Rate analysis
Providing and fixing in position collapsible steel shutters with vertical channels 20x10x2 mm and braced with flat iron diagonals 20x5 mm size, with top and bottom rail of T-iron 40x40x6 mm, with 40 mm dia steel pulleys, complete with bolts, nuts, locking arrangement, stoppers, handles, including applying a priming coat of approved steel primer.
DSR rate₹11,439.60per sqm
- Item code
- 10.3
- Sub-head
- SH 10 · STEEL WORK
- Unit
- sqm
- Source row
- 78
Cost components
| Code | Description | Unit | Quantity | Rate | Amount |
|---|---|---|---|---|---|
| Details of cost for a gate 2.4mx1.5m = 3.6sqm. | |||||
| MATERIAL | |||||
| M.S. channels 18 Nos. on both sides | |||||
| 20x10x2mm @ 0.56kg/m | |||||
| 2x18x2.4 = 86.40m+ | |||||
| Add wastage @ 10% = 8.64m | |||||
| Total = 95.04m | |||||
| 95.04m@0.56kg/m =53.22kg=0.53q | |||||
| 1007 | Structurals such as tees,angles channels and R.S. joists | quintal | 0.53 | ₹5,965.00 | ₹3,161.45 |
| M.S. Tee-40x40x6mm | |||||
| for bottom-1.570m+ | |||||
| for top = 1.725m | |||||
| Total =3.295m Say 3.3m | |||||
| 3.3m @ 3.5kg/m = 11.55kg+ | |||||
| Add wastage @ 10% = 1.155 Kg. | |||||
| Total = 12.705Kg. Say 0.13q | |||||
| 1007 | Structurals such as tees,angles channels and R.S. joists | quintal | 0.13 | ₹5,965.00 | ₹775.45 |
| 20mmx5mm flat iron diagonals 4 Nos. | |||||
| 4x32x0.5334 = 68.275m | |||||
| 68.275m @ 0.8kg/m = 54.62kg+ | |||||
| Add wastage @10% = 5.46kg | |||||
| Total = 60.08kg = 0.60q | |||||
| 1008 | Flats upto 10 mm in thickness | quintal | 0.6 | ₹5,450.00 | ₹3,270.00 |
| 2205 | Carriage of Steel | tonne | 0.126 | ₹0.00 | ₹0.00 |
| (0.053+0.013+0.060=0.126 tonne) | |||||
| 9999 | Cost of rivets fixing hooks and washers | L.S. | 269.1 | ₹2.27 | ₹610.86 |
| 9999 | Cost of locking arrangements and handles | L.S. | 67.34 | ₹2.27 | ₹152.86 |
| 4013 | Pully 40 mm dia | each | 10 | ₹40.00 | ₹400.00 |
| Priming coat- | |||||
| Channel - 36x0.076x2.4 = 6.57sqm.+ | |||||
| Tee-0.16x3.3 = 0.53sqm.+ | |||||
| Flats-0.05x68 = 3.40sqm. | |||||
| Total = 10.50sqm. | |||||
| 13.50.3 | Rate as per item no 13.50.3 of SH : Finishing | sqm | 10.5 | ₹67.40 | ₹707.70 |
| LABOUR | |||||
| 0116 | Fitter (grade 1) | day | 3 | ₹897.00 | ₹2,691.00 |
| 0102 | Blacksmith 1st class | day | 6 | ₹897.00 | ₹5,382.00 |
| 0103 | Blacksmith 2nd class | day | 6 | ₹816.00 | ₹4,896.00 |
| 0123 | Mason 1st class | day | 0.5 | ₹897.00 | ₹448.50 |
| 0124 | Mason 2nd class | day | 0.5 | ₹816.00 | ₹408.00 |
| 0114 | Beldar | day | 8 | ₹736.00 | ₹5,888.00 |
| 9999 | Sundries | L.S. | 161.46 | ₹2.27 | ₹366.51 |
Rate build-up
| TOTAL | ₹29,158.33 |
| Add 1 % Water charges on "W-A" | ₹284.51 |
| TOTAL | ₹29,442.84 |
| Add GST on "X-A" (multiplying factor 0.2127) | ₹6,111.96 |
| TOTAL | ₹35,554.80 |
| Add 15% CPOH on "Y-A" | ₹5,227.07 |
| TOTAL | ₹40,781.87 |
| Add Cess @ 1% on "Z-A" | ₹400.74 |
| Cost of 3.6sqm. | ₹41,182.61 |
| Cost per sqm. | ₹11,439.61 |
| Say | ₹11,439.60 |