civil rate anyl.xls
-
Upload
muhammad-junaid -
Category
Documents
-
view
268 -
download
4
Transcript of civil rate anyl.xls
-
8/14/2019 civil rate anyl.xls
1/72
RATE OF MATERIALS & LABOURS Rate AnalysisSaturday, November 09, 2013 Project:-
Engr.Muhammad Akhtar Khan MCSE.DAE (CIVIL) Work:-
S.No. Description Unit Ref Rate MKT.Rate Rem
Binding Wire Kgs inding 100.00 100
Bitumen 10/20 (B.B) Kgs bb 28 28
Bitumen 80/100 (B.A) Kgs ba 24.00 24
Brick Ballast Cft ballast 20.00 20
Bricks No. bri 45.00 45
Brick's Tiles No. bt 3.60 3.6
Bond Tiles Kgs 45.00 45
Carriage Cemment Bag ccem 5 5
Carriage Crush 100 Cft ccru 2000 2000
Carriage Steel Ton csteel 2000 2000
Carriage Timber 100 Cft ctim 800 800
Cement Gray Bag cem 290.00 290
Cement White 40KG Bag wcem 510.00 510
Ceramic Tile Sq.m ct 450.00 450
Chips Cft chi 55.00 55
Crush Dina Cft cd 35.00 35
Crush Margalah Cft cm 45.00 45
Crush Sargodha Cft cs 45.00 45
Earth Cft earth 3.50 3.5
Felt Paper SFT felt 4.00 4
Hessain Cloth Rft cloth 3.50 3.5
Kassu Cft kas 5.00 5
Kerosene Oil Lit koil 37.00 37
Khaprale No. aprale 10.00 10
Labr. Bahishti Day lbh 250 250
Labr. Beldar Day lbd 300 300
Labr. Black SmithDay
lbst 400400
Labr. Carpenter Day lcarp 600 600
Labr. Coolie Day lcool 350 350
Labr. Mason 2nd. Class Day lmsc 500 500
Labr. Mason 1st. Class Day lmfc 600 600
Labr. Mate Day lmatt 650 650
Labr. Mistry Day lmist 700 700
M.Crush Cft mcru 30.00 30
Engr.Mak
Page No.1
-
8/14/2019 civil rate anyl.xls
2/72
Marble Strip Rft mstr 5.00 5
Over Head % oh 20.00 20
Over Head - II ( For special work) % ohh 35.00 35
Over Head @ Steel % hsteel 20.00 20
Per-Cast Slab SFT recast 82.60 82.6
Pigments Kgs pigm 300.00 300
Polish Sft polish 4.00 4
Polytheen Sheet Kgs poly 125.00 125
Sand Ston 1/2" Thick Sft prem 104.00 104
Sand Chanab Cft san 25.00 25
Sand L.P. Cft lpsan 38.00 38
Sand Local Cft sanloc 8.00 8
Shuttering Sft sutt 13.00 13
Shuttering Rate for Beam And Lintel " sbl 17.85 17.85 Rs.17.85/Sft
Shuttering Rate for Columns " scol 17.85 17.85 Rs.17.85/Sft
Shuttering Rate for Foundation (Ordinary) " sof 9.28 9.28 Rs.9.28/Sft
Shuttering Rate for 1 F.Face " sff 17.85 17.85 Rs.17.85/Sft
Shuttering Required for 100 Cft F.Face (Slab,Projection) SFT shsb 0.00 0 200 Sft
Shuttering Required for 100 Cft For Beam And Lintel " shbl 345.00 345 300 Sft
Shuttering Required for 100 Cft For Columns " shcol 400.00 400 400 Sft
Shuttering Required for 100 Cft in Foundation " shf 100.00 100 100 Sft
Steel 40-G M.ton steel 55000.00 55000
Steel 60-G M.ton steeel 55000.00 55000
T&P. Concrete Mixer H.L Day conhl 4000 4000
T&P. Concrete Mixer S.L Day consl 6000 6000
T&P. Vibrator Day vibt 5000 5000
Thermopour Sq.M ther 206.00 206
Tile Ceramic Sft tcram 20 20
Tile Granite " tgran 600 600
Tile Porcelain " tporcl 450 450
Tile Tufe Pawer No. tuff 10.00 10
Turi "Wheat husk" Kgs turi 3.50 3.5
Wastage- A % wa 5.00 5
Wastage @ Steel % was 3.00 3
Wastage- B (For Cement Plaster only) % wb 5.00 5
Water Charges % charg 1.5 1.5
Wood For Heat Kgs wood 4.00 4
Wood Pertal Cft woodp 1500 1500
Page No.2
-
8/14/2019 civil rate anyl.xls
3/72
Page No.3
-
8/14/2019 civil rate anyl.xls
4/72
1 P.C.C. 1:4:8 Engr.Mak
Based:- 100 CFTS.No. Description Qty. Unit Rate Amount Remarks
1 Cement 9.47 Bag 290.00 2746.302 Sand 47.38 Cft 25.00 1184.503 Crush 94.76 Cft 45.00 4264.20
Total 8195.00Wastage 5 409.75Labour L.S 600.00T&P L.S 100.00Shuttering 100 Sft 9.28 928.00Total 10232.75
O.H + Profit + I.Tax 20 2046.55
Total 12279.30
Rate Per Cft i.c Shuttering. 122.79 / Cft. w/o shutt 9304.75Rate Per Cu.m i.c Shuttering. 4337.05 /Cu.m oh 1860.95Rate with out Shuttering 3944 /Cu.m total 11165.70
2 P.C.C. 1:3:6 Engr.Mak
Based:- 100 CFTS.No. Description Qty. Unit Rate Amount Remarks
1 Cement 12.32 Bag 290.00 3572.802 C.Sand 23.10 Cft 25.00 577.503 L. Sand 23.10 Cft 38.00 877.804 Crush 92.40 Cft 45.00 4158.00
Total 9186.10Wastage 5 459.31Labour L.S 800.00T&P L.S 150.00Shuttering 100 Sft 9.28 928.00Curring Charges L.S 50Total 11573.41
O.H + Profit + I.Tax 20 2314.68
Total 13888.09
Rate Per Cft i.c Shuttering. 139 / Cft. w/o shutt 10645.41Rate Per Cu.m i.c Shuttering. 4905 /Cu.m oh 2129.081Rate with out Shuttering 4512 /Cu.m total 12774.49
-
8/14/2019 civil rate anyl.xls
5/72
3 R.C.C. 1:2:4 (Slab and Projections) Engr.Mak
Based:- 100 CFTS.No. Description Qty. Unit Rate Amount Remarks
1 Cement 17.6 Bags 290.00 5104.002 C.Sand 22.00 Cft 25.00 550.003 L. Sand 22.00 Cft 38.00 836.004 Crush 88.00 Cft 45.00 3960.00
Total 10450.00Wastage 5 522.50Labour L.S 800.00T&P L.S 150.00Shuttering 0 Sft 17.85 0.00Curring Charges L.S 50Total 11972.50O.H + Profit + I.Tax 20 2394.50
Total 14367.00
Rate Per Cft i/c Shuttering. 144 / Cft. w/o shutt 11972.50Rate Per Cu.m i/c Shuttering. 5074 /Cu.m oh 2394.5Rate Per Cu.m w/o Shuttering 5074 /Cu.m total 14367.00
4 R.C.C. 1:2:4 ( In foundation ) Engr.Mak
Based:- 100 CFTS.No. Description Qty. Unit Rate Amount Remarks
1 Cement 17.6 Bag 290.00 5104.002 C.Sand 22.00 Cft 25.00 550.003 L. Sand 22.00 Cft 38.00 836.004 Crush 88.00 Cft 45.00 3960.00
Total 10450.00Wastage 5 522.50Labour L.S 500.00T&P L.S 150.00Shuttering 100 Sft 9.28 928.00Curring Charges L.S 50
