Engineer's Estimate

CONSTRUCTION OF TARRAI
Abstract of Cost (150 x 150) ft
NO 1 :- CONSTRUCTION OF TARRAI (TEJMAL JI VARI)
Rate Amount
Sr. Nr Name of Work Unit Qty
(Rs) (Rs)

Earth work excavation in irrigation channels, drains etc, dressed to designed

1 section grades and profiles excavated material disposed off and dressed within Cft 106,175.63 8.89 943,901
50 ft. lead.

Providing and installing Geomembrane (.75 mm) thick in bed and on slope
2
complete in all respects or as directed by the Engineer.
a In Bed Sft 23,409.00 89.83 2,102,830
b At Slope Sft 10,435.52 90.62 945,666
Cement concrete plain including placing compacting, finishing and curing,
3 complete (including screening and washing at stone aggregate without Cft 463.33 485.32 224,865
shuttering. (1:4:8)

Cement concrete plain including placing compacting, finishing and curing,

4 complete (including screening and washing at stone aggregate without Cft 1,346.72 585.67 788,734
shuttering. (1:2:4)

Pacca brick work in foundation and plinth in:

5 Cft 2,479.39 362.84 899,623
(d) Cement sand mortar 1:5

Dry brick paving laid flat, sand grouted including priparation of bed by watering
6 Sft 4,518.77 73.42 331,768
remming and bringing the same to proper camber by 1/2" mud plaster.

Cement plaster 1:3 upto 20' height.

7 Sft 3,654.58 40.39 147,609
(a) 3/8" thick
8 Cement concrete lining ratio 1:2:4
a In Bed Cft 8,195.83 585.67 4,800,052
b On Slope Cft 3,482.53 600.58 2,091,536

Designing fabrication /manufacturing & erection of double screw vertical gate of

MS sheets 8mm, girders, channel angles of required size with operational
9 device and plateform etc painting only i/c cartage of fabricated / manufactured Sft 12.38 3,862.77 47,806
components from W/shop to site of work etc complete with one year period of
operation RA Attached

Manufacturing, providing and fixing in position of PVC insulated wire net

fencing Height 5.5'( Clear 5' & 6" embed in Ground), including excavation in
10 foundation for posts, concrete, fixing of posts, wire net fencing and 4 nos Rft 695.50 1,414.21 983,583
barbed wire ( With Angle iron 1.5" Height) etc complete as directed by the
Engineer. RA Attached

SUB-TOTAL 14,307,974
Implementation of ESMP @ 4 % 572,319
Daywork Schedule @ 1 % 143,080
TOTAL 15,023,372
Add Contingencies @ 1 % 150,233.72
GRAND TOTAL (Rs) 15,173,606
GRAND TOTAL (MILLION Rs) 15.17
 Engineer's Estimate
CONSTRUCTION OF TARRAI
Measurement Sheet
NO 1 :- CONSTRUCTION OF TARRAI (TEJMAL JI VARI)
S.No Item No Length Width Height/D Qty Remarks
Excavation
Human Portion 1 171.00 171.000 2.50 73,102.50
1 Live stock Portion 1 219.75 46.750 3.00 30,819.94
Separation Wall Sec-C-C 1 98.50 7.625 3.00 2,253.19

Total Qty 106,175.63 Cft

Geomembrane
Human Portion Bed 1 153.00 153.000 - 23,409.00
2a
Total Qty 23,409.00 Sft
Geomembrane
Human Portion Longer Side 2 165.00 15.81 - 5,217.76
2b Human Portion Shorter Side 2 165.00 15.81 - 5,217.76

Total Qty 10,435.52 Sft

CC 1:4:8
Separation Wall Sec-C-C 1 95.50 4.625 0.250 110.42
3 Live Stock Sec-A-A 1 150.00 6.888 0.250 258.30
Live Stock Sec-B-B 1 33.00 11.468 0.250 94.61

Total Qty 463.33 Cft

CC 1:2:4
Separation Wall Sec-C-C 1 95.50 4.125 1.750 689.39
4 Live Stock Sec-A-A 1 150.00 6.388 0.500 479.10
Live Stock Sec-B-B 1 32.50 10.968 0.500 178.23

Total Qty 1,346.72 Cft

Pacca brick work in foundation
Separation Wall Sec-C-C, Step-1 1 95.50 2.500 2.000 477.50
Separation Wall Sec-C-C, Step-2 1 95.50 1.750 1.500 250.69
Separation Wall Sec-C-C, Step-3 1 95.50 1.125 2.000 214.88
Live Stock Sec-A-A Cutoff Wall 1 150.00 1.000 0.500 75.00
Live Stock Sec-A-A Bed 1 150.00 3.000 0.917 412.65
5 Live Stock Sec-A-A Walls 2 150.00 1.125 2.520 850.50
Live Stock Sec-B-B Cutoff Wall 1 32.50 1.000 0.500 16.25
Live Stock Sec-B-B Cutoff Wall rounded portion 1 57.77 1.000 0.500 28.88
Live Stock Sec-B-B Bed 1 32.50 7.927 0.417 107.34
Live Stock Sec-B-B Walls 1 32.50 1.125 1.250 45.70

Total Qty 2,479.39 Cft

Dry brick paving laid flat
Live Stock Sec-A-A Bed 2 150.00 10.00 - 3,000.00
6 Live Stock Sec-B-B Bed 2 32.50 15.50 - 1,007.50
Live Stock Sec-B-B Bed rounded portion 1 32.99 15.50 - 511.27

Total Qty 4,518.77 Sft

Plaster 1:3
Separation Wall Sec-C-C, Step-1 2 95.50 - 1.875 358.13
Separation Wall Sec-C-C, Step-2 2 95.50 - 1.813 346.19
7 Separation Wall Sec-C-C, Step-3 2 95.50 - 2.625 501.38
 Engineer's Estimate
CONSTRUCTION OF TARRAI
Measurement Sheet
NO 1 :- CONSTRUCTION OF TARRAI (TEJMAL JI VARI)
S.No
7 Item No Length Width Height/D Qty Remarks
Live Stock Sec-A-A (Perimeters ) 1 150.00 - 13.209 1,981.35
Live Stock Sec-B-B (Perimeters ) 1 32.50 - 14.386 467.55

