RATE ANALYSIS

MS Louvers Size (4'-00" x 2'-8" )

Unit Rate per No

Quantity Unit Rate Amount

Material

1- Angle (1½" x 1½" x 1"') 13.34 Rft Rs. 138.00 Per Rft Rs. 1,840.92

2- Flat Patti (1¼" x 1½"') 3.00 Rft Rs. 78.20 Per Rft Rs. 234.60

3- Rowel Bolts 12mm 4.00 Nos Rs. 35.00 Per No Rs. 140.00

4- D Kunday 4.00 Nos Rs. 15.00 Per No Rs. 60.00

5- Louver Burries 60.00 Rft Rs. 84.68 Per Rft Rs. 5,080.80

6- Red Oxide 1.00 LS Rs. 300.00 Per LS Rs. 300.00

7- Paint Work 21.36 Sft Rs. 45.00 Per Sft Rs. 961.20

Labour

1- Transport 30.00 Kg Rs. 10.00 Per Kg Rs. 300.00

2- Cutting & Fabrication cost 10.68 Sft Rs. 70.00 Per Sft Rs. 747.60

3- Fixing Cost 1.00 LS Rs. 600.00 Per No. Rs. 600.00

A Total Material Per Louver = Rs8,617.52

B Material Wastage 5%= Rs430.88

C Total Labour Per Louver = Rs1,647.60

D = (A+B+C) Total (Labour + Material) Per Louver = Rs10,696.00

E = (D x 0.28) Over Heads + Services Charges + Profit + income Tax 28% = Rs2,674.00

F = (D + E) Total Per Louver = Rs13,370.00

G = (F / 35) Total Per Sft = Rs1,251.87

H = (G x 10.764) Total Per Sq-m = Rs13,475.15