Total 12600.50O.H + Profit + I.Tax 20 2520.10
Total 15120.60
Rate Per Cft i.c Shuttering. 151 / Cft. w/o shutt 11672.50Rate Per Cu.m i.c Shuttering. 5341 /Cu.m oh 2334.5Rate Per Cu.m w/o Shuttering 4947 /Cu.m total 14007.00
-
8/14/2019 civil rate anyl.xls
6/72
5 R.C.C. 1:2:4 (Beam and Lintel) Engr.Mak
Based:- 100 CFTS.No. Description Qty. Unit Rate Amount Remarks
1 Cement 17.6 Bag 290.00 5104.002 C.Sand 22.00 Cft 25.00 550.003 L. Sand 22.00 Cft 38.00 836.004 Crush 88.00 Cft 45.00 3960.00
Total 10450.00Wastage 5 522.50Labour L.S 1000.00T&P L.S 150.00Shuttering 345 Sft 17.85 6158.25Curring Charges L.S 50Total 18330.75O.H + Profit + I.Tex 20 3666.15
Total 21996.90
Rate Per Cft i.c Shuttering. 220 / Cft. w/o shutt 12172.50Rate Per Cu.m i.c Shuttering. 7769 /Cu.m oh 2434.5Rate Per Cu.m w/o Shuttering 5159 /Cu.m total 14607.00
6 R.C.C. 1:1-1/2:3 ( Columns ) Engr.Mak
Based:- 100 CFTS.No. Description Qty. Unit Rate Amount Remarks
1 Cement 22.4 Bag 290.00 6496.002 C.Sand 21.00 Cft 25.00 525.003 L. Sand 21.00 Cft 38.00 798.004 Crush 84.00 Cft 45.00 3780.00
Total 11599.00Wastage 5 579.95Labour L.S 1000.00T&P L.S 150.00Shuttering 400 Sft 17.85 7140.00Curring Charges L.S 50Total 20518.95
O.H + Profit + I.Tex 20 4103.79
Total 24622.74
Rate Per Cft i.c Shuttering. 246 / Cft. w/o shutt 13378.95Rate Per Cu.m i.c Shuttering. 8697 /Cu.m oh 2675.79Rate Per Cu.m w/o Shuttering 5671 /Cu.m total 16054.74
-
8/14/2019 civil rate anyl.xls
7/72
7 R.C.C. 1:1-1/2:3 (Beam and Lintel) Engr.Mak
Based:- 100 CFTS.No. Description Qty. Unit Rate Amount Remarks
1 Cement 22.4 Bag 290.00 6496.002 C.Sand 21.00 Cft 25.00 525.003 L. Sand 21.00 Cft 38.00 798.004 Crush 84.00 Cft 45.00 3780.00
Total 11599.00Wastage 20 2319.80Labour L.S 1000.00T&P L.S 150.00Shuttering 345 Sft 17.85 6158.25Curring Charges L.S 50Total 21277.05O.H + Profit + I.Tex 20 4255.41
Total 25532.46
Rate Per Cft i.c Shuttering. 255 / Cft. w/o shutt 15118.80Rate Per Cu.m i.c Shuttering. 9018 /Cu.m oh 3023.76Rate Per Cu.m w/o Shuttering 6408 /Cu.m total 18142.56
-
8/14/2019 civil rate anyl.xls
8/72
-
8/14/2019 civil rate anyl.xls
9/72
-
8/14/2019 civil rate anyl.xls
10/72
-
8/14/2019 civil rate anyl.xls
11/72
-
8/14/2019 civil rate anyl.xls
12/72
-
8/14/2019 civil rate anyl.xls
13/72
-
8/14/2019 civil rate anyl.xls
14/72
-
8/14/2019 civil rate anyl.xls
15/72
3
-
8/14/2019 civil rate anyl.xls
16/72
BOQ ITEM NO. BASED= 100 CFT
S/N DESCRIPTION UNIT QTY RATE AMOUNT
MATERIAL 1 CEMENT PORTLAND GREY TON 0.95 5510 5234.50
2 SAND LAWRANCEPUR CFT 41 38 1558.00
3 CRUSH AGGREGATE CFT 82 45 3690.00
4 CARRIAGE TON 0.86 680 584.80
TOTAL 11067.3
WASTAGE % 5 553.37
11620.67
LABOUR
1 MASON 2ND CLASS DAY 0.5 550 275.00
2 CONCRETE LIFTER DAY 0.5 350 175.00
3 COOLIE DAY 5 300 1500.00
4 BAHISHTI WITH MASHK DAY 1.5 350 525.00
5 MATE DAY 1 500 500
6 CONCRETE MIXER/LIFT DAY 0.25 6000 1500
7 VIBRATOR CHARGES LS 100
TOTAL 4575.00
MISCELLANEOUS
1WOOD PERTAL SCANTLING/PLANKS=1/20
TIMESCFT 103.27 1500 7745.25
2 SAWING CHARGES CFT 103.27 90 464.72
3 CARPENTER DAY 2.75 600 1650.00
4 BELDAR DAY 3.5 300 1050.00
5 CARRIAGE TIMBER UPTO 10-MILES CFT 0.94 800 37.60
6 SUNDRIES/MISC. LS 300.00
7 SUNDRIES/LABOUR LS 350.00
TOTAL 11597.57
GRAND TOTAL
CONTRACTOR PROFIT=WATER CHARGES =INCOME TAX =O.H./MISC. =H. OFFICE EXPENSES =
% 20
NET TOTAL RS
RCC 3000 PSI (Cylindrical strength) FOR STAIRS & SLAB 7THICK
-
8/14/2019 civil rate anyl.xls
17/72
RATE PER CFT CFT
BOQ RATE PER CFT CFT
Engr.Mak
-
8/14/2019 civil rate anyl.xls
18/72
REMARKS
11620.67
4575.00
11597.565
27793.23
5558.646
33351.876
-
8/14/2019 civil rate anyl.xls
19/72
333.52
-
8/14/2019 civil rate anyl.xls
20/72
BOQ ITEM NO. BASED= 100 CFT
S/N DESCRIPTION UNIT QTY RATE AMOUNT
MATERIAL 1 CEMENT PORTLAND GREY TON 0.95 4500 4275
2 SAND LAWRANCEPUR CFT 41 38 1558
3 CRUSH AGGREGATE CFT 83 45 3735.00
4 CARRIAGE TON 0.95 5 95.00
TOTAL 9663
WASTAGE % 5 483.15
10146.15
LABOUR
1 MASON 2ND CLASS DAY 0.25 500 125.00
2 CONCRETE LIFTER DAY 0.5 350 175.00
3 CONCRETE LIFTER DAY 0.5 350 175.00
4 COOLIE DAY 5 350 1750.00
5 BAHISHTI WITH MASHK DAY 0.75 250 187.50
6 MATE DAY 0.25 650 162.5
7CONCRETE MIXER & VIBRATOR CHARGES(HIRE CHARGES)
DAY 0.15 6000 900
TOTAL 3475.00
MISCELLANEOUS
1WOOD PERTAL SCANTLING/PLANKS=1/20
TIMESCFT 30.21 1500 2265.75
2 SAWING CHARGES CFT 30.21 90 135.95
3 CARPENTER DAY 1 600 600.00
4 BELDAR DAY 1.75 300 525.00
5 CARRIAGE TIMBER UPTO 5-MILES CFT 0.27 800 10.80
6 SUNDRIES/MISC. LS 500.00
7 SUNDRIES/LABOUR LS 100.00
TOTAL 4137.495GRAND TOTAL
CONTRACTOR PROFIT=WATER CHARGES =INCOME TAX =O.H./MISC. =H. OFFICE EXPENSES =
% 20
NET TOTAL RS
RCC 3000 PSI (Cylindrical strength) FOR FOUNDATION (RAFT)
-
8/14/2019 civil rate anyl.xls
21/72
RATE PER CFT CFT
BOQ RATE PER CFT CFT
Engr.Mak
-
8/14/2019 civil rate anyl.xls
22/72
REMARKS
10146.15
3475.00
4137.49517758.645
3551.729
21310.374
-
8/14/2019 civil rate anyl.xls
23/72
213.10
-
8/14/2019 civil rate anyl.xls
24/72
BASED= 1000 CFT
S/N DESCRIPTION UNIT QTY RATE AMOUNT
1 BELDAR DAY 10.5 300 3150
2 COOLIE DAY 5 350 1750
3 BAHISTI DAY 0.16 250 40.00
4 SUNDRIES/LABOUR LS 20
TOTAL 4960
