Drain PCC 136 Rate Anylisis Korang Town

CONTRACTOR:-___________
ABSTRACT OF BILLS
PROJECT:- CONSTRUCTION OF PCC 1:3:6 DRAIN KORANG TOWN ZONE-5 LOHIBEHER ISLAMABAD
IPC # ____
SUMM OF COST (IPC # )

WORK DON AMOUNT
DEDUCTION
10 % RETENTION MONEY 284,917.70
DEDUCTION
7.5 % INCOME TAX 213,688.27
NET PAYABLE AMOUNT 2,350,571.00
SAY 1,980,336.00
Add 10 % After Completion of Time period 2,265,253.70
DEVELOPMENT WORKS
KORANG TOWN
ZONE-5 LOHIBEHER ISLAMABAD
ENGINEERS ESTIMATE
Project :- Korang Town Islamabad PCC DRAIN 1:3:6

ITEM UNIT RATE
DESCRIPTION UNIT QTY.
No. (Rs.)
Bill no 2 R.C.C Box Culvert
1 EXCAVATION
Excavation of hard soil in open upto 5'-00"(1.5m)
depth for storm water chennels, drains, sullage drains
in open areas, road, streets, lanes, including under
pinnng of walls and shoring to protect existing
works. Cum 323.09 316.51

2 Excavation of Road
Excavation in open upto 5'-00"(1.5m) depth for storm
water chennels, drains, sullage drains in open areas,
road, streets, lanes, including under pinnng of walls
and shoring to protect existing works. Cum 74.00 548.47

3 Surplus Excavted Material
Surplus excavted material disposed of dressed with
in 1km lead. Cum 3456 246.40
4 P.C.C 1:4:8
Provide and lay, class 'C' (1:4:8) concrete Lean on the
bed of drains etc. as shown on drawings or as
directed by the Engineer. Cum 13.98 9923.27
5 P.C.C 1:3:6
Provide and lay, class 'C' (1:3:6) concrete of the wall
of drains etc. as shown on drawings or as directed by
the Engineer. Cum ### 16664.26
6 P.C.C 1:2:4 Pipe Culvert Top
Providing and laying reinforced cement concrete
using screened crushed stone graded aggregate 3/4
inch and down gauge having minimum works
cylinder crusing strength of 3000lbs per square inch
at 28 days with a mix not leaner 1:2:4 including from
work and its removal, compacting leveling and
crusing etc. complete but excluding the cost of
reinforcemnt as directed by the engineerincharge. Cum 57.46 15235.56
7 R.C.C Pipe 3' Dia
ITEM UNIT RATE
No. (Rs.)
Rm 24.14 12387.50
8 Back Fill
Backfilling of trenches in all kinds of soil/material
compacted with suitable excavated material at
designated locations as approved by the Engineer. Cum 102.77 362.90

9 R.C.C 1:2:4
Providing and laying reinforced cement
concrete using screened crushed stone
graded aggregate 3/4 inch and down
gauge having minimum works cylinder
crusing strength of 3000lbs per square
inch at 28 days with a mix not leaner 1:2:4
including from work and its removal,
compacting leveling and crusing etc.
complete but excluding the cost of
reinforcemnt as directed by the
engineerincharge.
Bed Cum 3.74 16119.61
Walls/Slab Cum 6.25 21008.95
ITEM UNIT RATE
No. (Rs.)
5 REINFORCEMENT
Providing and placing high tensile cold
worked deformed steel reinforcement
(grade-60) of various sizes/diameters
with and including the cost of
transportation, loading, unloading,
cutting, straightening, bending, binding,
wastage and overlapping, placing in
position by concrete spacers blocks or
M.S. chair, tying with binding wires, cost
of chairs and wires etc. in all kinds of RCC
works complete in all respects as shown
on drawings or as directed by the
Engineer. Kg. 1,281.32 195.19
Total Amount
10% overhead
35 % Exp Profit
7.5 Incom Tax
Without any addition %

