Rate analysis

Site: Main Pumping Station Location : Kandy

Unit : Per Item Date : Dec 24, 19
Sr.No. Particulars Quantity Unit Rate per Amount Remark
Consider Half Portion of Gate
1 Materials :

Gate
40 x 80 x 4 mm Tube 12.2 m 1,380.00 16,836.00
25 x 25 Square Bar 41.58 m 360.00 14,968.80
Wheels 3 Nos 2,000.00 6,000.00
Roller Track - EQA - 50x50x5mm 8.8 m 725.00 6,380.00
Locking Mechanism 1 Item 3,000.00 3,000.00
Gate Anchoring to Column 1 Item 3,500.00 3,500.00

Portal Frame
40 x 80 x 4 mm Tube 9.6 m 1,380.00 13,248.00
Base Plate and Anchoring 4 Nos 1,500.00 6,000.00
Other fixer 1 Item 2,000.00 2,000.00

Paint
Primer - One Coat 4 L 2,300.00 9,200.00
Paint - Two Coat 8 L 2,750.00 22,000.00

Wastage 10% 6,393.28

Transport 5% 2,654.84

2 Labour
Welder 3 Days 3,000.00 9,000.00
Painter 2 Days 3,000.00 6,000.00
Helper 3 Days 2,200.00 6,600.00

3 Equipment
Welding plant 3 Days 3,500.00 10,500.00
Compressor 2 Days 2,800.00 5,600.00
Bar Cutter 3 Days 1,500.00 4,500.00

TOTAL (A) 154,380.92

4 Tools & Plants Charges 10.00% on total (A) 2,160.00 other equipments (Grinder, Drill,)
5 Consumables 10.00% on total (A) 2,160.00 (Welding rod, Putty, cutting weel, grinding wheel)
6 Electricity Charges 0.00% on total (A) -

TOTAL (B) 158,700.92

7 Over head & Profit 25.00% on total (B) 39,675.23

Costing for Half Gate TOTAL 198,376.15

Say Rs. 396,752.30 LKR Per Item

Prepared by :

Name : _________________________________ Sign: ______________