CONTRACTOR PROFIT=WATER CHARGES =INCOME TAX =O.H./MISC. =H. OFFICE EXPENSES =
20 992
GRAND TOTAL 5952
RATE PER CFT CFT RS 5.95
Engr.Mak
EXCAVATION
-
8/14/2019 civil rate anyl.xls
25/72
REMARKS
-
8/14/2019 civil rate anyl.xls
26/72
BOQ ITEM NO BASED= 100 SFT
S/N DESCRIPTION UNIT QTY RATE AMOUNT
MATERIAL 1 MORTAR (CEMENT SAND1:3) CFT 5.84 120 700.8
2 SCAFFOLDING LS 50
TOTAL 750.8
LABOUR
1 PLASTERER 1ST CLASS DAY 0.43 600 258.00
2 PLASTERER 2ND CLASS DAY 0.43 500 215.00
3 BELDAR DAY 0.04 300 12.00
4 COOLIE DAY 0.87 350 304.50
5 BAHISHTI WITH MASHK DAY 0.08 250 20.00
6 SUNDRIES/LABOUR LS 50
TOTAL 859.50
TOTAL
ADD 10% FOR SCAFFOLING UPTO ANY FLOOR % 10
TOTAL
CONTRACTOR PROFIT=WATER CHARGES =INCOME TAX =O.H./MISC. =H. OFFICE EXPENSES =
% 20
GRAND TOTAL RS
RATE PER SFT SFT
BOQ RATE PER SFT SFT
Engr.Mak
1/2 THICK CEMENT PLASTER 1:3 C/S MORTAR
-
8/14/2019 civil rate anyl.xls
27/72
-
8/14/2019 civil rate anyl.xls
28/72
BOQ ITEM NO BASED= 1 CWT
S/N DESCRIPTION UNIT QTY RATE AMOUNT
1 M.S. STEEL 60-GRADE INCLUDING LABOUR CWT 1 2794.92 2794.92
2 CARRIAGE UPTO 5-MILES TON 0.05 2000 100
3 GI WIRE 18 TO 20 BWG LBS 0.73 140 102.20
4 CC CHAIR/BINDING WIRE LS 100
TOTAL 3097.12
CONTRACTOR PROFIT=WATER CHARGES =INCOME TAX =O.H./MISC. =H. OFFICE EXPENSES =
20 619.424
GRAND TOTAL 3716.54
RATE FOR 1-KG KG RS 73.17
BOQ RATE FOR 1-KG KG RS
REINFORCEMENT HIGH TENSILE STEEL GRADE 60
-
8/14/2019 civil rate anyl.xls
29/72
REMARKS
-
8/14/2019 civil rate anyl.xls
30/72
BOQ ITEM NO. BASED= 100 SFT
S/N DESCRIPTION UNIT QTY RATE AMOUNT
MATERIAL 1
GRANITE CUT TO SIZE I/C INCLUDINGWASTAGE
SFT 100 600 60000
2 BAILGARI/GUM/GUM RESIN/TILE BOND LS 200
3 CARTAGE OF CEMENT LS 160
4 MORTAR INCLUDING WASTAGE CFT 12.5 120 1500.00
5 WHITE CEMENT (PIDC) KG 7 510 89.25
6 GREY PORTLAND CEMENT BAG 1.8 290 522.00
7 22-SWG WIRE MESH SFT 135 40 5400.00
8 CEMENT MORTAR FOR WALL PLASTER CFT 8.76 120 1051.20
TOTAL 68922.45
LABOUR/HIRE CHARGES
1 CHISELLER DAY 0.5 250 125.00
2 TILE LAYER DAY 3 700 2100.00
3 BELDAR DAY 4 300 1200.00
4 COOLIE DAY 3 350 1050.00
5 WALL PLASTERER DAY 2 600 1200.00
6 MISTRY DAY 0.25 700 175.00
7 BLACKSMITH DAY 0.5 400 200.00
8 BAHISHTI WITH MASHK DAY 0.25 250 62.50
9 SUNDRIES/MISC. LS 150.00
10 EXTRA TO 1ST FLOOR LIFT LS 2500.00
11 EXTRA FOR SCAFFOLDING LS 170.00
TOTAL 8932.50
TOTAL
CONTRACTOR PROFIT=WATER CHARGES =
INCOME TAX =O.H./MISC. =H. OFFICE EXPENSES =
% 20
GRAND TOTAL RS
RATE PER SFT SFT
BOQ RATE PER SFT SFT
GRANITE 24X24X3/4 ON WALLS
-
8/14/2019 civil rate anyl.xls
31/72
REMARKS
68922.45
8932.50
77854.95
15570.99
93425.94
934.26
-
8/14/2019 civil rate anyl.xls
32/72
BOQ. ITEM NO. BASED= 100 SFT
S/N DESCRIPTION UNIT QTY RATE AMOUNT
MATERIAL 1
GRANITE CUT TO SIZE I/C INCLUDINGWASTAGE
SFT 100 680 68000
2 BAILGARI/GUM/GUM RESIN/TILE BOND LS 200
3 CARTAGE OF CEMENT LS 160
4 MORTAR INCLUDING WASTAGE CFT 12.5 120 1500.00
5 WHITE CEMENT (PIDC) KG 7 510 89.25
6 GREY PORTLAND CEMENT BAG 1.8 290 522.00
7 CONCRETE BASE 1.5 INCHES THICK I/C LABOU SFT 100 35 3500.00
TOTAL 73971.25LABOUR/HIRE CHARGES
1 CHISELLER DAY 0.5 650 325.00
2 FLOOR GRINDER WITH MACHINE (HIRE CHARG NOS 0.16 1100 176.00
3 TILE LAYER DAY 2 700 1400.00
4 BELDAR DAY 2 300 600.00
5 COOLIE DAY 2 350 700.00
6 FLOOR GRINDER DAY 1 300 300.00
7 MISTRY DAY 0.25 700 175.00
BAHISHTI WITH MASHK DAY 0.25 250 62.50
SUNDRIES/MISC. LS 150.00
EXTRA TO 1ST FLOOR LIFT LS 2500.00
TOTAL 6388.50
TOTAL
CONTRACTOR PROFIT=WATER CHARGES =INCOME TAX =O.H./MISC. =H. OFFICE EXPENSES =
% 20
GRAND TOTAL RS
RATE PER SFT SFT
BOQ RATE PER SFT SFT
GRANITE 24X24X3/4 FOR FLOOR
-
8/14/2019 civil rate anyl.xls
33/72
-
8/14/2019 civil rate anyl.xls
34/72
BOQ. ITEM NO. BASED= 100 CFT
S/N DESCRIPTION UNIT QTY RATE AMOUNT
MATERIAL
1 BRICKS HAND MOULDED NO 1450 45 65250
2 MORTAR SAND/CEMENT 1:5 CFT 20 85 1700
TOTAL 66950
LABOUR
1 MASON DAY 2.50 600 1500.00
2 BELDAR DAY 1.00 300 300.00
3 BAHISHTI WITH MASHK DAY 0.06 250 15.00
4 MISTRI DAY 0.12 700 84.00
5 SCAFFOLDING CHARGES LS 150.00
6 SUNDRIES/MISC. LS 80
TOTAL 2129.00
CONTRACTOR PROFIT=WATER CHARGES =INCOME TAX =O.H./MISC. =H. OFFICE EXPENSES =
% 20
GRAND TOTAL RS
RATE PER SFT SFT
BOQ RATE PER SFT SFT
BRICK MASONRY 9 THICK& ABOVE IN CM 1:5 IN SUPER STRUCTURE
-
8/14/2019 civil rate anyl.xls
35/72
REMARKS
66950
2129.00
69079.00
13815.80
82894.80
828.95
-
8/14/2019 civil rate anyl.xls
36/72
1 Brick Work 1:4 C.S.M UP TO F.F.L Engr.Mak
Based:- 100 CFTS.No. Description Qty. Unit Rate Amount Remarks
1 Bricks 1350 Nos. 45.00 60750.002 Cement 4.8 Bags 290.00 1392.003 Sand 24 Cft 25.00 600.00
Total 62742.00Wastage 5 3137.10Labour L.S 1000.00T&P L.S 50.00
Total 66929.10
O.H + Profit + I.Tax 20 13385.82Total 80314.92
Rate for per CFT 803 / CFTRate for per Cu.m 28367 / Cu.m
A) 460 mm Thick 13049 / Sq.mB) 345 mm Thick 9787 / Sq.mC) 230 mm Thick 6524 / Sq.mD) 115 mm Thick 3262 / Sq.m
2 Brick Work 1:4 C.S.M UP TO F.F.L Sft. Rate Engr.Mak
Based:- 100 SFTS.No. Description Qty. Unit Rate Amount Remarks
1 Bricks 1519 Nos. 45.00 68355.002 Cement 5.4 Bags 290.00 1566.003 Sand 27 Cft 25.00 675.00
Total 70596.00Wastage 5 3529.80Labour L.S 1000.00T&P L.S 175.00
Total 75300.80O.H + Profit + I.Tax 20 15060.16
