: -32388.55 ("-" implies to loss)