Total Qty 3,654.58 Sft

Cement concrete lining ratio 1:2:4
In Bed
Human Portion 1 150.00 150.00 0.33 7,492.50
Key Shape longitudinal 2 150.00 1.00 0.33 99.90
Key Shape transvers 2 150.00 1.00 0.33 99.90
On Top
Human Portion Longer Side 2 183.00 1.50 0.33 182.82
Key Shape 2 183.00 0.875 0.25 80.06
Human Portion Shorter Side 2 183.00 1.50 0.33 182.82
8 Key Shape 2 183.00 0.875 0.25 80.06
Deduction Live stock portion -1 44.50 1.50 0.33 - 22.23

Total Qty 8,195.83 Cft

Cement concrete lining ratio 1: 2:4
On Slope
Human Portion Longer Side 2 165.00 15.81 0.33 1,737.51
Human Portion Shorter Side 2 165.00 15.81 0.33 1,737.51
Stairs Steps 20 0.50 1.50 - 7.50

Total Qty 3,482.53 Cft

Double screw vertical gate of MS sheets 8mm
9 Vertical Gate 1 2.28 - 5.440 12.38

Total Qty 12.38 Sft

PVC insulated wire net fencing Height 5.5'
Human Portion Longer Side 2 185.00 - - 370.00
10 Human Portion Shorter Side 2 185.00 - - 370.00
Deduction Live stock portion -1 44.50 - - - 44.50

Total Qty 695.50 Rft

 Engineer's Estimate
CONSTRUCTION OF TARRAI
Rate Analysis for
NO 1 :- CONSTRUCTION OF TARRAI (TEJMAL JI VARI)
S/N D E S C R I P T I O N.
1.1 Earth work excavation in irrigation channels, drains etc, dressed to designed section grades and
profiles excavated material disposed off and dressed within 50 ft. lead.
(a) Common Excavation (Unit of rate 1000 Sft.)
________________________________________________________________________________ _________ _________ ___________ __________ _____________
LABOUR QTY RATE UNIT AMOUNT
Rs: Rs:
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Labour for digging. Monthly Statistical Bulliten Oct, 2022 (MpKhas) 4.00 Nos: 800.00 P.Day 3200.00
Labour for carrying earth. Monthly Statistical Bulliten Oct, 2022 (MpKhas) 3.00 Nos: 800.00 P.Day 2400.00
Dresser for dressing. 20 % Extra of Unskilled labour 1.00 Nos: 960.00 P.Day 960.00
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL 6560.00
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Sundries. 10.00 % 656.00
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL 7216.00
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Contractor's profit @ 10 % 10.00 % 721.60
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL PART " A " 7937.60
Income Tax 7.00 % 555.63
Sind Services Tax 5.00 % 396.88
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Labour rate per 1000 Cft. Rs: 8890.11
Labour rate per Cft. Say Rs: 8.890
________________________________________________________________________________ _________ _________ ___________ __________ _____________
 Engineer's Estimate
CONSTRUCTION OF TARRAI
Rate Analysis for
NO 1 :- CONSTRUCTION OF TARRAI (TEJMAL JI VARI)

S/N D E S C R I P T I O N.
1.2 Providing and installing Geomembrane (.75 mm) thick in bed complete in all respects or as directed by the Engineer.
(a) In Bed (Unit of rate 100 Sft.)
_______ ________________________________________________________________________________ _________ _________ ___________ __________ _____________
(A) MATERIAL QTY RATE UNIT AMOUNT
Rs: Rs:
________________________________________________________________________________ _________ _________ ___________ __________ _____________
PVC Geomembrane 0.75mm Current Market 100 Sft 58.50 % Cft. 5850.00
Wastage 10.00 % 585.00
Transporation 2.60 % 152.10
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL 6587.10
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Contractor's profit @ 10 % 10.00 % 658.71
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL PART " A " 7245.81
________________________________________________________________________________ _________ _________ ___________ __________ _____________
(B) LABOUR
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Labour for Laying Monthly Statistical Bulliten Oct, 2022 (MpKhas) 0.400 Nos: 800.00 P.Day 320.00
Labour for carrying Monthly Statistical Bulliten Oct, 2022 (MpKhas) 0.400 Nos: 800.00 P.Day 320.00
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL 640.00
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Sundries. 10.00 % 64.00
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL 704.00
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Contractor's profit @ 10 % 10.00 % 70.40
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL PART " B " 774.40
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL (MATERIAL + LABOUR) 8020.21
Income Tax 7.00 % 561.41
Sind Services Tax 5.00 % 401.01
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Composite rate per 100 Sft. Rs: 8982.64
Composite rate per Sft. Say Rs: 89.830
________________________________________________________________________________ _________ _________ ___________ __________ _____________
 Engineer's Estimate
CONSTRUCTION OF TARRAI
Rate Analysis for
NO 1 :- CONSTRUCTION OF TARRAI (TEJMAL JI VARI)

S/N D E S C R I P T I O N.
1.3
Cement concrete plain including placing compacting, finishing and curing, comlete (including
screening and washing at stone aggregate without shuttering. (1:4:8)

( Unit of rate 100 Cft ).

_______ ________________________________________________________________________________ _________ _________ ___________ __________ _____________
(A) MATERIAL QTY RATE UNIT AMOUNT
Rs: Rs:
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Cement. Monthly Statistical Bulliten Oct, 2022 (MpKhas) 9.5 Bags 1050.00 P.bag. 9954.00
Sand. Inflation for 10 Year @ 7.6 % per annum 47.4 Cft. 4268.00 % Cft. 2022.18
Brick/ Stone ballast. Inflation for 10 Year @ 7.6 % per annum 94.8 Cft. 4488.00 % Cft. 4253.28

________________________________________________________________________________ _________ _________ ___________ __________ _____________

TOTAL 16229.46
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Contractor's profit @ 10 % 10.00 % 1622.95
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL PART " A " 17852.40
________________________________________________________________________________ _________ _________ ___________ __________ _____________
(B) LABOUR
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Mason Grade-I. Monthly Statistical Bulliten Oct, 2022 (MpKhas) 1.00 Nos: 1200.00 P.day. 1200.00
Labour. Monthly Statistical Bulliten Oct, 2022 (MpKhas) 6.00 Nos: 800.00 P.day. 4800.00
Bahishti. 20 % Extra of Unskilled labour 0.50 Nos: 960.00 P.day. 480.00

________________________________________________________________________________ _________ _________ ___________ __________ _____________

Rs: 6480.00
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Sundries. 10.00 % 648.00
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL 7128.00
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Contractor's profit @ 10 % 10.00 % 712.80
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL PART " B " 7840.80
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL (MATERIAL + LABOUR) 25693.20
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Total material & labour for 100 Cft. Rs: 25693.20

