Rate Analysis of Finishing Items

1 Wooden Door
Commercial Ply Cgarges 100.0 @ 60.0 6,000.00 /100Sft

Wood Charges 100.0 @ 275.0 27,500.00 /100Sft

M.S Chaukhat Charges 100.0 @ 400.0 40,000.00 /100Sft

Poolish Material Charges 100.0 @ 75.0 7,500.00 /100Sft

Accessories Charges 100.0 @ 50.0 5,000.00 /100Sft

Carpentar,Painter Charges 100.0 @ 200.0 20,000.00 /100Sft

Total COST 106,000 /100Sft
Total COST 106,000 /100Sft

Overheads,Taxes,Profit etc 13% 13780

Total for 100Cft 119,780

Rate per Cft (including Taxes+Profit etc) 1,198

2 M.S Steel Door

M.S Material Charges 100.0 @ 800.0 80,000.00 /100Sft

Paint Material Charges 100.0 @ 75.0 7,500.00 /100Sft

Labour Charges for Fabrication,Paint work 100.0 @ 100.0 10,000.00 /100Sft

Total COST 97,500 /100Sft

Total COST 97,500 /100Sft

Overheads,Taxes,Profit etc 13% 12675

Total for 100Cft 110,175

Rate per Cft (including Taxes+Profit etc) 1,102

3 Aluminium Windows
Aluminium Material Charges 100.0 @ 840.0 84,000.00 /100Sft

Glass 5 mm thick Charges 100.0 @ 165.0 16,500.00 /100Sft

Labour Charges for Glass,Aluminium work 100.0 @ 100.0 10,000.00 /100Sft

Total COST 110,500 /100Sft
 Total COST 110,500 /100Sft

Overheads,Taxes,Profit etc 13% 14365

Total for 100Cft 124,865

Rate per Cft (including Taxes+Profit etc) 1,249

4 Gypsum False Ceiling

Material Charges 100.0 @ 75.0 7,500.00 /100Sft

Labour Charges for Fixing work 100.0 @ 10.0 1,000.00 /100Sft

Total COST 8,500 /100Sft
Wasteage of Material @5% 425
Total COST 8,925 /100Sft

Overheads,Taxes,Profit etc 13% 1160

Total for 100Cft 10,085

Rate per Cft (including Taxes+Profit etc) 101

5 Plastic Emulsion Paint

Material Charges 100.0 @ 22.0 2,200.00 /100Sft

Labour Charges 100.0 @ 15.0 1,500.00 /100Sft

Total COST 3,700 /100Sft

Total COST 3,700 /100Sft

Overheads,Taxes,Profit etc 13% 481

Total for 100Cft 4,181

Rate per Cft (including Taxes+Profit etc) 42

6 Graffito
Material Charges 100.0 @ 25.0 2,500.00 /100Sft

Labour Charges 100.0 @ 15.0 1,500.00 /100Sft

Total COST 4,000 /100Sft

Total COST 4,000 /100Sft

Overheads,Taxes,Profit etc 13% 520

Total for 100Cft 4,520

 Rate per Cft (including Taxes+Profit etc) 45

7 S.S Realing
Material Charges 100.0 @ 1,080.0 108,000.00 /100Rft

Labour Charges 100.0 @ 200.0 20,000.00 /100Rft

Total COST 128,000 /100Rft

Total COST 128,000 /100Rft

Overheads,Taxes,Profit etc 13% 16640

Total for 100Cft 144,640

Rate per Cft (including Taxes+Profit etc) 1,446

8 Shutter Gate
M.S Material Charges 100.0 @ 200.0 20,000.00 /100Sft

Paint Material Charges 100.0 @ 50.0 5,000.00 /100Sft

Labour Charges for Fabrication,Paint work 100.0 @ 100.0 10,000.00 /100Sft

Total COST 35,000 /100Sft

Total COST 35,000 /100Sft

Overheads,Taxes,Profit etc 13% 4550

Total for 100Cft 39,550

Rate per Cft (including Taxes+Profit etc) 396

9 M.S Steel Door

M.S Material Charges 100.0 @ 800.0 80,000.00 /100Sft

Paint Material Charges 100.0 @ 75.0 7,500.00 /100Sft

Labour Charges for Fabrication,Paint work 100.0 @ 100.0 10,000.00 /100Sft

Total COST 97,500 /100Sft

Total COST 97,500 /100Sft

Overheads,Taxes,Profit etc 13% 12675

Total for 100Cft 110,175

Rate per Cft (including Taxes+Profit etc) 1,102

10 Electric work (Estimate of 01 Shop 10x20 =200 Sft)
Electric Cable Charges 200.0 @ 50.0 10,000.00 /200Sft

Conduit Pipe,Bend,Socket etc Charges 175.0 @ 25.0 4,375.00 /200Sft

D.B Charges 3,500.00 /200Sft

Fan 02 Nos 14,000.00 /200Sft

Circuit Bracker Charges 4.0 @ 1,500.0 6,000.00 /200Sft

Philips Lights Charges 8.0 @ 950.0 7,600.00 /200Sft

Switch Plates,Button,Dimmer Charges 1,300.00 /200Sft

Labour Charges 200.0 @ 35.0 7,000.00 /200Sft

Total COST 53,775 /200Sft

Total COST 53,775 /200Sft

Overheads,Taxes,Profit etc 13% 6991

Total for 100Cft 60,766

Rate per Cft (including Taxes+Profit etc) 303.83