Rate Analysis for Sewagama ASC

No Description Unit Qty Rate Amount Rate

1.00 70mm (1.5mm thick) aluminium casement window
Data for 1.44 m2
CA-1007 m 4.800 542.67 2,604.82
CA-1008 m 1.140 952.83 1,086.23
CA-2005 m 6.700 982.67 6,583.89
70SM-1011 m 0.268 998.33 267.55
5mm thick clear glass panes m2 1.440 2,666.67 3,840.00
Allow for wastage 10% 1,054.25
Casement lock Nr 2.00 230.00 460.00
S.T. Screw - 1" No.8 Nr 16.00 3.00 48.00
S.T. Screw - 2" No.8 Nr 16.00 5.00 80.00
Gasket 674 m 14.40 165.00 2,376.00
Weather strip m 14.40 60.00 864.00
Pop rivet 5/32"x1/2" Nr 32.00 3.00 96.00
Bar hinges (12") Pair 2.00 500.00 1,000.00
Silicon 750.00
Labour cost
Alluminium Woker Hrs 7.00 375.00 2,625.00
Unskilled Labour Hrs 7.00 275.00 1,925.00
Tools 2.5% of Labour Cost 113.75
25,774.49
Overhead and Profit 15% 3,866.17
29,640.66
Rate m2 20,583.79 20,584.00

2.00 100mm (1.6mm thick) aluminium single swing door

Data for 1.89 m2
100D-3105 m 5.010 942.67 4,722.78
100D-101 m 2.057 1,827.67 3,759.52
100D-103 m 2.057 1,913.33 3,935.72
100D-201 m 0.695 1,763.33 1,225.51
100D-301 m 0.695 2,101.50 1,460.54
100D-401 m 0.695 2,327.00 1,617.27
100D-501 m 2.780 249.33 693.14
70SM-1011 m 0.190 989.33 187.97
A-111 m 0.228 258.33 58.90
5mm thick clear glass panes m2 1.115 2,666.67 2,973.34
Cladding sheet(4mm thick) Double side m2 1.670 2,986.11 4,986.80
Allow for wastage 10% 1,766.13
Pop rivet 3/16"x1/2" Nr 48.00 5.00 240.00
Gasket m 15.60 65.00 1,014.00
Wool felt m 7.50 60.00 450.00
Self tapping Screw - No.8 x 1/2' Nr 12.00 4.00 48.00
Door lock Nr 1.00 900.00 900.00
Butt hinge (2.5"x4") Nr 4.00 175.00 700.00
Door handle with cap nut Pair 1.00 1,500.00 1,500.00
Rivert (C Sk) 5/32"x1/2" Nr 32.00 3.00 96.00
 Threaded bar with nut m 1.80 350.00 630.00
Silicon 750.00
Labour cost
Alluminium Woker Hrs 8.00 375.00 3,000.00
Unskilled Labour Hrs 8.00 275.00 2,200.00
Tools 2.5% of Labour Cost 130.00
39,045.62
Overhead and Profit 15% 5,856.84
44,902.46
Rate m2 23,757.92 23,758.00

3.00 16mm thick rough plaster for walls

Data for 9.29 m2
Cement bag 0.80 1,275.00 1,020.00
Sand m3 0.20 4,240.28 848.06
Mason day 0.75 2,750.00 2,062.50
Unskilled Labour day 1.50 2,000.00 3,000.00
Allow for scaffolding 3% 151.88
Allow for water 22.00
7,104.43
Overhead and Profit 15% 1,065.66
8,170.10
Rate m2 879.45 879.00

4.00 16mm thick smooth plaster for walls

Data for 9.29 m2
Cement bag 0.80 1,275.00 1,020.00
Sand m3 0.20 4,240.28 848.06
Lime kg 14.00 41.25 577.50
Mason day 1.50 2,750.00 4,125.00
Unskilled Labour day 1.50 2,000.00 3,000.00
Allow for scaffolding 3% 213.75
Allow for water 22.00
9,806.31
Overhead and Profit 15% 1,470.95
11,277.25
Rate m2 1,213.91 1,214.00

5.00 Preparing door or window reveals 150 mm

Data for 7m
Cement bag 0.20 1,275.00 255.00
Sand m3 0.02 4,240.28 84.81
Lime kg 3.20 41.25 132.00
Mason Hrs 3.00 343.75 1,031.25
Unskilled Labour Hrs 3.00 250.00 750.00
2,253.06
Overhead and Profit 15% 337.96
2,591.01
Rate m 370.14 370.00