Vertex Chemicals Pvt. Ltd.

RATE ANALYSIS SHEET

DESCRIPTION OF ITEM: Polished Concrete Unit Sft

No. Detail Qty. One Cycle Unit Rate (Rs) Amount

Material
Polished Concrete 7456.00 SFT
Grinding Tools
1 DA00 18.0 Nos 3525.00 0.00
2 DA 0 0.497 18.0 Nos 2780.00 24873.22
3 DA01 0.497 18.0 Nos 2780.00 24873.22
4 DA02 0.497 18.0 Nos 2780.00 24873.22
Jumper Green
5 60 grit 1.243 9.0 Nos 4000.00 44,736.00
6 120 grit 1.243 9.0 Nos 4000.00 44,736.00
7 220 grit 1.243 9.0 Nos 4000.00 44,736.00
8 400 grit 1.065 9.0 Nos 4000.00 38,345.14
9 800 grit 1.065 9.0 Nos 4000.00 38,345.14
10 1800 grit 9.0 Nos 4000.00 -
11 3500 grit 9.0 Nos 4000.00 -

5,161.85
12 Beton Hardner K35 (1:1) 22.94 1.00 Liters 225
13 Skudo 1.00 Liters 2050 -

-
14 Stone Soap 0.00 0.00 Liters

21,436.00
15 Beton Guard Lithium 12.43 1.00 Liters 1725
8,820.00
16 Disco lux pad 6.00 1.00 Nos 1470

3,728.00
17 Cementitious Repair 1.00 1.00 Lumsum 0.5
TOTAL MATERIAL (A) 324,664
Labour

17 Skilled Labor including food 5 1 man-day 1600 8,000

18 Helper including food 5 3 man-day 1400 21,000

19 Accomodation 7 1 man-day
20 Mobilization & demobilization 1 1 Lumsum 6000 6,000
TOTAL LABOUR (B) 35,000
Tools
21 Hand Grinders rent per day 7 1 Day 2 14,912
22 Grinding machine rent per day 7 1 Day -
Polyethene bags, brushes, grider
23 disc, glooves, mask 1 1 Nos 10,000 10,000
24 Electric tools 1 1 Day 0.5 3,728

(C) 28,640
COMBINED TOTAL A+B+C=(D) 388,303.78
Profit % age of D % (E) -
Overheads %age of D % (F) -
TOTAL D+E+F= G 388,303.78
Tax %age of G % -
TOTAL (PKR After Tax) Ʃ 388,303.78
TOTAL (PKR per Unit) 52.08
 inventory

74619.65 10.008 12.7

210,898.29 28.29 42

26,597.85 3.57 7.12 225

1725

1.18 0.95

29,000 3.889485

46.69

20% 56.028 417,745

1.34