With 10% overhead 7.5% I.Tax
With 10% overhead 7.5% I.Tax & 35% Profit
ELOPMENT WORKS
ORANG TOWN
OHIBEHER ISLAMABAD
NEERS ESTIMATE
PCC DRAIN 1:3:6 & RCC PIPE CULVERT

TOTAL AMOUNT
(Rs.)
2 R.C.C Box Culvert
102258.48
40585.68
851558.25
138701.00
379277.07
875440.73
TOTAL AMOUNT
(Rs.)
299021.53
37296.78
60243.16
131263.90
TOTAL AMOUNT
(Rs.)
250105.62
3,165,752
316,575.22
1,108,013.27
256,682.61
1,681,271.10
1,484,481.09
2057738.92378878
3165752.19044428
DEVELOPMENT WORKS
KORANG TOWN
Taking Of Sheet
P.C.C 1:3:6 Drain
MEAURMENT
SR NO. PARTICULARS OF WORK Unit
No. L W D
1 PCC Drain (1:3:6)

1.1 Excavation
Cft Cross Section Attached
Add 10% Contigency

Total Qty in Cft
Total Qty in Cum
1.2 P.C.C 1:4:8
Lean/Bed Cft 1 330 4 0.34
Add 10% Contigency

Total Qty in Cft
Total Qty in Cum

1.3 P.C.C 1:3:6
Walls Both Side Cft 2 290 2 0.63
Add 10% Contigency

Total Qty in Cft
Total Qty in Cum

1.4 Back Filling
Cft 2 330 2 2.5
Add 10% Contigency

Total Qty in Cft
Total Qty in Cum

DEVELOPMENT WORKS Page 9 of 29
KORANG TOWN
Taking Of Sheet
P.C.C 1:3:6 Drain
MEAURMENT
No. L W D
1.5 RCC 1:2:4 Street Area
Bed Cft 1 40 4 0.75
Walls Cft 2 40 2 0.63
Slab Cft 1 40 5 0.5
Total RCC 1:2:4
Add 10% Contigency

Total Qty in Cft
Total Qty in Cum

DEVELOPMENT WORKS
KORANG TOWN
Taking Of Sheet
P.C.C 1:3:6 Drain
MEAURMENT
No. L W D
2 Pipe Culvert
2.1 Excavation of Road
Dismentling Cft 1 72 6 5.5
Add 10% Contigency

Total Qty in Cft
Total Qty in Cum

2.2 R.C.C Pipe 3' Dia
Cross Dimension Rft 1 72
Add 10% Contigency

Total Qty in Rft
Total Qty in RM
2.3 P.C.C 1:2:4
Around Pipe to Road Top

Cft 1 72 6.5 5
Portion
Pipe Deduction Cft 𝜋 �^2/4
Total Qty in Cft
Add 10% Contigency
Total Qty in Cum

5 Steel
Barbending Schedule
Kg
Attached
Add 10% Contigency

Total Qty in Kg
DEVELOPMENT WORKS Page 11 of 29
KORANG TOWN
Taking Of Sheet
P.C.C 1:3:6 Drain
MEAURMENT
No. L W D
Total Qty in Ton

QTY
10374
11411.4
11411.4
323.09
448.8
493.68
493.68
13.98
730.8
803.88
803.88
22.76
3300
3630
3630
102.77
Page 13 of 29
QTY
120
100.8
100
320.8
320.8
320.8
9.08
QTY
2376
2613.6
2613.6
74.00
72
79.2
79.2
24.14
2340
495
1845
2029.5
57.46
1164.84
1281.32
1281.32
Page 15 of 29
QTY
1.28
Page 29 of 16
DEVELOPMENT WORKS KORANG TOWN ZONE-5 LOHIBEHER

