Rate Analysis (KAPCO Kot Addu)

Earthwork Unit: 100 Cft

Sr. No. Description Qty Unit Rate (Rs) Amount (Rs)

1 Foundation Layout 100 C.ft 1 100.00
2 Excavator 100 C.ft 3.5 350.00
Manual Excavation including
3 levelling, dressing & 100 C.ft 0.5 50.00
compacting etc
4 Soil Disposal 100 C.ft 3 300.00

Grand Total: Rs. 800.00

5 Add O.H & Profit 25% % -- 200.00

Rate for C.ft 100 Rs 1000.00

Rate for 1 C.ft Rs. 10.00

Rounded Rate for 1 C.ft Rs. 10

Termite Proofing: Total Quantity 100 Sft

Spraying anti-termite liquid

Sr. No. Description Qty Unit Rate (Rs) Amount (Rs)

1 Antitermite proofing 100 Sft 7.5 750.00
Wastage 5% 37.50
Total: 787.50

2 Add O.H & Profit 25% % -- 196.88

Rate for SFT 100 Rs 984.38

Rate for 1 S.ft Rs. 9.84

Rounded Rate for 1 S.ft Rs. 10

Analysis Page 1
 Rate Analysis (KAPCO Kot Addu)

PCC 1:4:8 Total Quantity 100 Cft

PCC under foundation. (Concrete 1:4:8) OP Cement. Chenab Sand. Margalla Crush

Sr. No. Description Qty Unit Rate (Rs) Amount (Rs)

1 Cement 9.48 Bags 515 4880.62
2 Sand 47.38 C.ft 22 1042.46
3 Crush 94.77 C.ft 30 2843.08
4 Formwork (Wooden) 25 Sft 20 500.00
Wastage 5% 463.31
Total (A) 9729.46

5 Labor I/c T & P 100 C.ft 25 2500.00

Total (B) 2500.00

Grand Total (A + B) Rs. 12229.46

6 Add O.H & Profit 25% % -- 3057.37

Rate for CFT 100 Rs 15286.83

Rate for 1 C.ft Rs. 152.87

Rounded Rate for 1 C.ft Rs. 155

Analysis Page 2
 Rate Analysis (KAPCO Kot Addu)

RCC Columns Unit: 100 Cft

(Concrete 1:1.5:3) OP Cement. 50% Chenab Sand & 50% Lawrencepur sand. Margalla Crush

Sr. No. Description Qty Unit Rate (Rs) Amount (Rs)

1 Cement 22.4 Bags 525 11760.00
2 Chenab sand 22 C.ft 28 616.00
3 Lawrencepur sand 22 C.ft 50 1100.00
4 Crush 88 C.ft 62 5456.00
Wastage 5% 946.60
Total (A) 19878.60

Formwork. Steel shutteirng.

Fair-face and leak-proof steel
5 325 C.ft 50 16250.00
plates. Including folding and
joint.
6 Labor I/c T & P 100 C.ft 35 3500.00
Total (B) 19750.00

Grand Total (A + B) Rs. 39628.60

7 Add O.H & Profit 25% % -- 9907.15

Rate for 100 C.ft Rs. 49535.75

Rate for 1 C.ft Rs. 495.36

Rounded Rate for 1 C.ft Rs. 495

RCC Walls & Foundation Unit: 100 Cft

(Concrete 1:2:4) OP Cement. 50% Chenab Sand & 50% Lawrencepur sand. Margalla Crush

Sr. No. Description Qty Unit Rate (Rs) Amount (Rs)

1 Cement 17.6 Bags 525 9240.00
2 Chenab sand 22 C.ft 28 616.00
3 Lawrencepur sand 22 C.ft 50 1100.00
4 Crush 88 C.ft 62 5456.00
Wastage 5% 820.60
Total (A) 17232.60

Fair-face Steel formwork for

4 267 Sft 50 13350.00
RCC walls

5 Labor I/c T & P 100 C.ft 35 3500.00

Total (B) 16850.00

Grand Total (A + B) Rs. 34082.60

6 Add O.H & Profit 25% % -- 8520.65

Rate for 100 C.ft Rs. 42603.25

Rate for 1 C.ft Rs. 426.03

Rounded Rate for 1 C.ft Rs. 425

Analysis Page 3
 Rate Analysis (KAPCO Kot Addu)

