RATE ANALYSIS

Sr.No. Description Note Unit

Decorative Wooden batten-Magvee Nodal series Size of plank approx 2400mm X100 mm
[A] MATERIAL
Decorative Wooden batten-Magvee Nodal series
BR
1 400/Sqft Sqmt
2 Adhesive Sqmt
3 Aluminium Frame of jindal make @ 450 mm c/c Sqmt
4 12mm ply backing Sqmt
Scaffolding
Subtotal

5 Wastages+ attic 7%
6 Transportation 3%
7 Loading/ Unloading Charges 3%
8 Labor Cost Sqmt

[B]
9 ESIC & PF 2%
10 Mathadi 3%
11 Housekeeping 1%
12 Tools & Tackles 1%

[C]
13 Add : profit @ 5% & overhead charges @ 15% 20%

Total Sqmt

Sqmt
per
 Nos L/Area Ht/ B Quantity Rate Amount

ank approx 2400mm X100 mm

1.00 4305.60 4,305.60

1.00 250.00 250.00
1.00 550.00 550.00
1.00 400.00 400.00
107.64
5,613.24

5,613.24 392.93
5,613.24 140.33
5,613.24 140.33
1 1.00 330.00 330.00

Total [A] 6,616.83

6,616.83 132.34
6,616.83 198.50
6,616.83 66.17
6,616.83 66.17

Total [A+ 7,080.01

B]

7,080.01 1,416.00
[A] + [B]+
[C] 8,496.01

1.00 8,496.01
NET
RATE 8,496.01
Say 8,500.00