Material / Carriage Statement

Rate Amount
Item Unit Qty Source Miles
(Rs) (Rs)
1.3 Current Rate 25,693.20 Cement Bag 9.48 MPK 159.80 151.64 1,437.57

Carriage 17,638.58 Sand % Cft 47.38 Jamshoro 213.10 11,171.25 5,292.94

Aggregate % Cft 94.77 Akro 220.10 11,510.05 10,908.07

Total 43,331.78 Total Total 17,638.58

Total 433.32 Cft

Total of Material, Labour and Carriage 433.320

Income Tax @ 7 % 30.332
Sind Services Tax @ 5 % 21.666
Total Composite Rate for One Cft 485.320
 Engineer's Estimate
CONSTRUCTION OF TARRAI
Rate Analysis for
NO 1 :- CONSTRUCTION OF TARRAI (TEJMAL JI VARI)

S/N D E S C R I P T I O N.
1.4
Cement concrete plain including placing compacting, finishing and curing, comlete (including
screening and washing at stone aggregate without shuttering. (1:1.5:3)

( Unit of rate 100 Cft ).

_______ ________________________________________________________________________________ _________ _________ ___________ __________ _____________
(A) MATERIAL QTY RATE UNIT AMOUNT
Rs: Rs:
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Cement. Monthly Statistical Bulliten Oct, 2022 (MpKhas) 17.6 Bags 1050.00 P.bag. 18480.00
Sand. Inflation for 10 Year @ 7.6 % per annum 44.0 Cft. 4268.00 % Cft. 1877.92
Brick/ Stone ballast. Inflation for 10 Year @ 7.6 % per annum 88.0 Cft. 4488.00 % Cft. 3949.44

________________________________________________________________________________ _________ _________ ___________ __________ _____________

TOTAL 24307.36
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Contractor's profit @ 10 % 10.00 % 2430.74
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL PART " A " 26738.10
________________________________________________________________________________ _________ _________ ___________ __________ _____________
(B) LABOUR
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Mason Grade-I. Monthly Statistical Bulliten Oct, 2022 (MpKhas) 1.00 Nos: 1200.00 P.day. 1200.00
Labour. Monthly Statistical Bulliten Oct, 2022 (MpKhas) 6.00 Nos: 800.00 P.day. 4800.00
Bahishti. 20 % Extra of Unskilled labour 0.50 Nos: 960.00 P.day. 480.00

________________________________________________________________________________ _________ _________ ___________ __________ _____________

Rs: 6480.00
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Sundries. 10.00 % 648.00
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL 7128.00
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Contractor's profit @ 10 % 10.00 % 712.80
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL PART " B " 7840.80
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL (MATERIAL + LABOUR) 34578.90
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Total material & labour for 100 Cft. Rs: 34578.90

Material / Carriage Statement

Rate Amount
Item Unit Qty Source Miles
(Rs) (Rs)
1.4 Current Rate 34,578.90 Cement Bag 17.60 MPK 159.80 151.64 2,668.90

Carriage 17,713.09 Sand % Cft 44.00 Jamshoro 213.10 11,171.25 4,915.35

Aggregate % Cft 88.00 Akro 220.10 11,510.05 10,128.84

Total 52,291.99 Total Total 17,713.09

Total 522.92 Cft

Total of Material, Labour and Carriage 522.920

Income Tax @ 7 % 36.604
Sind Services Tax @ 5 % 26.146
Total Composite Rate for One Cft 585.670
 Engineer's Estimate
CONSTRUCTION OF TARRAI
Rate Analysis for
NO 1 :- CONSTRUCTION OF TARRAI (TEJMAL JI VARI)

S/N D E S C R I P T I O N.
1.5 Pacca brick work in foundation and plinth in:
(d) Cement sand mortar 1:5
( Unit of rate 100 Cft ).
_______ ________________________________________________________________________________ _________ _________ ___________ __________ _____________
(A) MATERIAL QTY RATE UNIT AMOUNT
Rs: Rs:
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Pacca brick 9" * 4-1/2"* 3" Monthly Statistical Bulliten Oct, 2022 (MpKhas) 1350.0 Bags 9500.00 %0 Nos: 12825.00
Cement. Monthly Statistical Bulliten Oct, 2022 (MpKhas) 4.0 Bags 1050.00 P.bag. 4200.00
Hill Sand Inflation for 10 Year @ 7.6 % per annum 25.0 Cft. 4268.00 % Cft. 1067.00

________________________________________________________________________________ _________ _________ ___________ __________ _____________

TOTAL 18092.00
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Contractor's profit @ 10 % 10.00 % 1809.20
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL PART " A " 19901.20
________________________________________________________________________________ _________ _________ ___________ __________ _____________
(B) LABOUR
________________________________________________________________________________ _________ _________ ___________ __________ _____________
For Masonary Work.
Mason Grade-I. Monthly Statistical Bulliten Oct, 2022 (MpKhas) 2.00 Nos: 1200.00 P.day. 2400.00
Labour. 20 % Extra of Unskilled labour 2.50 Nos: 960.00 P.day. 2400.00
Bahishti. 20 % Extra of Unskilled labour 0.25 Nos: 960.00 P.day. 240.00
For Cement Mortar.
Labour. 20 % Extra of Unskilled labour 0.83 Nos: 960.00 P.day. 799.68
Bahishti. 20 % Extra of Unskilled labour 0.50 Nos: 960.00 P.day. 480.00
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Rs: 6319.68
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Sundries. 10.00 % 631.97
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL 6951.65
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Contractor's profit @ 10 % 10.00 % 695.16
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL PART " B " 7646.81
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL (MATERIAL + LABOUR) 27548.01
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Total material & labour for 100 Cft. Rs: 27548.00

Material / Carriage Statement

Rate Amount
Item Unit Qty Source Miles
(Rs) (Rs)
1.5 Current Rate 27,548.00 Cement Bag 4.00 MPK 159.80 151.64 606.57

Carriage 4,847.90 Sand % Cft 25.00 Jamshoro 213.10 11,171.25 2,792.81

Bricks Nos 1,350.00 Local 10.00 1,072.98 1,448.52

Total 32,395.90 Total Total 4,847.90

Total 323.96 Cft

Total of Material, Labour and Carriage 323.960

Income Tax @ 7 % 22.677
Sind Services Tax @ 5 % 16.198
Total Composite Rate for One Cft 362.840
 Engineer's Estimate
CONSTRUCTION OF TARRAI
Rate Analysis for
NO 1 :- CONSTRUCTION OF TARRAI (TEJMAL JI VARI)
S/N D E S C R I P T I O N.