RCC Slabs Unit: 100 Cft

(Concrete 1:2:4) OP Cement. 50% Chenab Sand & 50% Lawrencepur sand. Margalla Crush

Sr. No. Description Qty Unit Rate (Rs) Amount (Rs)

1 Cement 17.6 Bags 525 9240.00
2 Chenab sand 22 C.ft 28 616.00
3 Lawrencepur sand 22 C.ft 50 1100.00
4 Crush 88 C.ft 62 5456.00
Wastage 5% 820.60
Total (A) 17232.60
Formwork. Steel shutteirng.
Fair-face and leak-proof steel
5 200 Sft 50 10000.00
plates. Including folding and
6 Labor I/c T & P
joint. 100 C.ft 40 4000.00
Total (B) 14000.00
Total (A+B): 31232.60

7 Additional due to height 5% % -- 1561.63

Total (C) 1561.63

Grand Total (A + B + C) Rs. 32794.23

8 Add O.H & Profit 25% % -- 8198.56

Rate for 100 C.ft Rs. 40992.79

Rate for 1 C.ft Rs. 409.93

Rounded Rate for 1 C.ft Rs. 410

RCC Beams & Lintels Unit: 100 Cft

(Concrete 1:2:4) OP Cement. 50% Chenab Sand % 50% Lawrencepur sand. Margalla Crush

Sr. No. Description Qty Unit Rate (Rs) Amount (Rs)

1 Cement 17.6 Bags 525 9240.00
2 Chenab sand 22 C.ft 28 616.00
3 Lawrencepur sand 22 C.ft 50 1100.00
4 Crush 88 C.ft 62 5456.00
Wastage 5% 820.60
Total (A) 17232.60
Formwork. Steel shutteirng.
Fair-face and leak-proof steel
5 325 Sft 50 16250.00
plates. Including folding and
6 Labor
joint. I/c T & P 100 C.ft 40 4000.00
Total (B) 20250.00
Total (A+B): 37482.60

7 Additional due to height 5% % -- 1874.13

Total (C) 1874.13

Grand Total (A + B + C) Rs. 39356.73

8 Add O.H & Profit 25% % -- 9839.18

Analysis Page 4
Rate Analysis (KAPCO Kot Addu)

Rate for 100 C.ft Rs. 49195.91

Rate for 1 C.ft Rs. 491.96

Rounded Rate for 1 C.ft Rs. 490

Analysis Page 5
 Rate Analysis (KAPCO Kot Addu)

Steel Unit: 1000 Kg

Modal Steel / City Steel. Grade 60 Deformed.

Sr. No. Description Qty Unit Rate (Rs) Amount (Rs)

1 Material cost 1000 Kg 86 86000.00
2 Binding Wire 8 Kg/Ton Steel 110 880.00
3 Transportatiom 1000 Kg 1 1000.00
4 Loading & Unloading 1000 Kg 0.5 500.00
Wastage 5% 4419.00
Total (A) 92799.00

5 Labor I/c T & P 1000 Kg 5 5000.00

Total (B) 5000.00

Grand Total (A + B) Rs. 97799.00

6 Add O.H & Profit 25% % -- 24449.75

Rate for 1000 Kg Rs. 122248.75

Rate for 1 Kg Rs. 122.25

Rounded Rate for 1 Kg Rs. 122

Chemical Treatment: Unit: 100 Sft

As per specifications:

Sr. No. Description Qty Unit Rate (Rs) Amount (Rs)

1 Chemical Treatment 100.00 Sft 70 7000.00
Wastage 5% 350.00
Total: 7350.00

2 Add O.H & Profit 25% % -- 1837.50

Rate for 100 S.ft Rs. 9187.50

Rate for 1 S.ft Rs. 91.88

Rounded Rate for 1 S.ft Rs. 92

Analysis Page 6
 Rate Analysis (KAPCO Kot Addu)

Water Proofing Unit: 100 Sft

Plaster 1:3 C/S mixed with puddlo & applied on inner surfaces of tank walls, with chipsing applied on it.