Total 90360.96
B.Work 345 mm Thick 9726 / Sq..m
Rate = Sq.m
345 mm Thick
-
8/14/2019 civil rate anyl.xls
37/72
3 Brick Work 1:4 C.S.M UP TO F.F.L SFt. Rate Engr.Mak
Based:- 100 SFTS.No. Description Qty. Unit Rate Amount Remarks
1 Bricks 1020 Nos. 45.00 45900.002 Cement 3.6 Bags 290.00 1044.003 Sand 18 Cft 25.00 450.00
Total 47394.00Wastage 5 2369.70Labour L.S 800.00T&P L.S 175.00
Total 50738.70
O.H + Profit + I.Tax 20 10147.74Total 60886.44
B.work 230 mm Thick 609 / SFTB.work 230 mm Thick 6551 / Sq.m
4 Brick Work 1:4 C.S.M Above F.F.L Engr.Mak
Based:- 100 SFTS.No. Description Qty. Unit Rate Amount Remarks
1 Bricks 1519 Nos. 45.00 68355.002 Cement 5.4 Bags 290.00 1566.003 Sand 27 Cft 25.00 675.00
Total 70596.00Wastage 5 3529.80Labour L.S 1500.00T&P L.S 100.00
Total 75725.80
O.H + Profit + I.Tax 20 15145.16Total 90870.96
B.work 345 mm Thick 909 / SftB.work 345 mm Thick 9781 / Sq.m
230 mm Thick
345 mm Thick
-
8/14/2019 civil rate anyl.xls
38/72
5 Engr.Mak
Based:- 100 SFTS.No. Description Qty. Unit Rate Amount Remarks
1 Bricks 1013 Nos. 45.00 45585.002 Cement 3.6 Bags 290.00 1044.003 Sand 27 Cft 25.00 675.00
Total 47304.00Wastage 5 2365.20Labour L.S 1000.00T&P L.S 100.00
Total 50769.20
O.H + Profit + I.Tax 20 10153.84Total 60923.04
Rate for 230 mm Thick 609 / SftRate for 230 mm Thick 6555 / Sq.m
6 Engr.Mak
Based:- 100 SFT.S.No. Description Qty. Unit Rate Amount Remarks
1 Bricks 506 Nos. 45.00 22770.002 Cement 1.80 Bags 290.00 522.003 Sand 9.00 Cft 25.00 225.00
Total 23517.00Wastage 5 1175.85Labour L.S 600.00T&P L.S 100.00
Total 25392.85
O.H + Profit + I.Tax 20 5078.57Total 30471.42
Rate for 115 mm Thick 305 / SftRate for 115 mm Thick 3279 / Sq.m
Brick Work 230 mm Thick 1:4 C.S.M Above F.F.L
Brick Work 115 mm Thick 1:4 C.S.M Above F.F.L
-
8/14/2019 civil rate anyl.xls
39/72
7 Brick Work 1:6 C.S.M UP TO F.F.L Engr.Mak
Based:- 100 CFTS.No. Description Qty. Unit Rate Amount Remarks
1 Bricks 1350 Nos. 45.00 60750.002 Cement 3.5 Bags 290.00 1015.003 Sand 26 Cft 25.00 650.00
Total 62415.00Wastage 5 3120.75Labour L.S 1000.00T&P L.S 100.00
Total 66635.75
O.H + Profit + I.Tax 20 13327.15
Total 79962.90
Rate for per Cft 800 / CftRate for per Cu.m 28243 / Cu.m
Rate for per CFT or Cu.m
-
8/14/2019 civil rate anyl.xls
40/72
1 Special Brick Work 1:4 C.S.M+ Brick Powder at Parapet
Based:- 100 RFTS.No. Description Qty. Unit Rate Amount Remarks
1 S.Bricks 1 st Cores 280.00 Nos. 10.00 2800.00
2 S.Bricks 2 nd Cores 104.00 Nos. 10.00 1040.003 O.Brick 2 nd Cores 140.00 Nos. 4.00 560.004 S.Brick 3 rd Cores 280.00 Nos. 10.00 2800.005 O.Brick 3 rd Cores 140.00 Nos. 4.00 560.006 S.Brick 4 th Cores 280.00 Nos. 10.00 2800.007 O.Brick 4 th Cores 280.00 Nos. 4.00 1120.00
8 Cement 3.94 Bag 300.00 1182.009 Sand 50% 7.31 Cft 12.00 87.72
10 Brick Powder 50% 7.31 Cft 75.00 548.25Total 13497.97
Wastage 5.00 % 674.90
Labour 100.00 Rft 25.00 2500.00T& P L.S 350.00 350.00Curing Charges L.S 75.00 75.00Carage for 1504 Nos. Bricks L.S 500.00 500.00
TOTAL 17597.87
O.H + Profit + I.Tax 20 % 3519.57
Total 21117.44 Add Premium 4.5 % 950.28
22067.73Rate for per Rft 221 / RFT
Wastage at S.Brick 5 %
-
8/14/2019 civil rate anyl.xls
41/72
1 Engr.Mak
Based:- 100 SFTS.No. Description Qty. Unit Rate Amount Remarks
1 Cement 1.54 Bags 290.00 446.602 Sand 7.70 Cft 25.00 192.50
Total 639.10Wastage 5 31.96Labour L.S 400.00T&P L.S 100.00
Total 1171.06
O.H + Profit + I.Tax 20 234.21Total 1405.27
Rate for 20 mm Thick Cement Pilaster 14 / Sft
Rate for 20 mm Thick Cement Pilaster 151 / Sq.m
Cement Plaster ( 1:4 ) 20 mm Thick
-
8/14/2019 civil rate anyl.xls
42/72
1 Engr.Mak
Based:- 100 SFTS.No. Description Qty. Unit Rate Amount Remarks
1 Cement 3.95 Bags 290.00 1145.502 Sand 4.93 Cft 25.00 123.253 Crush 14.78 Cft 45.00 665.10
Total 1933.85Wastage 5 96.69Labour L.S 700.00T&P L.S 50.00
Total 2780.54
O.H + Profit + I.Tex 20 556.11Total 3336.65
Rate for 50 mm Thick Flooring 33 / SftRate for 50 mm Thick Flooring 359 / Sq.m
2 Engr.Mak
Based:- 100 SFTS.No. Description Qty. Unit Rate Amount Remarks
1 Cement 5.20 Bags 290.00 1508.002 Sand 6.50 Cft 25.00 162.503 Crush 19.40 Cft 45.00 873.00
0.00
Total 2543.50Wastage 5 127.18Labour L.S 700.00T&P L.S 50.00
Total 3420.68
O.H + Profit + I.Tax 20 684.14Total 4104.81
Rate for 50 mm Thick Flooring 41 / SftRate for 50 mm Thick Flooring 442 / Sq.m
Flooring 50 mm Thick ( 1:1:3 )
Flooring 65 mm Thick ( 1:1:3 )
-
8/14/2019 civil rate anyl.xls
43/72
3 Engr.Mak
Based:- 100 SFTS.No. Description Qty. Unit Rate Amount Remarks
1 Cement 6.16 Bags 290.00 1786.402 Sand 7.70 Cft 25.00 192.503 Crush 23.10 Cft 45.00 1039.50
Total 3018.40Wastage 5 150.92Labour L.S 700.00T&P L.S 50.00
Total 3919.32
O.H + Profit + I.Tax 20 783.86Total 4703.18
Rate for 50 mm Thick Flooring 47 / SftRate for 50 mm Thick Flooring 506 / Sq.m
4 Engr.Mak
Based:- 100 SFTS.No. Description Qty. Unit Rate Amount Remarks
1 Cement 2.82 Bags 290.00 817.802 Sand 7.04 Cft 25.00 176.003 Crush 14.78 Cft 45.00 665.10
Total 1658.90Wastage 5 82.95Labour L.S 700.00T&P L.S 50.00
Total 2491.85
O.H + Profit + I.Tax 20 498.37Total 2990.21
Rate for 50 mm Thick Flooring 30 / SftRate for 50 mm Thick Flooring 322 / Sq.m