1.6
Dry brick paving laid flat, grouted including preparation of bed by watering ramming and bringing the
same to proper camber by 1/2" mud plaster.

(Unit of rate per 100 Sft.)

_______ ________________________________________________________________________________ _________ _________ ___________ __________ _____________
(A) MATERIAL QUANTITY RATE UNIT AMOUNT
Rs: Rs:
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Brick 9" size. Monthly Statistical Bulliten Oct, 2022 (MpKhas) 350.0 Nos: 9500.00 %0 Nos: 3325.00
Pit Sand. Monthly Statistical Bulliten Oct, 2022 (Nawabshah) 5.00 Cft. 2083.20 % Cft. 104.16
Earth for 1/2" mud plaster. Inflation for 10 Year @ 7.6 % per annum 6.00 Cft. 880.00 % Cft. 52.80

________________________________________________________________________________ _________ _________ ___________ __________ _____________

TOTAL 3481.96
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Contractor's profit @ 10 % 10.00 % 348.20
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL PART " A " 3830.16
________________________________________________________________________________ _________ _________ ___________ __________ _____________
(B) LABOUR
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Mason. Monthly Statistical Bulliten Oct, 2022 (MpKhas) 0.50 Nos: 1200.00 P.day. 600.00
Coolies. Monthly Statistical Bulliten Oct, 2022 (MpKhas) 1.00 Nos: 800.00 P.day. 800.00
Bahishti. 20 % Extra of Unskilled labour 0.083 Nos: 960.00 P.day. 79.68

________________________________________________________________________________ _________ _________ ___________ __________ _____________

TOTAL Rs: 1479.68
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Sundries. 10.00 % 147.97
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL 1627.65
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Contractor's profit @ 10 % 10.00 % 162.76
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL PART " B " 1790.41
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL (MATERIAL + LABOUR) 5620.57
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Total material & labour for 100 Sft. say Rs: 5620.57
_______ ________________________________________________________________________________ _________ _________ ___________ __________ _____________

Material / Carriage Statement

Rate Amount
Item Unit Qty Source Miles
(Rs) (Rs)
1.6 Current Rate 5,620.57

Carriage 934.11 Sand % Cft 5.00 Jamshoro 213.10 11,171.25 558.56

Bricks Nos 350.00 Local 10.00 1,072.98 375.54

Total 6,554.67 Total Total 934.11

Total 65.55 Cft

Total of Material, Labour and Carriage 65.550

Income Tax @ 7 % 4.589
Sind Services Tax @ 5 % 3.278
Total Composite Rate for One Cft 73.420
 Engineer's Estimate
CONSTRUCTION OF TARRAI
Rate Analysis for
NO 1 :- CONSTRUCTION OF TARRAI (TEJMAL JI VARI)

S/N D E S C R I P T I O N.
1.7 Cement plaster 1:3 upto 20' height.
(a) 3/8" thick
( Unit of rate 100 Sft )
_______ ________________________________________________________________________________ _________ _________ ___________ __________ _____________
(A) MATERIAL QTY RATE UNIT AMOUNT
Rs: Rs:
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Cement. Monthly Statistical Bulliten Oct, 2022 (MpKhas) 0.66 Bags 1050.00 P.bag. 693.00
Sand. Inflation for 10 Year @ 7.6 % per annum 2.50 Cft. 4268.00 % Cft. 106.70

________________________________________________________________________________ _________ _________ ___________ __________ _____________

TOTAL 799.70
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Contractor's profit @ 10 % 10.00 % 79.97
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL PART " A " 879.67
________________________________________________________________________________ _________ _________ ___________ __________ _____________
(B) LABOUR
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Mason Grade-I. Monthly Statistical Bulliten Oct, 2022 (MpKhas) 0.75 Nos: 1200.00 P.day. 900.00
Labour. Monthly Statistical Bulliten Oct, 2022 (MpKhas) 1.00 Nos: 800.00 P.day. 800.00
Bahishti. 20 % Extra of Unskilled labour 0.25 Nos: 960.00 P.day. 240.00

________________________________________________________________________________ _________ _________ ___________ __________ _____________

Rs: 1940.00
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Sundries. 10.00 % 194.00
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL 2134.00
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Contractor's profit @ 10 % 10.00 % 213.40
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL PART " B " 2347.40
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL (MATERIAL + LABOUR) 3227.07
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Total material & labour for 100 Cft. Rs: 3227.10

Material / Carriage Statement

Rate Amount
Item Unit Qty Source Miles
(Rs) (Rs)
1.7 Current Rate 3,227.10 Cement Bag 0.66 MPK 159.80 151.64 100.08

Carriage 379.36 Sand % Cft 2.50 Jamshoro 213.10 11,171.25 279.28

Total 3,606.46 Total Total 379.36

Total 36.06 Sft

Total of Material, Labour and Carriage 36.060

Income Tax @ 7 % 2.524
Sind Services Tax @ 5 % 1.803
Total Composite Rate for One Sft 40.390
 Engineer's Estimate
CONSTRUCTION OF TARRAI
Rate Analysis for
NO 1 :- CONSTRUCTION OF TARRAI (TEJMAL JI VARI)

S/N D E S C R I P T I O N.
1.8a
Cement concrete lining ratio 1:2:4
(a) In Bed

( Unit of rate 100 Cft ).