ISLAMABAD ( RATE ANYLISIS Excavation )
UNIT 1000 Cft Unit 28.31 Cum
SR NO. PARTICULARS OF WORK Unit Qty. RATE AMOUNT
A) Expence
1 Excavator Hour 1 2800 2800.00
Sub-Total (A) 2800.00
B) Labour
1 Dressing Labour Day 0.5 800 400.00
Sub-Total (B) 400.00
C) Miscelinous
1 Compactor Hour 1 0 0.00
Sub-Total ( C) 0.00
D) Sub Total ''A + B + C 3200.00
E) Add 10% OverHead 2940.00
F) Sub Total ''D + E" 6140.00
G) Add 35% Office Exp + Profit 2149.00
H) Sub Total " F + G" 8289.00
I) Add 7.5% Income Tax 672.08
J) Sub Total " H + I" 8961.08
Cost for 1 Cft ( RS ) 8.96
Cost for 1 Cum ( RS ) 317

Page 29 of 17

ISLAMABAD ( RATE ANYLISIS Road Cutting )
A) Expence
1 Excavator Hour 1.5 2800 4200.00
2 Jack Hammer Hour 1 3500 3500.00
B) Labour
1 Dressing Labour Day 0 800 0.00
Sub-Total (B) 0.00
C) Miscelinous
Sub-Total ( C) 0.00
D) Sub Total ''A + B + C 7700.00
F) Sub Total ''D + E" 10640.00
H) Sub Total " F + G" 14364.00
J) Sub Total " H + I" 15528.65

Page 29 of 18

ISLAMABAD ( RATE ANYLISIS DISPOSE OF )
A) Expence
1 Excavator loading Hour 0.3 2800 840.00
B) Labour
Sub-Total (B) 0.00
C) Miscelinous
1 Dumper carriage Trip 2 500 1000.00
Sub-Total ( C) 1000.00
D) Sub Total ''A + B + C 1840.00
F) Sub Total ''D + E" 4780.00
H) Sub Total " F + G" 6453.00
J) Sub Total " H + I" 6976.22

Page 29 of 19

ISLAMABAD ( RATE ANYLISIS PCC 1:4:8
A) MATERIAL
1 CEMENT Bags 10 490 4900.00
2 SAND CFT 47 35 1645.00
3 AGGREGATE CFT 95 55 5225.00
4 WATER CHARGES GLN 120 2 240.00
Sub-Total 12010.00
Waistage 5% 600.50
B) Labour
NOS 1.00 800 800

1 LABOUR
NOS 0.50 1500 750

2 MASON
C) Miscelinous
1 Carrage + Loading/un loading Cft 150 6 900.00
2 MIXER MACHINE Day 0.5 2500 1250.00
3 SHUTRING FACTOR Sft 0 35 0.00
D) Sub Total ''A + B + C 16310.50
F) Sub Total ''D + E" 19250.50
H) Sub Total " F + G" 25988.18
J) Sub Total " H + I" 28095.32

Page 29 of 20

ISLAMABAD ( RATE ANYLISIS PCC 1:3:6 Walls )
A) MATERIAL
1 CEMENT Bags 12.32 490 6036.80
2 SAND CFT 46.2 35 1617.00
3 AGGREGATE CFT 92.4 55 5082.00
Sub-Total 13035.80
Waistage 5% 651.79
B) Labour
NOS 2.00 800 1600

1 LABOUR
NOS 0.50 1500 750

2 MASON
C) Miscelinous
Sub-Total ( C) 13350.00
D) Sub Total ''A + B + C 29387.59
F) Sub Total ''D + E" 32327.59
G) 11314.66
H) Sub Total " F + G" 43642.25
J) Sub Total " H + I" 47180.81

Page 29 of 21

ISLAMABAD ( RATE ANYLISIS PCC 1:2:4
A) MATERIAL
1 CEMENT Bags 18 490 8820.00
2 SAND CFT 88 35 3080.00
Sub-Total 21920.00
Waistage 5% 1096.00
B) Labour
NOS 2.00 800 1600

1 LABOUR
NOS 0.50 1500 750

2 MASSON
C) Miscelinous
D) Sub Total ''A + B + C 26616.00
F) Sub Total ''D + E" 29556.00
H) Sub Total " F + G" 39900.60
J) Sub Total " H + I" 43135.78