Sr. No. Description Qty Unit Rate (Rs) Amount (Rs)

1 Cement 1.44 Bags 525 756.00
2 Sand (Chenab) 5.40 C.ft 28 151.20
3 Cement Slurry for bonding 0.30 Bags 525 157.50
4 Puddlo (5kg/cement bag) 7.20 Kg 125 900.00
Wastage 5% 98.24
Total (A) 2062.94

5 Labor I/c T & P 100 Sft 15 1500.00

Total (B) 1500.00

Grand Total (A + B) Rs. 3562.94

6 Add O.H & Profit 25% % -- 890.73

Rate for 100 S.ft Rs. 4453.67

Rate for 1 S.ft Rs. 44.54

Rounded Rate for 1 S.ft Rs. 45

Chipsing Unit: 100 Sft

Terrazo finish

Sr. No. Description Qty Unit Rate (Rs) Amount (Rs)

1 Cement 2.46 Bags 525 1293.60
2 Chips 6.16 Cft 225 1386.00
Wastage 5% 133.98
Total (A) 2813.58

3 Labor I/c T & P 100 Sft 15 1500.00

Total (B) 1500.00
Total (A + B) 4313.58

4 Additional due to height 5% % -- 215.68

Total (C) 215.68

Grand Total (A + B +C) Rs. 4529.26

5 Add O.H & Profit 25% % -- 1132.31

Rate for 100 S.ft Rs. 5661.57

Rate for 1 S.ft Rs. 56.62

Rounded Rate for 1 S.ft Rs. 55

Analysis Page 7
 Rate Analysis (KAPCO Kot Addu)

Water Stopper: Unit: 100 Rft

Sr. No. Description Qty Unit Rate (Rs) Amount (Rs)

1 Water stopper (9" wide) 100 Rft 100 10000.00

Wastage 5% 500.00
Total (A) 10500.00

2 Labor I/c T & P 100 C.ft 5 500.00

Total (B) 500.00

Grand Total (A + B) Rs. 11000.00

3 Add O.H & Profit 25% % -- 2750.00

Rate for 100 R.ft Rs. 13750.00

Rate for 1 R.ft Rs. 137.50

Rounded Rate for 1 R.ft Rs. 135

Brick Work Unit: 100 Cft

Brick work in super structure in 1:5 C:S mortar for 4 1/2" & 9" thick walls. OP Cement, Chenab sand.

Sr. No. Description Qty Unit Rate (Rs) Amount (Rs)

1 Bricks (1800 Psi) 1350 No. 8.5 11475.00
2 Cement 4.00 Bags 525 2100.00
3 Sand 25.00 C.ft 28 700.00
Wastage 5% 713.75
Total (A) 14988.75

4 Labor I/c T & P 100 C.ft 33 3300.00

Total (B) 3300.00

Grand Total (A + B) Rs. 18288.75

5 Add O.H & Profit 25% % -- 4572.19

Rate for 100 C.ft Rs. 22860.94

Rate for 1 C.ft Rs. 228.61

Rounded Rate for 1 C.ft Rs. 228

Analysis Page 8
 Rate Analysis (KAPCO Kot Addu)

Flooring (Brick Ballast): Unit: 100 Sft

1-1/2" to 2" gauge brick ballast mixed with 25% sand.

Sr. No. Description Qty Unit Rate (Rs) Amount (Rs)

1 Brick ballast 17 Cft 25 425.00
2 Sand 5.00 C.ft 28 140.00
3 Compacting 100.00 C.ft 2 200.00
Wastage 5% 38.25
Total (A) 803.25

4 Labor I/c T & P 100 C.ft 3 300.00

Total (B) 300.00

Grand Total (A + B) Rs. 1103.25

5 Add O.H & Profit 25% % -- 275.81

Rate for 100 S.ft Rs. 1379.06

Rate for 1 S.ft Rs. 13.79

Rounded Rate for 1 S.ft Rs. 13

Flooring (Base Floor): Unit: 100 Sft

1-1/2"-2" Thick PCC 1:2:4
(Concrete 1:2:4) OP Cement. Chenab Sand. Margalla Crush
Sr. No. Description Qty Unit Rate (Rs) Amount (Rs)
1 Cement 2.93 Bags 525 1540.00
2 Sand 7.33 C.ft 28 205.33
3 Crush 14.67 C.ft 62 909.54
Wastage 5% 132.74
Total (A) 2787.62