_______ ________________________________________________________________________________ _________ _________ ___________ __________ _____________
(A) MATERIAL QTY RATE UNIT AMOUNT
Rs: Rs:
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Cement. Monthly Statistical Bulliten Oct, 2022 (MpKhas) 17.6 Bags 1050.00 P.bag. 18480.00
Sand. Inflation for 10 Year @ 7.6 % per annum 44.0 Cft. 4268.00 % Cft. 1877.92
Brick/ Stone ballast. Inflation for 10 Year @ 7.6 % per annum 88.0 Cft. 4488.00 % Cft. 3949.44

________________________________________________________________________________ _________ _________ ___________ __________ _____________

TOTAL 24307.36
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Contractor's profit @ 10 % 10.00 % 2430.74
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL PART " A " 26738.10
________________________________________________________________________________ _________ _________ ___________ __________ _____________
(B) LABOUR
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Mason Grade-I. Monthly Statistical Bulliten Oct, 2022 (MpKhas) 1.00 Nos: 1200.00 P.day. 1200.00
Labour. Monthly Statistical Bulliten Oct, 2022 (MpKhas) 6.00 Nos: 800.00 P.day. 4800.00
Bahishti. 20 % Extra of Unskilled labour 0.50 Nos: 960.00 P.day. 480.00

________________________________________________________________________________ _________ _________ ___________ __________ _____________

Rs: 6480.00
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Sundries. 10.00 % 648.00
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL 7128.00
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Contractor's profit @ 10 % 10.00 % 712.80
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL PART " B " 7840.80
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL (MATERIAL + LABOUR) 34578.90
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Total material & labour for 100 Cft. Rs: 34578.90

Material / Carriage Statement

Rate Amount
Item Unit Qty Source Miles
(Rs) (Rs)
1.8a Current Rate 34,578.90 Cement Bag 17.60 MPK 159.80 151.64 2,668.90

Carriage 17,713.09 Sand % Cft 44.00 Jamshoro 213.10 11,171.25 4,915.35

Aggregate % Cft 88.00 Akro 220.10 11,510.05 10,128.84

Total 52,291.99 Total Total 17,713.09

Total 522.92 Cft

Total of Material, Labour and Carriage 522.920

Income Tax @ 7 % 36.604
Sind Services Tax @ 5 % 26.146
Total Composite Rate for One Cft 585.670
 Engineer's Estimate
CONSTRUCTION OF TARRAI
Rate Analysis for
NO 1 :- CONSTRUCTION OF TARRAI (TEJMAL JI VARI)

S/N D E S C R I P T I O N.
1.8b
Cement concrete lining ratio 1:2:4
(b) On Slope

( Unit of rate 100 Cft ).

_______ ________________________________________________________________________________ _________ _________ ___________ __________ _____________
(A) MATERIAL QTY RATE UNIT AMOUNT
Rs: Rs:
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Cement. Monthly Statistical Bulliten Oct, 2022 (MpKhas) 17.6 Bags 1050.00 P.bag. 18480.00
Sand. Inflation for 10 Year @ 7.6 % per annum 44.0 Cft. 4268.00 % Cft. 1877.92
Brick/ Stone ballast. Inflation for 10 Year @ 7.6 % per annum 88.0 Cft. 4488.00 % Cft. 3949.44

________________________________________________________________________________ _________ _________ ___________ __________ _____________

TOTAL 24307.36
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Contractor's profit @ 10 % 10.00 % 2430.74
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL PART " A " 26738.10
________________________________________________________________________________ _________ _________ ___________ __________ _____________
(B) LABOUR
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Mason Grade-I. Monthly Statistical Bulliten Oct, 2022 (MpKhas) 1.25 Nos: 1200.00 P.day. 1500.00
Labour. Monthly Statistical Bulliten Oct, 2022 (MpKhas) 7.00 Nos: 800.00 P.day. 5600.00
Bahishti. 20 % Extra of Unskilled labour 0.50 Nos: 960.00 P.day. 480.00

________________________________________________________________________________ _________ _________ ___________ __________ _____________

Rs: 7580.00
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Sundries. 10.00 % 758.00
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL 8338.00
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Contractor's profit @ 10 % 10.00 % 833.80
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL PART " B " 9171.80
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL (MATERIAL + LABOUR) 35909.90
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Total material & labour for 100 Cft. Rs: 35909.90

Material / Carriage Statement

Rate Amount
Item Unit Qty Source Miles
(Rs) (Rs)
1.8b Current Rate 35,909.90 Cement Bag 17.60 MPK 159.80 151.64 2,668.90

Carriage 17,713.09 Sand % Cft 44.00 Jamshoro 213.10 11,171.25 4,915.35

Aggregate % Cft 88.00 Akro 220.10 11,510.05 10,128.84

Total 53,622.99 Total Total 17,713.09

Total 536.23 Cft

Total of Material, Labour and Carriage 536.230

Income Tax @ 7 % 37.536
Sind Services Tax @ 5 % 26.812
Total Composite Rate for One Cft 600.580
 Engineer's Estimate
CONSTRUCTION OF TARRAI
Rate Analysis for
NO 1 :- CONSTRUCTION OF TARRAI (TEJMAL JI VARI)

S Nr. D E S C R I P T I O N.
1.9 Designing fabrication /manufacturing & erection of double screw vertical gate of MS sheets 8mm,
girders, channel angles of required size with operational device and plateform etc painting only i/c
cartage of fabricated / manufactured components from W/shop to site of work etc complete with one
year period of operation.

Unit Sft Detail of cost for 100 sft

_ ________________________________________________________________________________ _________ _________ ___________ __________ _____________
(A) MATERIAL QTY RATE UNIT AMOUNT
Rs: Rs:
________________________________________________________________________________ _________ _________ ___________ __________ _____________
MS Sheet 8mm Vertical Gate (5.834 Kg/Sft) Monthly Statistical Bulliten Oct, 2022 (Karachi) 583 Kg 230.00 Kg 134182.00
Material for Plate Form etc @ 100% L.S 134182.00
Other Fixing Material @ 25% L.S 33545.50

________________________________________________________________________________ _________ _________ ___________ __________ _____________

TOTAL 301909.50
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Contractor's profit @ 10 % 10.00 % 30190.95
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL PART " A " 332100.45
________________________________________________________________________________ _________ _________ ___________ __________ _____________
(B) LABOUR
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Mason Grade-I. Monthly Statistical Bulliten Oct, 2022 (MpKhas) 2.00 Nos: 1200.00 P.day. 2400.00
Balcksmith Monthly Statistical Bulliten Oct, 2022 (MpKhas) 2.00 Nos: 1200.00 P.day. 2400.00
Labour. Monthly Statistical Bulliten Oct, 2022 (MpKhas) 4.00 Nos: 800.00 P.day. 3200.00
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Rs: 8000.00
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Sundries /Miscillenous 10.00 % 800.00
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL 8800.00
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Contractor's profit @ 10 % 10.00 % 880.00
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL PART " B " 9680.00
________________________________________________________________________________ _________ _________ ___________ _______________________
TOTAL (MATERIAL + LABOUR) 341780.45
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Total material & labour for 100 Sft. Rs: 341780.45
Total material & labour for one Sft. Rs: 3417.81