Flooring 50 mm Thick ( 1:2:4 )
Flooring 75 mm Thick ( 1:1:3 )
-
8/14/2019 civil rate anyl.xls
44/72
5 Engr.Mak
Based:- 100 SFTS.No. Description Qty. Unit Rate Amount Remarks
1 Cement 4.40 Bags 290.00 1276.002 Sand 11.00 Cft 25.00 275.003 Crush 22.00 Cft 45.00 990.00
Total 2541.00Wastage 5 127.05Labour L.S 700.00T&P L.S 100.00
Total 3468.05
O.H + Profit + I.Tax 20 693.61Total 4161.66
Rate for 75 mm Thick Flooring 42 / SftRate for 75 mm Thick Flooring 448 / Sq.m
6 Engr.Mak
Based:- 100 SFTS.No. Description Qty. Unit Rate Amount Remarks
1 Cement 5.81 Bags 290.00 1684.902 Sand 14.52 Cft 25.00 363.003 Crush 29.04 Cft 45.00 1306.80
Total 3354.70Wastage 5 167.74Labour L.S 700.00T&P L.S 100.00
Total 4322.44
O.H + Profit + I.Tax 20 864.49
Total 5186.92Rate for 75 mm Thick Flooring 52 / SftRate for 75 mm Thick Flooring 558 / Sq.m
Flooring 75 mm Thick ( 1:2:4 )
Flooring 100 mm Thick ( 1:2:4 )
-
8/14/2019 civil rate anyl.xls
45/72
7 Engr.Mak
Based:- 100 SFTS.No. Description Qty. Unit Rate Amount Remarks
1 Cement 4.4 Bags 290.00 1276.002 Sand 11.00 Cft 25.00 275.003 Crush 22.00 Cft 45.00 990.004 M.Strip 100 Rft 5.00 500.00
Total 3041.00Wastage 5 152.05Labour L.S 1200.00T&P L.S 500.00
Total 4893.05
O.H + Profit + I.Tax 20 978.61Total 5871.66
Rate for 75 mm Thick Flooring 59 / SftRate for 75 mm Thick Flooring 632 / Sq.m
8 Engr.Mak
Based:- 100 SFTS.No. Description Qty. Unit Rate Amount Remarks
1 Cement 3.28 Bags 290.00 951.202 M.Cruch 8.20 Cft 45.00 369.003 M.Strip 100.00 Rft 5.00 500.00
Total 1820.20Wastage 5 91.01Labour L.S 1500.00T&P L.S 50.00Polish L.S 350.00
This is call from Analysis# 3, 50 mm Thick (1:2:4) 1658.90Total 5470.11
O.H + Profit + I.Tax 20 1094.02Total 6564.13
Rate for 25 mm Thick Flooring 66 / SftRate for 25 mm Thick Flooring 706 / Sq.m
Flooring 25 mm Thick ( 1:2 ) G-ToppingOver 50 mm Thick (1:2:4) with M.Strip
Flooring 75 mm Thick ( 1:2:4 )With M.Strip
-
8/14/2019 civil rate anyl.xls
46/72
9 Engr.Mak
Based:- 100 SFTS.No. Description Qty. Unit Rate Amount Remarks
1 Cement 3.28 Bags 290.00 951.202 M.Cruch 8.20 Cft 45.00 369.00
Total 1320.20Wastage 5 66.01Labour L.S 1200.00T&P L.S 50.00Polish 100 Sft 4.00 400.00
Total 3036.21
O.H + Profit + I.Tax 20 607.24
Total 3643.45Rate for 25 mm Thick Flooring 36 / SftRate for 25 mm Thick Flooring 392 / Sq.m
10 Engr.Mak
Based:- 100 SFTS.No. Description Qty. Unit Rate Amount Remarks
1 Cement 2.46 Bags 290.00 713.402 Chips 6.16 Bags 55.00 338.803 Marble Strip 100.00 Rft 5.00 500.004 Polish 100 Sft 4.00 400.00
Total 1952.20Wastage 5 97.61Labour L.S 1600.00T&P L.S 100.0050 mm Thick (1:2:4) 1658.90Total 5408.71
O.H + Profit + I.Tax 20 1081.74Total 6490.45
Rate for Terrazzo Flooring 65 / SftRate for Terrazzo Flooring 698 / Sq.m
Flooring TERRAZZO
Flooring 25 mm Thick ( 1:2 ) G-Topping OnlySTONOLITHIC
-
8/14/2019 civil rate anyl.xls
47/72
1 Engr.Mak
Based:- 100 SFTS.No. Description Qty. Unit Rate Amount Remarks
1 Bitumen 80/100 13.50 Kgs 24.00 324.00
2 Bitumen 10/20 31.50 Kgs 28.00 882.003 Hesian Cloth 100.00 Sft 3.50 350.004 Polythene Sheet 2.00 Kgs 125.00 250.005 Thermopour Sheet 25 Kg. 40 mm 100.00 Sft 206.00 20600.006 Earth 46.60 Cft 3.50 163.107 Turi 15.00 Kgs 3.50 52.508 Wood 40.00 Kgs 4.00 160.009 Kerosene oil 3.00 Lit 37.00 111.00
10 Cement 0.70 Bags 290.00 203.0011 Sand 3.00 Cft 25.00 75.0012 Brick Tiles 350.00 Nos. 3.60 1260.00
Total 24430.60Wastage 5 1221.53Labour L.S 600.00Carriage L.S 50.00Total 26302.13
O.H + Profit + I.Tex 20 5260.43Total 31562.56
Rate for Ceramic Flooring 316 / Sft
Rate for Ceramic Flooring 3396 / Sq.m
Water Proofing with 45 Kg Bitumen
-
8/14/2019 civil rate anyl.xls
48/72
2 Engr.Mak
Based:- 100 SFTS.No. Description Qty. Unit Rate Amount Remarks
1 Bitumen 80/100 9.75 Kgs 24.00 234.00
2 Bitumen 10/20 20.25 Kgs 28.00 567.003 Hesian Cloth 100.00 Sft 3.50 350.004 Polythene Sheet 1.00 Kgs 125.00 125.005 Earth 40.00 Cft 3.50 140.006 Turi 15.00 Kgs 3.50 52.507 Wood 40.00 Kgs 4.00 160.008 Kerosene oil 3.00 Lit 37.00 111.009 Cement 0.78 Bags 290.00 226.20
10 Sand 3.00 Cft 25.00 75.0011 Brick Tiles 350.00 Nos. 3.60 1260.00
Total 3300.70Wastage 5 165.04Labour L.S 450.00Carriage L.S 50.00T & P L.S 50.00Total 4015.74
O.H + Profit + I.Tex 20 803.15Total 4818.88
Rate for Ceramic Flooring 48 / Sft
Rate for Ceramic Flooring 519 / Sq.m
Water Proofing with 30 Kg Bitumen
-
8/14/2019 civil rate anyl.xls
49/72
3 Engr.Mak
Based:- 100 SFTS.No. Description Qty. Unit Rate Amount Remarks
1 Bitumen 80/100 9.75 Kgs 24.00 234.00
2 Bitumen 10/20 20.25 Kgs 28.00 567.00
3 Kerosene oil 3.00 Lit 37.00 111.00
4 Paper felt 100.00 SFT 4.00 400.00
5 Thermopour Sheet 9.29 Sq.m 206.00 1913.74
6 Polythene Sheet 2.00 Kgs 125.00 250.00
7 Earth 40.00 Cft 3.50 140.00
8 Wood 40.00 Kgs 4.00 160.00
9 Cement 1.80 Bags 290.00 522.00
10 Sand 11.25 Cft 25.00 281.25
11 Brick Tiles 350.00 Nos. 3.60 1260.00
Total 5838.99
Wastage 5 291.95Labour L.S 700.00
T & P L.S 100.00
Carriage L.S 100.00
Total 7030.94
O.H + Profit + I.Tax 25 1757.73
Total 8788.67
Cost Per Sft 88 / Sft
Cost Per Sq.m 946 / Sq.m
Water ProofingP/L water proofing & Insulation treatment in the following manners.