4 Labor I/c T & P 100 C.ft 12 1200.00

Total (B) 1200.00

Grand Total (A + B) Rs. 3987.62

5 Add O.H & Profit 25% % -- 996.90

Rate for 100 S.ft Rs. 4984.52

Rate for 1 S.ft Rs. 49.85

Rounded Rate for 1 S.ft Rs. 50

Analysis Page 9
 Rate Analysis (KAPCO Kot Addu)

Wall Plastering: Unit: 100 Cft

Plaster 1:4 C/S. OP Cement. Chenab sand.

Sr. No. Description Qty Unit Rate (Rs) Amount (Rs)

1 Cement 1.00 Bags 525 525.00
2 Sand 4.00 C.ft 28 112.00
3 Cement Slurry for bonding 0.25 Bags 525 131.25

Wastage 5% 38.41
Total (A) 806.66

4 Labor 100 C.ft 14 1400.00

5 Folding 100 Cft 4 400.00
Total (B) 1800.00

6 Additional due to height 5% % --- 90.00

Total (C) 90.00

Grand Total (A + B +C) Rs. 2696.66

7 Add O.H & Profit 25% % -- 674.17

Rate for 100 C.ft Rs. 3370.83

Rate for 1 C.ft Rs. 33.71

Rounded Rate for 1 C.ft Rs. 34

Roof Water Proofing: Unit: 100 Sft

Sr. No. Description Qty Unit Rate (Rs) Amount (Rs)

1 Bitumen layers 100 Sft 20 2000.00
2 Polythene sheet 100 Sft 3.5 350.00
Wastage 5% 117.50
Total (A) 2467.50

3 Labor 100 C.ft 6 600.00

Total (B) 600.00

Grand Total (A + B +C) Rs. 3067.50

4 Add O.H & Profit 25% % -- 766.88

Rate for 100 S.ft Rs. 3834.38

Rate for 1 S.ft Rs. 38.34

Rounded Rate for 1 S.ft Rs. 38

Analysis Page 10
 Rate Analysis (KAPCO Kot Addu)

Roof Insulation: Unit: 100 Sft

Jumbolon Sheet

Sr. No. Description Qty Unit Rate (Rs) Amount (Rs)

1 Jumbolon sheet 100.00 Sft 37 3700.00
Wastage 5% 185.00
Total: 3885.00

2 Add O.H & Profit 25% % -- 971.25

Rate for 100 S.ft Rs. 4856.25

Rate for 1 S.ft Rs. 48.56

Rounded Rate for 1 S.ft Rs. 48

Roof Insulation: Unit: 100 Sft

Puddle Clay 4" Thick

Sr. No. Description Qty Unit Rate (Rs) Amount (Rs)

1 Puddle Clay 100.00 Sft 2 200.00
Wastage 5% 10.00
Total (A) 210.00

2 Labor I/c T & P 100 C.ft 2 200.00

Total (B) 200.00

Grand Total (A + B) Rs. 410.00

3 Add O.H & Profit 25% % -- 102.50

Rate for 100 S.ft Rs. 512.50

Rate for 1 S.ft Rs. 5.13

Rounded Rate for 1 S.ft Rs. 5

Roof Insulation: Unit: 100 Sft

Tile

Sr. No. Description Qty Unit Rate (Rs) Amount (Rs)

1 Brick Tile 356.00 Sft 7 2492.00
2 Base plaster 100 Sft 10 1000.00
3 Grouting 100 Sft 4 400.00
Wastage 5% 194.60
Total (A) 4086.60

4 Labor I/c T & P 100 C.ft 4 400.00

Total (B) 400.00

Grand Total (A + B +C) Rs. 4486.60

5 Add O.H & Profit 25% % -- 1121.65

Rate for 100 S.ft Rs. 5608.25

Analysis Page 11
Rate Analysis (KAPCO Kot Addu)

Rate for 1 S.ft Rs. 56.08

Rounded Rate for 1 S.ft Rs. 56

Analysis Page 12
1 4 8 13
1 2 4 7
1 1.5 3 5.5