Material / Carriage Statement

Rate Amount
Item Unit Quantity Source Miles
(Rs) (Rs)
(i) Material and Labour for One Sft of Sheet 3,417.81 - Sft - - - - -
(ii) Carriage for One Sft of MS Sheet 2.97 Steel Ton 0.0058 MPK 34.90 2,546.37 2.971
(iii) Cost for Colouring and Painting One Sft 28.14 Sft

Total Cost for One Sft 3,448.90 Sft

Total of Material, Labour and Carriage 3,448.900

Income Tax @ 7 % 241.423
Sind Services Tax @ 5 % 172.445
Total Composite Rate for One Cft 3,862.770
 Engineer's Estimate
CONSTRUCTION OF TARRAI
Rate Analysis for
NO 1 :- CONSTRUCTION OF TARRAI (TEJMAL JI VARI)

S Nr. D E S C R I P T I O N.
1.10 Manufacturing, providing and fixing in position of PVC insulated wire net fencing (Clear Height 6.5')
including excavation in foundation for posts, concrete, fixing of posts, wire net fencing and barbed
wire.

Unit Rft Detail of cost for 100 Rft ( 550 Sft)

_ ________________________________________________________________________________ _________ _________ ___________ __________ _____________
(A) MATERIAL QTY RATE UNIT AMOUNT
Rs: Rs:
________________________________________________________________________________ _________ _________ ___________ __________ _____________

PVC coated Barbed wire ( Straight 100 ft , 4 Nos ) weight 1

kg/28 Rft; ie .400 x 1 / 28 =14.29
Current Market + (GST ) 14.3 Kg 432.90 Kg 6186.14
Coloured pipe post 2.5" inner dia 12 G, Height 6.5' Current Market + (GST ) 11 Nos 3978.00 Nos 43758.00
Extra for Coloured steel plates, Straiching bar, Nut botls 10"
5.00 % 2497.21
& 1.5"
Excavation & concrete for pipe post foundations -11 Nos. Size (1.5x1.5x3.5)
Excavation for foundation in ordinary soil 86.63 Cft
Plain cement concrete ratio 1:2:4 for ( 11 x 1.5 x 1.5 x 3.5= 86.625 Cft ) 86.63 Cft
Cement Monthly Statistical Bulliten Oct, 2022 (MpKhas) 15.25 Bag 1050.00 Bag 16012.50
Sand Inflation for 10 Year @ 7.6 % per annum 38.12 Cft 4268.00 % Cft 1626.96
Aggregate Inflation for 10 Year @ 7.6 % per annum 76.23 Cft 4488.00 % Cft 3421.20
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL 73502.01
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Contractor's profit @ 10 % 10.00 % 7350.20
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL PART " A " 80852.21
________________________________________________________________________________ _________ _________ ___________ __________ _____________
(B) LABOUR
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Labour for Fencing
Mason Grade-I. Monthly Statistical Bulliten Oct, 2022 (MpKhas) 1.00 Nos: 1200.00 P.day. 1200.00
Balcksmith/Carpenter Monthly Statistical Bulliten Oct, 2022 (MpKhas) 1.00 Nos: 1200.00 P.day. 1200.00
Coolies Monthly Statistical Bulliten Oct, 2022 (MpKhas) 1.50 Nos: 800.00 P.day. 1200.00
Labour for Excavation
Coolies for Digging Monthly Statistical Bulliten Oct, 2022 (MpKhas) 0.50 Nos: 800.00 P.day. 400.00
Coolies for carrying earth Monthly Statistical Bulliten Oct, 2022 (MpKhas) 0.40 Nos: 800.00 P.day. 320.00
Labour for Concrete
Mason Grade-I. Monthly Statistical Bulliten Oct, 2022 (MpKhas) 0.85 Nos: 1200.00 P.day. 1020.00
Carpenter Monthly Statistical Bulliten Oct, 2022 (MpKhas) 5.25 Nos: 1200.00 P.day. 6300.00
Coolies Monthly Statistical Bulliten Oct, 2022 (MpKhas) 0.30 Nos: 800.00 P.day. 240.00
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL Rs: 11880.00
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Contractor's profit @ 10 % 10.00 % 1188.00
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL PART " B " 13068.00
________________________________________________________________________________ _________ _________ ___________ __________ _____________
 Engineer's Estimate
CONSTRUCTION OF TARRAI
Rate Analysis for
NO 1 :- CONSTRUCTION OF TARRAI (TEJMAL JI VARI)
(C) Plant and Equipments
________________________________________________________________________________ _________ _________ ___________ __________ _____________

Tractor with Trolly NHA Schedule-2022 0.50 Nos: 11454.00 P.day. 5727.00
Welding plant NHA Schedule-2022 0.50 Nos: 550.00 P.day. 275.00
Concrete Mixer Machine NHA Schedule-2022 0.50 Nos: 9821.00 P.day. 4910.50
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL Rs: 10912.50
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Contractor's profit @ 10 % 10.00 % 1091.25
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL PART " C " 12003.75

________________________________________________________________________________ _________ _________ ___________ _______________________

TOTAL (MATERIAL + LABOUR+EQUIPMENT) 105923.96
________________________________________________________________________________ _________ _________ ___________ _______________________
Total material & labour for 100 Rft. Rs: 105923.96

Material / Carriage Statement

Rate Amount
Item Unit Qty Source Miles
(Rs) (Rs)
Unit Total material & labour rate 105,923.96 Cement Bag 15.25 MPK 159.8 151.64 2,312.54