a) P/A primer coat of 80/100 Bitumen @ 3.00 Kg per % Sft with mixture of 3.00 Liters of Kerosene Oil.
e) P/L Thermopour Sheet 50 mm Thick Weighing 25.00 Kg per Cu.m density wrapped in polythene Sheet ( Weighing 100grams per Sq.m bags)f) P/L 75 mm Thick compacted earth over polythene sheet
g) P/L 38 mm thick burnt clay Tiles laid in (1:6) cement sand mortar over 75.mm thick compacted earth & grouting the burntclay Tiles with (1:6) cement sand mortar i/c making 125 mm x 125 mm chamfer in (1:4) cement send mortar with Beam andWall as per specifications.
d) P/A flood coat of 75 % 10/20 Bitumen & 25 %Bitumen 80/100 @ 15 Kgs per % Sft.
b)P/a Seal coat of 75 % 10/20 Bitumen & 25 % Bitumen 80/100 @ 12 Kg per % Sft
c)P/l paper felt with min. 75 mm over Lap.
-
8/14/2019 civil rate anyl.xls
50/72
1 Special Face Work with Sand Stone+ Marble Strip
Based:- 100 RFTS.No. Description Qty. Unit Rate Amount Remarks
1 Sand Stone 12"x4" 115.00 Nos. 104.00 11960.00
2 Wastage at Sand Stone 10.00 % 1196.003 Marble Strip 1"x1" (Top+Bottom) 200.00 Nos. 20.00 4000.004 Cement for 50 Sft Tile Work 0.93 Bag 290.00 269.705 Sand 4.64 CFT 25.00 116.00
Total-A 17541.70 Wastage at Total -A 5 % 877.09
Labour 100.00 Rft 25.00 2500.00T& P L.S 175.00 350.00Curing Charges L.S 75.00 75.00Carriage L.S 200.00 500.00
TOTAL 21843.79
O.H + Profit + I.Tax 20 % 4368.76
Total 26212.54 Add Premium 4.5 % 1179.56
27392.11Rate for per Rft 274 / RFT
2 Special Face Work with Sand Stone on wall w/o C.Plaster
Based:- 100 SFTS.No. Description Qty. Unit Rate Amount Remarks
1 Sand Stone 12"x 6" 1/2" Thick 100.00 Sft 104.00 10400.002 Wastage at Sand Stone 10.00 % 1040.003 Cement for 100 Sft 1.83 Bag 290.00 530.704 Bond 1.00 Kg 45.00 45.005 Pagment 0.25 Kg 300.00 75.00
Total-A 12090.70
Wastage at Total -A 5 % 604.54
1 Labour 100.00 Sft 16.00 1600.002 T& P L.S 175.00 175.003 Curing + Chiping Charges 100.00 Sft 2.00 200.004 Folding Fixing Only 100.00 Sft 2.00 200.005 Carriage 100.00 Sft 17.00 1700.00
-
8/14/2019 civil rate anyl.xls
51/72
TOTAL 16570.24
O.H + Profit + I.Tax 20 % 3314.05
Total 19884.28
Rate Per Sft 198.84
Say 199 / Sft
-
8/14/2019 civil rate anyl.xls
52/72
13
Based:- 1 Sq.mS.No. Description Qty. Unit Rate Amount Remarks
1 Ceramic Tiles 1.00 Sq.m 450.00 450.002 50 mm Thick (1:2)4) Any#11,1302/100x10 1.00 Sq.m 140.15 140.153 Cement 0.20 Bags 290.00 58.004 Sand 1.00 Cft 25.00 25.005 White cement 0.02 Bags 510.00 10.206 Pigment LS 300.00 5.00
Total 688.35Wastage 5 34.42Labour L.S 130.00Carriage L.S 10.00
Total 862.77
O.H + Profit + I.Tex 20 172.55Total 1035.32
Rate for Ceramic Flooring 96 / SftRate for Ceramic Flooring 1035 / Sq.m
14
Based:- 1 Sq.mS.No. Description Qty. Unit Rate Amount Remarks
1 Ceramic Tiles 1.00 Sq.m 450.00 450.002 Cement 0.20 Bags 290.00 58.003 Sand 1.00 Cft 25.00 25.005 White cement 0.02 Bag 510.00 10.206 Pigment L.S #NAME? #NAME?
Total #NAME?Wastage 5 #NAME?Labour L.S 130.00Carriage L.S 10.00
Total #NAME?
O.H + Profit + I.Tex 20 #NAME?Total #NAME?
Rate for Ceramic Tile on Walls #NAME? / SftRate for Ceramic Tile on Walls #NAME? / Sq.m
15
Ceramic Tiles ( On Floor )
Ceramic Tiles ( On Walls )
Imported Full Body Poreclain Tile 20"x20'' (Stile made)
-
8/14/2019 civil rate anyl.xls
53/72
Based:- 100 SFTS.No. Description Qty. Unit Rate Amount Remarks
A-1 Poreclian Tile 20"x20" Rs.700.0/Sq.m 100.00 SFT 65.05 6505.002 Grey Cement 2.16 Bags 290.00 626.403 Sand Chenab 5.20 Cft 10.00 52.004 White cement 0.10 Bags 510.00 51.005 Pigment (in Epoxy) LS 150.00 150.006 Labour Charges of Cutting in Diagional Shape L.S 500.00 500.00
Total 7884.40Wastage 5 394.22Cartage of Tiles L.S 200.00
Total-A 8478.62
B LABOURCutter Man for Tiles 1 Per Day 350.00 350.00
Masons 2 Per Day 400.00 800.00Coolies 4 Per Day 180.00 720.00Boohishti 0.5 Per Day 180.00 90.00
Total 1960.00 Add Sundries on "B" 10 196.00
TOTAL-B 2156.00
SUM A+B 10634.62
O.H + Profit + I.Tex 20 2126.92Total 12761.54
Premium #NAME? #NAME?
