Analysis of Rates

Pacca Brick Work (1:3) Unit of Work 100.00 Cft

(In Foundation)
Sr. # Description Unit Qty. Rate Amount
A Materials
i 1st Class Bricks No's 1,350.00 12.00 16200
ii Gray Cement Bags 6.00 1,050.00 6300
iii Sand Cft 22.50 35.00 787.5
Sub Total (A) 23,287.50
B Labor
i Mason No's 1.50 1,300.00 1,950.00
ii Helper (Skilled Cooly) No's 3.00 1,000.00 3,000.00
Sub Total (B) 4,950.00
Grand Total (A+B) 28,237.50
C Surplus
1 5% Wastage 5.00% 1,411.88
2 11.6% Income Tax 11.60% 3,275.55
3 13% (Overhead 10% & HSE 3%) 13.00% 3,670.88
4 10% Contractor Profit 10.00% 2,823.75
Total 11,182.05
Estimate Cost For 100 Cft 39,419.55
Per Cft Cost 394.20
(In Super Structure Up to 3rd Floor)
Sr. # Description Unit Qty. Rate Amount
A Materials
i 1st Class Bricks No's 1,350.00 12.00 16200
ii Gray Cement Bags 6.00 1,150.00 6900
iii Sand Cft 22.50 35.00 787.5
Sub Total (A) 23,887.50
B Labor
i Mason No's 3.00 1,300.00 3,900.00
ii Helper (Skilled Cooly) No's 6.00 1,000.00 6,000.00
Sub Total (B) 9,900.00
Grand Total (A+B) 33,787.50
C Surplus
1 5% Wastage 5.00% 1,689.38
2 11.6% Income Tax 11.60% 3,919.35
3 10% (Overhead 10% & HSE 3%) 13.00% 4,392.38
4 10% Contractor Profit 10.00% 3,378.75
7% Scaffolding Arrangement 7.00% 2,365.13
Total 15,744.98
Estimate Cost For 100 Cft 49,532.48
Per Cft Cost 495.32