Carriage 20,345.13 Sand % Cft 38.12 Jamshoro 213.1 11,171.25 4,258.48

Aggregate % Cft 76.23 Akro 220.1 11,510.05 8,774.11

Post & Barbed
LS 5,000.00
wire

Total 126,269.10 100 Rft Total 20,345.13

Total 1,262.69 Rft

Total of Material, Labour and Carriage 1,262.690

Income Tax @ 7 % 88.388
Sind Services Tax @ 5 % 63.135
Total Composite Rate for One Cft 1,414.210
 Engineer's Estimate
CONSTRUCTION OF TARRAI
Rate Analysis for
NO 1 :- CONSTRUCTION OF TARRAI (TEJMAL JI VARI)
S/N D E S C R I P T I O N.
1.2 Providing and installing Geomembrane (.75 mm) thick on slope complete in all respects or as directed by the Engineer.
(b) On Slope (Unit of rate 100 Sft.)
_______ ________________________________________________________________________________ _________ _________ ___________ __________ _____________
(A) MATERIAL QTY RATE UNIT AMOUNT
Rs: Rs:
________________________________________________________________________________ _________ _________ ___________ __________ _____________
PVC Geomembrane 0.75mm Current Market 100 Sft 58.50 % Cft. 5850.00
Wastage 10.00 % 585.00
Transporation 2.20 % 128.70
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL 6563.70
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Contractor's profit @ 10 % 10.00 % 656.37
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL PART " A " 7220.07
________________________________________________________________________________ _________ _________ ___________ __________ _____________
(B) LABOUR
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Labour for Laying Monthly Statistical Bulliten Oct, 2022 (MpKhas) 0.450 Nos: 800.00 P.Day 360.00
Labour for carrying Monthly Statistical Bulliten Oct, 2022 (MpKhas) 0.450 Nos: 800.00 P.Day 360.00
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL 720.00
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Sundries. 10.00 % 72.00
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL 792.00
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Contractor's profit @ 10 % 10.00 % 79.20
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL PART " B " 871.20
________________________________________________________________________________ _________ _________ ___________ __________ _____________
TOTAL (MATERIAL + LABOUR) 8091.27
Income Tax 7.00 % 566.39
Sind Services Tax 5.00 % 404.56
________________________________________________________________________________ _________ _________ ___________ __________ _____________
Composite rate per 100 Sft. Rs: 9062.22
Composite rate per Sft. Say Rs: 90.620
________________________________________________________________________________ _________ _________ ___________ __________ _____________
 Engineer's Estimate
CONSTRUCTION OF TARRAI
LEAD CHART FOR CARTAGE OF MATERIALS
Miles DESCRIPTION Rate Unit

Cement
Cement will be carted from MPK to site of work
159.8 Total lead 159.8 Miles
1st Mile to 2th Mile 11.20
Remaing 157.8 Miles @ Rs: 0.89 P.Mile 140.44
Hill area 25 % more for 0 Miles @ Rs 0.00 0.00
Kucha road 25 % more for 0 Miles @ Rs 0.00 0.00
TOTAL 151.64 Per Bag

Sand
Sand will be carted from Jamshoro to site of work
213.1 Total lead 213.1 Miles
1st Mile to 6th Mile 1147.61
Remaing 207.1 Miles @ Rs: 48.40 P.Mile 10023.64
Hill area 25 % more for 0 Miles @ Rs 0.00 0.00
Kucha road 25 % more for 0 Miles @ Rs 0.00 0.00
TOTAL 11171.25 Per % Cft

Aggregate
Aggregate will be carted from Akro to site of work
220.1 Total lead 220.1 Miles
1st Mile to 6th Mile 1147.61
Remaing 214.1 Miles @ Rs: 48.40 P.Mile 10362.44
Hill area 25 % more for 0 Miles @ Rs 0.00 0.00
Kucha road 25 % more for 0 Miles @ Rs 0.00 0.00
TOTAL 11510.05 Per % Cft

Steel
Steel will be carted from MPK to site of work
34.9 Total lead 34.9 Miles
1st Mile to 6th Mile 1147.61
Remaing 28.9 Miles @ Rs: 48.40 P.Mile 1398.76
Hill area 25 % more for 0 Miles @ Rs 0.00 0.00
Kucha road 25 % more for 0 Miles @ Rs 0.00 0.00
TOTAL 2546.37 Per 5 Ton

Bricks
Bricks will be carted from Local to site of work
10 Total lead 10 Miles
1st Mile to 6th Mile 918.06
Remaing 4 Miles @ Rs: 38.73 P.Mile 154.92
Hill area 25 % more for 0 Miles @ Rs 0.00 0.00
Kucha road 25 % more for 0 Miles @ Rs 0.00 0.00
TOTAL 1072.98 Per %0 Nos
 Engineer's Estimate
2012 Cartage Factor Revised as per Current Diesel Rates
Diesel Fixed
Base Feb, 2018 92.10 0.4
Current June, 2022 204.15

Current Cartage Factor ( 1 + 0.4 x (204.15 - 92.1 ) / 92.1 ) = 1.48664

CartageAs Per Schedule for Cement / Bag

Factor = 1.48664
Basic 2012 Rates Current Rates

Ist Mile 6.10 9.07

2nd Mile 1.43 2.13
3rd & Subsequent Miles 0.60 0.89
 Engineer's Estimate
2012 Cartage Factor Revised as per Current Diesel Rates
Diesel Fixed
Base Feb, 2018 92.10 0.4
Current June, 2022 204.15

Current Cartage Factor ( 1 + 0.4 x (204.15 - 92.1 ) / 92.1 ) = 1.48664

CartageAs Per Schedule for 100 Cft of All materials

Factor = 1.48664
Basic 2012 Rates Current Rates
1st Chain 143.10 212.74
2nd Chain 26.40 39.25 Upto 3 Chains
3rd to 10 chain 19.75 29.36 212.74+39.25+ 281.35
1000 ft to 5000 ft 178.65 265.59

Ist Mile 407.00 605.06

2nd Mile 95.52 142.00
3rd Mile 76.89 114.31
4th Mile 70.45 104.73
5th Mile 64.43 95.78
6th Mile 57.67 85.73
7th & Subsequent Miles 32.56 48.40
 Engineer's Estimate
2012 Cartage Factor Revised as per Current Diesel Rates
Diesel Fixed
Base Feb, 2018 92.10 0.4
Current June, 2022 204.15

Current Cartage Factor ( 1 + 0.4 x (204.15 - 92.1 ) / 92.1 ) = 1.48664

CartageAs Per Schedule for 1000 Nos Bricks

Factor = 1.48664
Basic 2012 Rates Current Rates
1st Chain 143.10 212.74
2nd Chain 26.40 39.25 Upto 3 Chains
3rd to 10 chain 19.75 29.36 212.74+39.25+ 281.35
1000 ft to 5000 ft 178.65 265.59

Ist Mile 325.60 484.05

2nd Mile 76.40 113.58
3rd Mile 61.51 91.44
4th Mile 56.36 83.79
5th Mile 51.54 76.62
6th Mile 46.13 68.58
7th & Subsequent Miles 26.05 38.73
 Engineer's Estimate
CONSTRUCTION OF TARRAI
LEAD PLAN FOR CARTAGE OF MATERIALS

