Rate analysis
25 mm wooden planking, tongued and grooved in flooring, including fixing with iron screws complete with :
DSR rate₹4,508.95as per item analysis
Second class teak wood
- Item code
- 11.33.1
- Sub-head
- SH 11 · FLOORING
- Unit
- See analysis
- Source row
- 2286
Cost components
| Code | Description | Unit | Quantity | Rate | Amount |
|---|---|---|---|---|---|
| Details of cost for 2.5x4=10 sqm. | |||||
| MATERIAL | |||||
| Second class indian teak wood | |||||
| No of joints = 4000/138 = 28.97 | |||||
| Total = (29-1) = 28 nos | |||||
| Qty of wood required | |||||
| 2.5(4+0.336)x0.025 = 0.271 cum | |||||
| Add wastage @ 10 % = 0.027 cum | |||||
| Total = 0.2981 cum = 298.1 cudm | |||||
| 1190 | Second class teak wood in planks | 10 cudm | 29.81 | ₹791.00 | ₹23,579.71 |
| 1231 | Extra for selected planks of second class teakwood | 10 cudm | 29.81 | ₹150.00 | ₹4,471.50 |
| 2204 | Carriage of Timber | cum | 0.298 | ₹0.00 | ₹0.00 |
| 0682 | Oxidised mild steel screws 50 mm | 100 Nos | 2 | ₹85.00 | ₹170.00 |
| (slotted counters sunk head type) | |||||
| LABOUR | |||||
| 0111 | Carpenter 1st class | day | 2.68 | ₹897.00 | ₹2,403.96 |
| 0114 | Beldar | day | 1.35 | ₹736.00 | ₹993.60 |
| 9999 | Sundries for glue etc. | L.S. | 33.28 | ₹2.27 | ₹75.55 |
Rate build-up
| TOTAL | ₹31,694.32 |
| Add 1 % Water charges on "W" | ₹316.94 |
| TOTAL | ₹32,011.26 |
| Add GST on "X" (multiplying factor 0.2127) | ₹6,808.80 |
| TOTAL | ₹38,820.06 |
| Add 15% CPOH on "Y" | ₹5,823.01 |
| TOTAL | ₹44,643.07 |
| Add Cess @ 1% on "Z" | ₹446.43 |
| Cost for 10 sqm. | ₹45,089.50 |
| Cost for 1sqm. | ₹4,508.95 |
| Say | ₹4,508.95 |