Rate Analysis

Deslfer Unit: 14198.64 Cft

(Concrete 1:1:2) OP Cement and Special Shuttering Arrangements
Total Cost for material 10496252 % of Shuttering Cost 100%
Sr. No. Description Qty Unit Rate (Rs) Amount (Rs) Total Labor Cost 2408250
1 Cement 4373.18 Bags 550 2405249.62 Setup Cost 12904502
2 Sand 5466.48 C.ft 32 174927.24 Construction Cost 14840177
3 Lawrencepur sand 0.00 C.ft 60 0.00 Cost to Owner 17066204 Rocky Profit 15%
4 Crush 10932.95 C.ft 85 929300.99 Cost of 1CM of Concrete PKR 42,453 Excluding 4.5% Tax
Wastage 5% 175473.89
Total (A) 3684951.74
Shuttering Material Breakup Cost
5 Formwork. Steel shutteirng. 26267.484 Sft 250 6566871.00 Item Quantity Unit Rate Amount
6 Fair-face
Labor I/c and
T &leak-proof
P steel 14198.64 C.ft 50 709932.00 Bolt 5 ton 150/kg 750000
plates. Including folding and
joint. Total (B) 7276803.00 MS Sheet 12.463 Ton 100/Kg 1246300
Total (A+B): 10961754.74 Pipe 1900 Piece 2000/piece 3800000
Joint 4000 Piece 135/piece 540000
7 Additional due to height 1% % -- 109617.55 MS Strip 5 Ton 95/kg 475000
Total (C) 109617.55 Total Material Cost 6811300
Labor for Shuttering
Grand Total (A + B + C) Rs. 11071372.29 Estimated Labore Working Days 50 d 1234
Number of Persons Avg. 19
8 Add O.H & Profit 5% % -- 553568.61 Avg. Wages for the Labore ex. Food 1852500
Standard Charges of Additional each 3M Height 10% Ref: Market Rate System (MRS) Government of Punjab, annual month of July to 31 Dec 2017
Rate for C.ft 14198.64 Rs. 11624940.90 total labore charges 2408250 as per simple multipilication rules of Accountancy
Additonal Overhead of welding process, cutting, concreting 15%
Rate for 1 C.ft Rs. 818.74 Rocky Construction Porfit 15%
Rounded Rate for 1 C.ft Rs. 819 Government Withholding Tax 4.50%
Rate for 1CM 28927.08

Analysis Page 1
1 4 8 13
1 2 4 7
1 1.5 3 5.5
5E-02

1 Ratio 3 1:03
1 Ratio 4
1 Ratio 5
1 Ratio 6
1 Ratio 8
1 Ratio 10