Page 29 of 22

ISLAMABAD ( RATE ANYLISIS RCC 36" PIPE )
UNIT 6 RFT Unit 1.83 Rm
A) MATERIAL
1 R.C.C PIPE COSTING X-factory Pipe 1 8500 8500.00
2 Jointing Material Pipe 1 220 220.00
Sub total 8720.00
Waistage 3% 261.60
B) Labour
1 Labour Cost Pipe 1 600 600.00

C) Miscelinous
1 Excavator for Laying Pipe 1 1500 1500.00
2 CARRIAGE Pipe 1 1500 1500.00
D) Sub Total ''A + B + C 12581.60
F) Sub Total ''D + E" 15521.60
H) Sub Total " F + G" 20954.16
J) Sub Total " H + I" 22653.15
Cost for 1 RFT ( RS ) 3775.52
Cost for 1 RM ( RS ) 12387

Page 29 of 23

ISLAMABAD ( RATE ANYLISIS PCC 1:2:4 Bed )
A) MATERIAL
1 CEMENT Bags 18 490 8820.00
2 SAND CFT 88 35 3080.00
Sub-Total 21920.00
Waistage 5% 1096.00
B) Labour
NOS 2.00 800 1600

1 LABOUR
NOS 0.50 1500 750

2 MASSON
C) Miscelinous
D) Sub Total ''A + B + C 28331.00
F) Sub Total ''D + E" 31271.00
H) Sub Total " F + G" 42215.85
J) Sub Total " H + I" 45638.76

Page 29 of 24

ISLAMABAD ( RATE ANYLISIS PCC 1:2:4 Walls Slab )
A) MATERIAL
1 CEMENT Bags 18 490 8820.00
2 SAND CFT 88 35 3080.00
Sub-Total 21920.00
Waistage 5% 1096.00
B) Labour
NOS 2.00 800 1600

1 LABOUR
NOS 0.50 1500 750

2 MASSON
C) Miscelinous
Sub-Total ( C) 12450.00
D) Sub Total ''A + B + C 37816.00
F) Sub Total ''D + E" 40756.00
H) Sub Total " F + G" 55020.60
J) Sub Total " H + I" 59481.73

Page 29 of 25

UNIT 1000 KG Unit 1 Ton
A) MATERIAL
1 Steel Kg 1000 116 116000.00
2 Binding Wire Kg 4 120 480.00
Sub-Total 116480.00
Waistage 5% 5824.00
Sub-Total (A) 122304.00
B) Labour
Kg 1000.00 7 6500
1 LABOUR
C) Miscelinous
1 Carrage + Loading/un loading Kg 1000 2 2000.00
D) Sub Total ''A + B + C 130804.00
F) Sub Total ''D + E" 133744.00
H) Sub Total " F + G" 180554.40
J) Sub Total " H + I" 195193.95

PCC 1:3:6 DRAIN
. BAR BENDING SCHEDULE 40' Length Street
No of Total
Dia Spacing No. of Unit
S# Description items No.of Cut Length Total Length weight
Bars Bars
1 Street Area BED/Walls
i Bot Bar #4 8" C/C 62 1 62 7.75 480.50 0.303
ii Top Bar #4 8" C/C 62 1 62 4.91 304.42 0.303
iv Striups #4 3' C/C 15 3 45 4.25 191.25 0.303
v Dis Bar Top & Bot #4 8" C/C 7 2 14 40 560 0.303
v Dis Bar Walls #4 8" C/C 4 2 8 40 320 0.303
Total
1 Street Area Slab
i Bot Bar #4 6" C/C 81 2 162 5.66 916.92 0.303
ii Dist Bar #4 6" C/C 11 2 22 40 880 0.303
iv Striups #4 3' C/C 15 3 45 4.25 191.25 0.303
Total
TOTAL NET WAIGHT IN KG
N
gth Street Area
Total Weight (kg) Shape
145.592 2' 2'
3.75
3.75
92.239 7" 7"
57.949
40'
169.680
40'
96.960
562.420
277.827 4" co 4"
5'
40'
266.640
57.949
602.416
1164.835
Page 29 of 28

