Rate analysis
Providing and fixing factory made ISI marked steel glazed doors, windows and ventilators, side /top /centre hung, with beading and all members such as F7D,F4B, K11 B and K12 B etc. complete of standard rolled steel sections, joints mitred and flash butt welded and sash bars tenoned and riveted, including providing and fixing of hinges, pivots, priming coat of approved steel primer, but excluding the cost of other fittings,glass panes complete all as per approved design, (sectional weight of only steel members shall be measured for payment).
DSR rate₹131.05per kg
Fixing with 15x3 mm lugs 10 cm long embedded in cement concrete block 15x10x10 cm of C.C. 1:3:6 (1 Cement : 3 coarse sand : 6 graded stone aggregate 20 mm nominal size)
- Item code
- 10.11.1
- Sub-head
- SH 10 · STEEL WORK
- Unit
- kg
- Source row
- 536
Cost components
| Code | Description | Unit | Quantity | Rate | Amount |
|---|---|---|---|---|---|
| Details of cost for 10 Nos. double leaf door of size 2.075x1.175m = 2.44 sqm. (weight10x 30=300 kg). | |||||
| MATERIAL | |||||
| 1011 | Steel glazed door,window/ ventilator, all members like as F7D, F4B, K11 and K12B etc. | kg | 300 | ₹59.00 | ₹17,700.00 |
| 9977 | Carriage of Steel Door | L.S. | 403.7 | ₹2.27 | ₹916.40 |
| Labour for fabrication | |||||
| 0103 | Blacksmith 2nd class | day | 1.7 | ₹816.00 | ₹1,387.20 |
| 0116 | Fitter (grade 1) | day | 2.6 | ₹897.00 | ₹2,332.20 |
| 0114 | Beldar | day | 3.4 | ₹736.00 | ₹2,502.40 |
| 9999 | Sundries | L.S. | 153.7 | ₹2.27 | ₹348.90 |
| Fixing with CC 1:3:6 blocks, wooden plugs and screws or rawl plugs and screws or with fixing clips and bolts and nuts as required | |||||
| MATERIAL | |||||
| Cement concrete blocks 15x10x10cm =10x6x0.15x0.10x0.10= 0.09 cum | |||||
| 4.2.5 | Rate as per item no 4.2.5 of SH : Concrete work | cum | 0.09 | ₹9,311.40 | ₹838.03 |
| Labour for fixing for 10 Nos.door/window | |||||
| 0114 | Beldar | day | 0.27 | ₹736.00 | ₹198.72 |
| 0115 | Collie | day | 0.195 | ₹736.00 | ₹143.52 |
| 0130 | Mistry | day | 0.084 | ₹897.00 | ₹75.35 |
| 0128 | Mate | day | 0.012 | ₹816.00 | ₹9.79 |
| 9999 | Hire charges of machine, scaffolding and sundries | L.S. | 122.2 | ₹2.27 | ₹277.39 |
| Apply steel primer (10x2.44x1.00 for both sides)=24.40 sqm | |||||
| 13.50.3 | Rate as per item no 13.50.3 of SH : Finishing | sqm | 24.4 | ₹67.40 | ₹1,644.56 |
Rate build-up
| TOTAL | ₹28,374.46 |
| Add 1 % Water charges on "W-A" | ₹258.92 |
| TOTAL | ₹28,633.38 |
| Add GST on "X-A" (multiplying factor 0.2127) | ₹5,562.27 |
| TOTAL | ₹34,195.65 |
| Add 15% CPOH on "Y-A" | ₹4,756.96 |
| TOTAL | ₹38,952.61 |
| Add Cess @ 1% on "Z-A" | ₹364.70 |
| Cost for 300 kg. | ₹39,317.31 |
| Cost of 1 kg. | ₹131.06 |
| Say | ₹131.05 |