TENNIS AND SKATING COURT DHA PHASE VIII

CONTRACT No- DHA-8-MISC-1

CA # DHA/CA/D & C /19/2016

RATE ANALYSIS
UNSUITABLE MATERIAL
LENGTH = 317 FEET
WIDTH = 62.5 FEET
DEPTH = 2.25 FEET
TOTAL QTY = 1262 cum
S.No DISCRIPTION UNIT QTY RATE AMOUNT
Removal of unsuitable material / garbage
1 and disposal from creek vista to cum 1262 1200 1514400
Graveyard (5 km)

Grand Total 1514400

contractor overhead & profet 20% 302880

Sub - total 1817280

income tex 7.5% 136296

Total 1953576
 TENNIS AND SKATING COURT DHA PHASE VIII
CONTRACT No- DHA-8-MISC-1
CA # DHA/CA/D & C /19/2016

RATE ANALYSIS
Natural Ground Compaction (NGC)
LENGTH = 317 FEET
WIDTH = 62.5 FEET
TOTAL QTY = 1841 sqm
S.No DISCRIPTION UNIT QTY RATE AMOUNT
Natural Ground Compaction by roller with
1 optimum moisture content to achieve sqm 1841 105 193305
minimum density.

Grand Total 193305

contractor overhead & profet 20% 38661

Sub - total 231966

income tex 8.11% 18812.4426

Total 250778.4426
p
 TENNIS AND SKATING COURT DHA PHASE VIII
CONTRACT No- DHA-8-MISC-1
CA # DHA/CA/D & C /19/2016

RATE ANALYSIS
Practice Wall Plaster 17 feet height
LENGTH = 60 FEET
WIDTH = 7 FEET
TOTAL QTY = 39 sqm
S.No DISCRIPTION UNIT QTY RATE AMOUNT

Tennis Practice wall plaster upto 17ft height

1 with double scaffolding at one time , no joint sqm 39 750 29250
double layer (extra 7 feet height)

Grand Total 29250

contractor overhead & profet 20% 5850

Sub - total 35100

income tex 8.11% 2846.61

Total 37946.61
 TENNIS AND SKATING COURT DHA PHASE VIII
CONTRACT No- DHA-8-MISC-1
CA # DHA/CA/D & C /19/2016

RATE ANALYSIS
Pigment Flooring for skating court
(Ressi color hardener for decorative concrete floor product by RESSICHEM PVT Ltd)
4 kg / cum
Total area of skating court = 301 sqm
TOTAL QTY = 1240 kg
S.No DISCRIPTION UNIT QTY RATE AMOUNT

Tennis Practice wall plaster upto 17ft height

1 with double scaffolding at one time , no joint kg 1240 200 248000
double layer (extra 7 feet height)

Grand Total 248000

contractor overhead & profet 20% 49600

Sub - total 297600

income tex 7.5% 24135.36

Total 321735.36
 TENNIS AND SKATING COURT DHA PHASE VIII
CONTRACT No- DHA-8-MISC-1
CA # DHA/CA/D & C /19/2016

RATE ANALYSIS
12 feet Height Chain Link Fence
LENGTH = 60 FEET
HEIGHT = 4 feet
TOTAL QTY = 66.91 SQM
S.No DISCRIPTION UNIT QTY RATE AMOUNT

Providing and Fixing Chain Link Fence extra 4

1 kg 66.91 2750 184002.5
feet height

Grand Total 184002.5

contractor overhead & profet 20% 36800.5

Sub - total 220803

income tex 8.11% 17907.1233

Total 238710.1233
 TENNIS AND SKATING COURT DHA PHASE VIII
CONTRACT No- DHA-8-MISC-1
CA # DHA/CA/D & C /19/2016

RATE ANALYSIS
RCC PIPE 200 mm DIA BY KHALID PIPE INDUSTRIES
TOTAL 19 PIPES
PIPE LENGTH = 8 FT
TOTAL QTY = 66.91 SQM
S.No DISCRIPTION UNIT QTY RATE AMOUNT

Providing RCC pipe 200mm dia including

1 RM 66.91 2750 184002.5
loading with unloading crain

Grand Total 184002.5

contractor overhead & profet 20% 36800.5

Sub - total 220803

income tex 8.11% 17907.1233

Total 238710.1233
 TENNIS AND SKATING COURT DHA PHASE VIII
CONTRACT No- DHA-8-MISC-1
CA # DHA/CA/D & C /19/2016

RATE ANALYSIS
RCC PIPE 200 mm DIA BY KHALID PIPE INDUSTRIES
Length = 48 feet
excevation depth = 5.5 ft
width = 3 ft
S.No DISCRIPTION UNIT QTY RATE AMOUNT
1 Excevation cum 22.42 0

Providing and laying RCC pipe 200mm dia

2 including cutting,fitting and jointing with RM 14.5
rubber ring

Grand Total 0

contractor overhead & profet 20% 0

Sub - total 0

income tex 8.11% 0

Total 0
 TENNIS AND SKATING COURT DHA PHASE VIII
CONTRACT No- DHA-8-MISC-1
CA # DHA/CA/D & C /19/2016

RATE ANALYSIS
PRACTICE WALL BLOCK MESONARY
Length = 60 feet
width = 1 feet
height = 7 feet
Total QTY = 11.89 cum
S.No DISCRIPTION UNIT QTY RATE AMOUNT

Wire Mesh fixed on tennis practice wall for

1 plaster work including scaffolding woodeb sqm 11.89 16000 190240
planks upto 17 ft

Grand Total 190240

contractor overhead & profet 20% 38048

Sub - total 228288

income tex 7.5% 17121.6

Total 245409.6
 TENNIS AND SKATING COURT DHA PHASE VIII
CONTRACT No- DHA-8-MISC-1
CA # DHA/CA/D & C /19/2016

RATE ANALYSIS
FENCE TENSION WIRE
External Fence Length = (317')2 = 634 RFt
Internal Fence length = (60')3 = 180 RFt
Total Length = 814 RFt
Total "4"No's of tension Wire
Total QTY = 3256 RFt
S.No DISCRIPTION UNIT QTY RATE AMOUNT

providing and Fixing Tension Wire on Chain

1 Rft 3256 125 407000
Link Fence

Grand Total 407000

contractor overhead & profet 20% 81400

Sub - total 488400

income tex 7.5% 36630

Total 525030