UNIT 1000 KG Unit 1 Ton
A) MATERIAL
1 Steel Kg 1000 116 116000.00
2 Binding Wire Kg 4 120 480.00
Sub-Total 116480.00
Waistage 5% 5824.00
Sub-Total (A) 122304.00
B) Labour
Kg 1000.00 7 6500
1 LABOUR
C) Miscelinous
1 Carrage + Loading/un loading Kg 1000 2 2000.00
D) Sub Total ''A + B + C 130804.00
F) Sub Total ''D + E" 133744.00
H) Sub Total " F + G" 180554.40
J) Sub Total " H + I" 195193.95

Page 29 of 29

ISLAMABAD ( RATE ANYLISIS Back Filling )
A) Expence
1 Tractor Hour 1 1500 1500.00
B) Labour
C) Miscelinous
2 Watering Gal 500 2 1000.00
D) Sub Total ''A + B + C 4100.00
F) Sub Total ''D + E" 7040.00
H) Sub Total " F + G" 9504.00
J) Sub Total " H + I" 10274.59

Drain PCC 136 Rate Anylisis Korang Town

Hochgeladen von

Dokumentinformationen

Originaltitel

Copyright

Verfügbare Formate

Dieses Dokument teilen

Dokument teilen oder einbetten

Freigabeoptionen

Stufen Sie dieses Dokument als nützlich ein?

Sind diese Inhalte unangemessen?

Copyright:

Verfügbare Formate

Drain PCC 136 Rate Anylisis Korang Town

Hochgeladen von

Copyright:

Verfügbare Formate

CONTRACTOR:-___________

SUMM OF COST (IPC # )

10 % RETENTION MONEY 284,917.70

7.5 % INCOME TAX 213,688.27

NET PAYABLE AMOUNT 2,350,571.00

Project :- Korang Town Islamabad PCC DRAIN 1:3:6

depth for storm water chennels, drains, sullage drains

in open areas, road, streets, lanes, including under

pinnng of walls and shoring to protect existing

works. Cum 323.09 316.51

water chennels, drains, sullage drains in open areas,

road, streets, lanes, including under pinnng of walls

and shoring to protect existing works. Cum 74.00 548.47

compacted with suitable excavated material at

designated locations as approved by the Engineer. Cum 102.77 362.90

Without any addition %

PCC DRAIN 1:3:6 & RCC PIPE CULVERT

1 PCC Drain (1:3:6)

Cft Cross Section Attached

Add 10% Contigency

Lean/Bed Cft 1 330 4 0.34

Add 10% Contigency

Total Qty in Cum

Walls Both Side Cft 2 290 2 0.63

Add 10% Contigency

Total Qty in Cum

Cft 2 330 2 2.5

Add 10% Contigency

Total Qty in Cum

1.5 RCC 1:2:4 Street Area

Bed Cft 1 40 4 0.75

Walls Cft 2 40 2 0.63

Slab Cft 1 40 5 0.5

Total RCC 1:2:4

Add 10% Contigency

Total Qty in Cum

Dismentling Cft 1 72 6 5.5

Add 10% Contigency

Total Qty in Cum

Cross Dimension Rft 1 72

Add 10% Contigency

Around Pipe to Road Top

Total Qty in Cft

Add 10% Contigency

Total Qty in Cum

Add 10% Contigency

Total Qty in Ton

DEVELOPMENT WORKS KORANG TOWN ZONE-5 LOHIBEHER

E) Add 10% OverHead 2940.00

F) Sub Total ''D + E" 6140.00

G) Add 35% Office Exp + Profit 2149.00

H) Sub Total " F + G" 8289.00

I) Add 7.5% Income Tax 672.08

J) Sub Total " H + I" 8961.08

Cost for 1 Cft ( RS ) 8.96

Cost for 1 Cum ( RS ) 317

DEVELOPMENT WORKS KORANG TOWN ZONE-5 LOHIBEHER

E) Add 10% OverHead 2940.00

F) Sub Total ''D + E" 10640.00

G) Add 35% Office Exp + Profit 3724.00

H) Sub Total " F + G" 14364.00

I) Add 7.5% Income Tax 1164.65

J) Sub Total " H + I" 15528.65