RATE ANALYSIS

S.N0 DESSCRIPTION UNIT QTY RATE AMOUNT

P/F tile over a base of 1-1/2" thk cement sand

morto Ratio 1:4
SFT CONSIDER QTY 100.00

A MATERAIL

M Mate Porcelain Glazed Tile (PC Rate 2100 Sqm) Sft 105.00 195.17 20,492.54
M CS mortar 1:4 1-1/2" thk Cft 12.00 250.00 3,000.00

M Tile Bound Sitle Bag 2.90 450.00 1,305.00

M Tile Grout Stile Cft 3.10 275.00 852.50

M Plastic protection sheet Sft 100.00 15.00 1,500.00

SUB TOTAL "A"MATERAIL Rs 27,150.04

B LABOUR

L Laying Tile Sft 100.00 40.00 4,000.00

SUB TOTAL "B"LABOUR Rs 4,000.00

C TOOLS & PLANT

STP Small tools & plant LS 25.000

SUB TOTAL "C"MATERAIL Rs 25.00

D MISCELLANEOUS

TBM Transportation of materail LS 100.00

SUB TOTAL "D" MISCELLANEOUS Rs 100.00

TOTAL "A+ B+C+D" Rs 31,275.04

Add Contractor OH&P 18.0% Rs 5,629.51

Sub Total Rs 36,904.54

Income Tax 7.5% Rs 2,992.26

Amount Per 100 Sft Rs 39,896.80

Amount Per Sft Rs 398.97

SAY Rs 400.00

FT 1/1