| RATE ANALYSIS |
|
Job Description |
|
|
|
|
|
|
|
| Providing , installation of M.S sandwich panel Sheet 50mm mm
thick ( Pre painted ) over M.S frame structure using hex washer head self tapping &
drilling screws and over laping G.I Sheet 24-SWG at corners painted with
matching colour i/c carrage of
material from lahore to Gojra at site of work through Cantainer/troller ,
charges of uplifting through crane at 40' height for installation, cost of
all other materials , labour
etc complete in all respects as per drawing and design as approved and advised by the Consultant /
Engineer Incharge. |
| (1st
BI-ANNUAL-2017 , 01.01.2017 TO 30.06.2017) |
| Unit: |
P. Sft |
|
|
|
Take for analysis=
37.5' x 45'=1687.5 Sft |
|
|
|
|
|
|
|
|
|
|
| S. No. |
Description |
Unit |
Quantity |
Rate |
Amount |
| A |
Materials |
|
|
|
|
| 1 |
M.S Sandwich panel sheet
full width 38ft. |
|
|
|
|
|
| |
Top 38' x 37.5' |
= |
1425 |
Sft |
|
|
|
|
| |
Front 37.5' x 2.66' |
= |
99.75 |
Sft |
|
|
|
|
| |
Back 37.5' x 5.66' |
= |
212.25 |
Sft |
|
|
|
|
| |
Add wastage 5
% |
|
|
86.85 |
Sft |
|
|
|
|
| |
|
Total |
= |
1823.85 |
Sft |
Sft |
1,823.85 |
580.00 |
1,057,833 |
| |
G.I Sheet 24
SWG |
|
|
|
|
|
|
|
|
| |
Front 37.5' x 1' |
= |
37.5 |
Sft |
|
|
|
|
| |
Back 37.5' x 1' |
= |
37.5 |
Sft |
|
|
|
|
| |
Add wastage 5
% |
|
|
3.75 |
Sft |
|
|
|
|
| |
|
Total |
= |
78.75 |
Sft |
|
|
|
|
| |
78.75
Sft @ 1.156 Lbs/Sft |
= |
41.33 |
Kgs |
Kg |
41.33 |
100.00 |
4,133 |
| 2 |
hex
washer head self tapping & drilling screws |
|
|
|
|
|
| |
Top
and sides @ 3' c/c |
|
247 |
Nos |
|
|
|
|
| |
Add wastage 10
% |
|
|
25.00 |
Nos |
|
|
|
|
| |
|
Total |
= |
272.00 |
Nos |
Nos |
272.00 |
35.00 |
9,520 |
| 3 |
Steel
cutting disc |
|
|
|
Each |
5.00 |
480.00 |
2,400 |
| 4 |
Electricity |
|
|
|
Unit |
75.00 |
20.00 |
1,500 |
| |
Total Amount ( A ): |
|
|
|
1,075,386 |
| B |
Carriage and hire
charges |
|
|
|
|
|
|
|
| 2 |
38' Length roof sheet panel on troller
container i/c loading & Unloading |
Each |
33% |
30,000.00 |
10,000 |
| 4 |
Drill machine for 3 days
@ 300 / day |
|
|
|
Day |
3.00 |
300 |
900 |
| 6 |
Crane
for uplifting the full length sheet panels and placing them at proper place
upto 40' height. |
Day |
1.00 |
30000 |
30,000 |
| |
Total Amount ( B ): |
|
|
|
40,900 |
| C |
Labour |
|
|
|
|
|
|
|
|
| (a) |
Labour required
Fixing M.S Sandwich Panel Sheet. |
|
|
|
|
| 1 |
Technician |
|
|
|
|
|
|
|
|
| |
1 Nos for 3
days |
|
|
|
|
Days |
3.00 |
2,800 |
8,400 |
| 2 |
Skilled
Cooly ( LB-024) |
|
|
|
|
|
|
|
| |
4
Nos for 3 days |
|
|
|
|
Days |
12.00 |
608 |
7,296 |
| |
Add
sundries 10% |
|
|
1,569.6 |
| |
Total Amount ( C ): |
|
|
|
|
|
|
|
17,266 |
| |
Total Amount (A+B+ C ): |
|
|
|
|
|
|
|
1,133,552 |
| |
Contractor
profit , taxes , site expenses and
over head 20% |
|
|
226,710.3 |
| |
Grand Total Amount: |
|
|
|
|
|
|
|
1,360,262 |
| |
Rate Per Sft = |
1360262/1687.5 |
|
|
|
|
|
806.08 |
|
|
|
| |
|
|
|
|
|
|
Say Rs |
806 |
P/Sft |