Total #NAME?
Rate for Ceramic Flooring #NAME? / SftRate for Ceramic Flooring #NAME? / Sq.m
16 Caramic Glazed Tile Work 13"x20'' (Stile Tile made)Flooring
Flooring
-
8/14/2019 civil rate anyl.xls
54/72
Based:- 100 SFTS.No. Description Qty. Unit Rate Amount Remarks
A-1 Ceramic Glazed Tile 13"x20" Rs.450.0/Sq.m 100.00 SFT 41.82 4182.002 Grey Cement 2.16 Bags 290.00 626.403 Sand Chenab 5.20 Cft 10.00 52.004 White cement 0.10 Bags 510.00 51.005 Pigment (in Epoxy) LS 150.00 150.006 Labour Charges of Cutting in Diagional Shape L.S 500.00 500.00
Total 5561.40Wastage 5 278.07Cartage of Tiles L.S 200.00
Total-A 6039.47
B LABOURCutter Man for Tiles 1 Per Day 350.00 350.00Masons 2 Per Day 400.00 800.00
Coolies 4 Per Day 180.00 720.00Boohishti 0.5 Per Day 180.00 90.00
Total 1960.00 Add Sundries on "B" 10 196.00
TOTAL-B 2156.00
SUM A+B 8195.47
O.H + Profit + I.Tex 20 1639.09Total 9834.56
Premium #NAME? #NAME?
Total #NAME?
Rate for Ceramic Flooring #NAME? / SftRate for Ceramic Flooring #NAME? / Sq.m
17
Based:- 1 Sq.m
Glazed Ceramic Tiles ( On Walls with Both Fancy Border)Tile Size=13"x20" Border= 13"x4" , 13"x2"
-
8/14/2019 civil rate anyl.xls
55/72
S.No. Description Qty. Unit Rate Amount Remarks
1 Ceramic Glazed Tiles 1.00 Sq.m 450.00 450.002 Cement 0.20 Bags 290.00 58.003 Sand 1.00 Cft 25.00 25.004 White cement 0.02 Bag 510.00 10.205 Pigment L.S 16.00 16.006 4" Fancy Border at W.H. Basin Level 1.51 Nos. 110.00 110.007 2" Fancy Border at Top 1.51 Nos. 150.00 150.00
Total 819.20Wastage 5 40.96Labour L.S 229.00Carriage L.S 25.00
Total 1114.16
O.H + Profit + I.Tex 20 222.83Total 1336.99
Premium #NAME? #NAME?Total #NAME?
Rate for Ceramic Glazed Tile with Fancy Border #NAME? / SftRate for Ceramic Glazed Tile with Fancy Border #NAME? / Sq.m
18
Based:- 1 Sq.mS.No. Description Qty. Unit Rate Amount Remarks
Glazed Ceramic Tiles ( On Walls with out Border )Tile Size=13"x20"
-
8/14/2019 civil rate anyl.xls
56/72
1 Ceramic Glazed Tiles 1.00 Sq.m 450.00 450.002 Cement 0.20 Bags 290.00 58.003 Sand 1.00 Cft 25.00 25.004 White cement 0.02 Bag 510.00 10.205 Pigment L.S 16.00 16.00
Total 559.20Wastage 5 27.96Labour L.S 229.00Carriage L.S 25.00
Total 841.16
O.H + Profit + I.Tex 20 168.23Total 1009.39
Premium #NAME? #NAME?
Total #NAME?Rate for Ceramic Glazed Tiles #NAME? / SftRate for Ceramic Glazed Tiles #NAME? / Sq.m
19
Based:- 100 RFTS.No. Description Qty. Unit Rate Amount Remarks
1 Fancy Ceramic Tiles Border 13"x4" 92.00 Nos. 150.00 13800.00
Fancy Border with Glazed Ceramic Tiles ( On walls)Tile Size=13"x4".
-
8/14/2019 civil rate anyl.xls
57/72
2 Cement 0.71 Bags 290.00 205.903 Sand 1.72 Cft 25.00 43.004 White cement 0.03 Bag 510.00 15.305 Pigment L.S 12.00 12.00
Total 14076.20Wastage 5 703.81Labour L.S 125.00Carriage L.S 75.00
Total 14980.01
O.H + Profit + I.Tex 20 2996.00Total 17976.01
Premium #NAME? #NAME?Total #NAME?
Rate for Fancy Glazed Ceramic Border 4" #NAME? / RFTRate for Fancy Glazed Ceramic Border 4" #NAME? / R.m
19
Based:- 100 RFTS.No. Description Qty. Unit Rate Amount Remarks
1 Fancy Ceramic Tiles Border 13"x2" 92.00 Nos. 110.00 10120.002 Cement 0.71 Bags 290.00 205.90
Fancy Border with Glazed Ceramic Tiles ( On walls)Tile Size=13"x2"
-
8/14/2019 civil rate anyl.xls
58/72
3 Sand 0.86 Cft 25.00 21.504 White cement 0.02 Bag 510.00 10.205 Pigment L.S 12.00 12.00
Total 10369.60Wastage 5 518.48Labour L.S 125.00Carriage L.S 75.00
Total 11088.08
O.H + Profit + I.Tex 20 2217.62Total 13305.70
Premium #NAME? #NAME?Total #NAME?
Rate for Fancy Glazed Ceramic Border 2" #NAME? / RFT
Rate for Fancy Glazed Ceramic Border 2" #NAME? / R.m
-
8/14/2019 civil rate anyl.xls
59/72
1 Kassu - GHASSO Engr.Mak25 % compect
Based:- 100 CFTS.No. Description Qty. Unit Rate Amount Remarks
1 Material Cost of Kassu 100.00 CFT 5.00 500.00
Total 500.0025 % Compation 25 125.00Total 625.00Wastage 5 25.00Labour for laying L.S 100.00Labour for compaction L.S 100.00
Total 850.00
O.H + Profit + I.Tax 20 170.00Total 1020.00
Cost per Cft 10 / CFTCost per Cq.m 360 / Cu.m
-
8/14/2019 civil rate anyl.xls
60/72
13 Engr.Mak
Based:- 100 SFTS.No. Description Qty. Unit Rate Amount Remarks
1 Cost of Perr-Cast Slab 1.00 SFT 82.60 82.602 Material for Joint Treatment 1.00 Sft 10.00 10.00
Total 92.60Wastage 5 4.63Labour for filling Joints L.S 5.00T and P L.S 2.00
Total 104.23
O.H + Profit + I. Tax 35 36.48
Total 140.71Cost per Sft 141 / SftCost per Sq.m 1514 / Sq.m
PRE-CAST SLABP/F in position PRE-CAST SLAB of approved quality i/c joint treatment wastage complete
-
8/14/2019 civil rate anyl.xls
61/72
1 Fixing Of KHAPPRALE Engr.Mak
Based:- 100 SFT
S.No. Description Qty. Unit Rate Amount Remarks
1 Cement for base Plaster. 1.7 Bag 290.00 493.00
2 Sand for Plaster 8 Cft 25.00 200.00
3 Cement for joint filling 0.2 Bag 290.00 58.00
4 Khapprale as approved 415 No. 10.00 4150.00
Total 4901.00
Wastage 5 245.05
Labour L.S 1500.00
T&P L.S 100.00
Carriage,Loading,Unloading L.S 300.00
Total 7046.05
O.H + Profit + I.Tax 20 1409.21
Total 8455.26
Rate Per SFT 84.55 /SFT. w/o shutt 6746.05
Rate Per Sq.m. 909.786 /Sq.m oh 1349.21
total 8095.26
over 20 mm thick cement plaster i.c joint filling complete.