NRL Karachi

Akro
Jamshoro

Miles Jamshoro
136.7

Miles
53.3

Miles
60.3

Mirpur Khas

Miles
156 Material Source Milage
Steel MPK 34.9
Sukilon Cement MPK 159.8
Aggregate Akro 220.1
Sand Jamshoro 213.1
Miles Stone Akro 220.1
3.8 Bricks Local 10
Borrow Local 5
Gravel Akro 220.1
SITE M.S Pipe Khi 209.3
PVC Pipe 4" dia Khi 209.3
HDPE Pipe 2" dia Khi 209.3
S.No Item Description Rate Unit Source
Stone 1,848.00 %Cft Inflation for 10 Year @ 7.6 % per annum
Pitching Stone 3,520.00 %Cft Current market
Pit Sand 2,083.20 %Cft Monthly Statistical Bulliten Oct, 2022 (Nawabshah)
Bajree/Shingle 9,000.00 %Cft Monthly Statistical Bulliten Oct, 2022 (MpKhas)
Cement 1,050.00 Bag Monthly Statistical Bulliten Oct, 2022 (MpKhas)
Hill Sand 4,268.00 %Cft Inflation for 10 Year @ 7.6 % per annum
Brick/ Stone Ballast 4,488.00 %Cft Inflation for 10 Year @ 7.6 % per annum
Earth 880.00 %Cft Inflation for 10 Year @ 7.6 % per annum
Bricks 1st Class 9,500.00 %0 Nos Monthly Statistical Bulliten Oct, 2022 (MpKhas)
Partal Wood 1,981.88 Cft Monthly Statistical Bulliten Oct, 2022 (Karachi)
Deodar Wood 1st Class 4,954.70 Cft Monthly Statistical Bulliten Oct, 2022 (Karachi)
hire charges of mixture machine,Vibrator 13,248.00 Day NHA Schedule-2022
Steel 205.00 Kg Monthly Statistical Bulliten Oct, 2022 (MpKhas)
Binding wire 116.27 P.Lbs Monthly Statistical Bulliten Oct, 2022 (MpKhas)
LI.ME SLACKED 660.00 Maund Inflation for 10 Year @ 7.6 % per annum
Rice 75.33 Kg Monthly Statistical Bulliten Oct, 2022 (Nawabshah)
Distemper 824.18 Liter Monthly Statistical Bulliten Oct, 2022 (MpKhas)
Ghlazed Tiles 68.00 Sft Monthly Statistical Bulliten Oct, 2022 (Karachi)
White Cement 1,867.00 Bag Monthly Statistical Bulliten Oct, 2022 (Karachi)
Gun Powder & Fuse 616.00 Nos Inflation for 10 Year @ 7.6 % per annum
Matt finish paint 3,140.00 Gallon Current market
Primer 2,375.00 Gallon Current market
Chalk 79.00 Kg Inflation for 10 Year @ 7.6 % per annum
Zink 240.00 Kg Current market
Varnish 2,134.00 Gallon Current market
Rubbing Brick 1,188.00 Each Inflation for 10 Year @ 7.6 % per annum
Sand paper 20.00 Each Current market
Mixing oil 70.29 Ltr Current market
Water Stops 300.00 Lft Current market
Swellstop 303.11 Lft Current market
Besealed Glue 2.54 ml Current market
Iron Guage 1,895.00 Each Ali Baba
Hooks 325.00 Dozen Approximate
Aluminium Channel 250.00 Rft Approximate
Fly Screen 250.00 Sft Inflation for 10 Year @ 7.6 % per annum
Tinted Glass 495.00 Sft Current Market
Orissa W.C 19" porta 5,035.00 Each Current Market
Cistern 4006 white color 4,323.00 Each Current Market
Stop cock 1/2" 840.00 Each Current Market
W.C. PVC down pipe 111.00 Each Current Market
W.C. trap 4" (P-type) 205.00 Each Current Market
Geomembrane 58.50 Sft Current Market
Wash basin bolt kit 447.00 Each Current Market
C.P. mixture single hole deluxe 5,409.00 Each Current Market
Wash basin Stop cock 1/2" 840.00 Each Current Market
Stainless Steel Sink Dancare (17" x23 ") 12,520.00 Each Current Market
Sink bracket C.I 400.00 Each Current Market
Sink plug with chain 350.00 Each Current Market
Flat Iron patti 205.00 Kg Monthly Statistical Bulliten Oct, 2022 (MpKhas)
Flat patti 205.00 Kg Monthly Statistical Bulliten Oct, 2022 (MpKhas)
Sq.roads 1/2" x 1/2" 205.00 Kg Monthly Statistical Bulliten Oct, 2022 (MpKhas)
Welding roads 50.00 Kg Approximate
Boring for tubewell 1,500.00 Rft Approximate
PVC Strainer Pipe Class B 4 " Dia 111.54 Rft Market Price
Socket 4" Dia 160.00 Each Market Price
Geotextile (Typar SF 40-136 gsm) 39.60 Sft Market Price + Inflation
Dipmeter 24,000.00 Each Market Price
Reciprocation Water Pump 20,000.00 Each Approximate
G.I Pipe 2" Dia 300.47 Rft Market Rates
M.S Sheet 230.00 Kg Monthly Statistical Bulliten Oct, 2022 (Karachi)
M.S Bail Plug 4,000.00 Each Approximate
 Chainlink Net Fence 100.62 Sft Current Market + (GST )
Barbed Wire 432.90 Kg Current Market + (GST )
GI Pipe for Posts 3978.00 No Current Market + (GST )
Angle Iron 351.00 No Current Market + (GST )
Razor Wire 339.30 Kg Current Market + (GST )
Tractor With Trolly 11454 Day NHA Schedule-2022
Welding plant 550 Day NHA Schedule-2022
Concrete Mixer machine 9821 Day NHA Schedule-2022
RCC Pipe 18" dia 660.00 Rft Inflation for 10 Year @ 7.6 % per annum

Masson, Black Smith,(G-1) 1,200.00 Day Monthly Statistical Bulliten Oct, 2022 (MpKhas)
Carpenter (G-1) 1,200.00 Day Monthly Statistical Bulliten Oct, 2022 (MpKhas)
Painter 1,200.00 Day Monthly Statistical Bulliten Oct, 2022 (MpKhas)
Plumber 2,000.00 Day Monthly Statistical Bulliten Oct, 2022 (MpKhas)
Labour 800.00 Day Monthly Statistical Bulliten Oct, 2022 (MpKhas)
Sk.Labour 960.00 Day 20 % Extra of Unskilled labour