Rate analysis
25 mm wooden planking, tongued and grooved in flooring, including fixing with iron screws complete with :
DSR rate₹3,029.75as per item analysis
Second class deodar wood
- Item code
- 11.33.2
- 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 deodar wood planks | |||||
| 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 | |||||
| 1194 | Second class deodar wood in planks | 10 cudm | 29.81 | ₹500.00 | ₹14,905.00 |
| 2500 | Extra for selected planks of second class deodar wood | 10 cudm | 29.81 | ₹115.00 | ₹3,428.15 |
| 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 | 2.16 | ₹897.00 | ₹1,937.52 |
| 0114 | Beldar | day | 1.08 | ₹736.00 | ₹794.88 |
| 9999 | Sundries for glue etc. | L.S. | 26.91 | ₹2.27 | ₹61.09 |
Rate build-up
| TOTAL | ₹21,296.64 |
| Add 1 % Water charges on "W" | ₹212.97 |
| TOTAL | ₹21,509.61 |
| Add GST on "X" (multiplying factor 0.2127) | ₹4,575.09 |
| TOTAL | ₹26,084.70 |
| Add 15% CPOH on "Y" | ₹3,912.71 |
| TOTAL | ₹29,997.41 |
| Add Cess @ 1% on "Z" | ₹299.97 |
| Cost for 10 sqm. | ₹30,297.38 |
| Cost for 1sqm. | ₹3,029.74 |
| Say | ₹3,029.75 |