-
8/14/2019 civil rate anyl.xls
62/72
1 Engr.Mak
Based:- 100 CFT
S.No. Description Qty. Unit Rate Amount Remarks
1 Brick Ballast 100.00 CFT 20.00 2000.00
2 Sand for Grouting 9.00 Cft 25.00 225.00
Total 2225.00
Wastage 5 111.25
Labour for making & laying complete L.S 300.00
Labour for compaction & grouting L.S 100.00
T & P L.S 50.00
Total 2786.25
O.H + Profit + I.Tax 20 557.25
Total 3343.50
Cost per Cft G-Floor 33 / CFT
Cost per Cq.m 1181 / Cu.m
a) Ist Floor (Add 7 % on G-Floor) 36 / CFT
b) 2nd Floor (Add 10 % on G-Floor) 37 / CFT
Brick Ballast
mixing with 20 % sand
-
8/14/2019 civil rate anyl.xls
63/72
1 Steel Reinforcement-40 G Engr.MakMiled / Tor
Based:- 1 TonS.No. Description Qty. Unit Rate Amount Remarks
1 Steel Reinforcement 1.00 Ton 55000.00 55000.00
2 Binding wire 10.00 Kgs 100.00 1000.00
Total 56000.00
Wastage 3 1680.00
Labour L.S 3500.00
Total 61180.00
O.H + Profit + I.Tax 20 12236.00Total 73416.00
Cost per Ton 73416 / Ton
-
8/14/2019 civil rate anyl.xls
64/72
1 M.S. Beam Railing
Based:- 10 RFT or 36.65 Kgs.
S.No. Description Qty. Unit Rate Amount Remarks
1M.S. Angle 2"x2"x1/4(2x10=20 Rft @ 1.447 Kg/Rft) 28.94 Kgs. 45.00 1302.30
2 M.S.Flate (10 Rft @ 0.771 Kgs/Rft 7.71 Kgs. 45.00 346.95
3 Hold Fasts 10.00 No. 20.00 200.00
4 Red Oxide Coating LS 100.00 100.00
Total 1949.25
Wastage 5 97.46Labour for cutting , straighting completeas Directed. 36.65 Kgs 10.00 366.50Labour for fixing in the True Linecomplete as directed. 10.00 Rft 30.00 300.00
Material for fixing 200.00
Total 2913.21
O.H + Profit + I.Tax 20 582.64
Total 3495.86
Cost per Kg. 95.38 /Kg
Say 95 /Kg
Providing & Fixing in position Beam Railing with M.S. Angle 2"x2"x1/4" & M.S. Flate
2"x2" i/c cutting, bending, Straighting complete as approved & directed by the Client
Engineer Incharge.
-
8/14/2019 civil rate anyl.xls
65/72
1 Expansion Joint Treatment
Based:- 10 1200x785 = 0.942 Kg
S.No. Description Qty. Unit Rate Amount Remarks
1
17 SWG. Sheet
10.41 Sft @ 1.187 kg/Sft 12.03 Kgs. 55.00 661.65
2 Steel Screws 4 No. 25.00 100.00
3 Silicon 3 No.Tubes 60.00 180.00
Total 941.65
Wastage 5 47.08Labour for Fixing M.S. Sheet, FillingSilicon, Fixing Steel Screws complete 10.14 Sft 10.00 101.40
Total 1090.13
O.H + Profit + I.Tax 20 218.03
Total 1308.16
Cost per Sq.m 1388.70 /Sq.m
Say 1389 /Sq.m
Providing & Lying Expansion Joint Treatment with 17 SWG Sheet, Steel screws, Siliconcomplete as directed by the Client Engineer Incharge.
-
8/14/2019 civil rate anyl.xls
66/72
1 Engr.Mak
Based:- 100 Sft
S.No. Description Qty. Unit Rate Amount Remarks
1 China Verona marble i.c grinding & Polishing. LS 25000.00 25000.00
2 Cement 1.54 Bag 290.00 446.60
3 Sand 7.70 Cft 25.00 192.50
4 White Cement 0.20 Bag 530.00 106.00
5 Pigment LS 50.00 50.00
Total 25795.10
Wastage 3 773.85
Labour for fixing L.S 2000.00
Carriage L.S 100.00
Total 28668.95
O.H + Profit + I.Tax 25 7167.24
Total 35836.19
Cost Per Sft 358 / Sft
Cost Per Sq.m 3856 / Sq.m
China Verona 1" Thick
P/fixing china verona 1" thick marble on shelves with 3/4" thick (1:3) cement mortar i.c cost of joint filling with white cement , grinding cutting , nozizng etc. complete with all respect asapproved & as directed by the Client Engineer Incharge.
-
8/14/2019 civil rate anyl.xls
67/72
2 Engr.Mak
Based:- 100 Sft
S.No. Description Qty. Unit Rate Amount Remarks
1 Granite marble ( Red Rubi ) LS 45000.00 45000.00
2 Cement 1.54 Bag 290.00 446.60
3 Sand 7.70 Cft 25.00 192.50
4 White Cement 0.20 Bag 530.00 106.00
5 Pigment LS 50.00 50.00
Total 45795.10
Wastage 3 1373.85
Labour for fixing L.S 2000.00
Carriage L.S 100.00
Total 49268.95
O.H + Profit + I.Tax 25 12317.24
Total 61586.19
Cost Per Sft 616 / Sft
Cost Per Sq.m 6627 / Sq.m
Granite Marble ( Red Rubi )
P/fixing Granite marble (RED RUBI ) 1" thick marble on shelves with 3/4" thick (1:3) cementmortar i.c cost of joint filling with white cement , grinding cutting , nozzing etc. complete with allrespect as approved & as directed by the Client Engineer Incharge.
-
8/14/2019 civil rate anyl.xls
68/72
-
8/14/2019 civil rate anyl.xls
69/72
-
8/14/2019 civil rate anyl.xls
70/72
1 Engr.Mak
Based:- 3' x 7 'S.No. Description Qty. Unit Rate Amount Remarks
1 Deodar wood for frame i.c wastage 2.36 Cft 1600.00 3776.00
2 Lapping 25.42 Rft 25.00 635.50
3 Beading 36.09 Rft 25.00 902.25
4 Commercial Ply . 21.00 SFT 125.00 2625.00
5 Imported door lock 1.00 Each 600.00 600.00
6 Tower Bolt 1.00 Each 60.00 60.00
7 Hard Ware + Glue LS 150.00 150.00
8 Enamel paint 42.00 SFT 8.00 336.00
9 Hinge 4.00 Each 90.00 360.00
Total 9444.75
Wastage 3 283.34
Labour for frame fixing L.S 250.00Labour for making & fixingi.c beading lapping, lock L.S 850.00
Carriage L.S 150.00
Total 10978.09
O.H + Profit + I.Tax 25 2744.52
Total 13722.62
Cost Per Sft 653 / Sft
Cost Per Sq.m 7031 / Sq.m
Commercial Ply Door (3 ' x 7 ')
P/L in position commercial ply Veneered solid hinged shutter door 38 mm thick with solid
deodar wood frame (2"x7") wooden bead on both sides, hardware, door lock & enamel paint
complete as directed.
-
8/14/2019 civil rate anyl.xls
71/72
-
8/14/2019 civil rate anyl.xls
72/72
1 Brick Soling On Edge Engr.Mak
Based:- 100 SFTS.No. Description Qty. Unit Rate Amount Remarks
1 Bricks 550 Nos. 45.00 24750.002 Local Sand 9 CFT 8.00 72.00
Total 24822.00Wastage 5 1241.10Labour L.S 600.00T&P L.S 100.00
Total 26763.10
O.H + Profit + I. Tax 20 5352.62Total 32115.72
Rate per Sft 321 / SFTRate per Sq.m 3457 /Sq.m
1 Brick Soling On Flate Engr.Mak
Based:- 100 SFTS.No. Description Qty. Unit Rate Amount Remarks
1 Bricks 350 Nos. 45.00 15750.002 Local Sand 8 CFT 8.00 64.00
Total 15814.00Wastage 5 790.70Labour L.S 400.00T&P L.S 50.00
Total 17054.70
O.H + Profit + I. Tax 20 3410.94
Total 20465 64
with sand Grouting