Rate analysis
Extra for Circular cutting including wastages in ceiling with:
DSR rate₹726.30as per item analysis
2nd class teak wood planks 20 mm thick
- Item code
- 12.27.1
- Sub-head
- SH 12 · ROOFING
- Unit
- See analysis
- Source row
- 1487
Cost components
| Code | Description | Unit | Quantity | Rate | Amount |
|---|---|---|---|---|---|
| Details of cost for 10 holes of 0.5m dia each (15.71m) | |||||
| MATERIAL | |||||
| 0.5 metre dia. each = 10x22/7x0.5=15.71m | |||||
| Area = 10x(22/7)/4x0.5x0.5 = 1.96sqm. + | |||||
| Wastage @ 10% = 0.19 sqm. | |||||
| = 2.15 sqm x 20mm = 0.043 cum | |||||
| 1190 | Second class teak wood in planks | 10 cudm | 4.3 | ₹791.00 | ₹3,401.30 |
| 2204 | Carriage of Timber | cum | 0.041 | ₹0.00 | ₹0.00 |
| 0637 | Bright finished or black enamelled mild steel screws 40 mm | 100 Nos | 0.31 | ₹62.00 | ₹19.22 |
| LABOUR | |||||
| 0111 | Carpenter 1st class | day | 2.65 | ₹897.00 | ₹2,377.05 |
| 0112 | Carpenter 2nd class | day | 0.145 | ₹816.00 | ₹118.32 |
| 0114 | Beldar | day | 2.79 | ₹736.00 | ₹2,053.44 |
| 9999 | Scaffolding | L.S. | 7.8 | ₹2.27 | ₹17.71 |
| 9999 | Sundries | L.S. | 14.69 | ₹2.27 | ₹33.35 |
Rate build-up
| TOTAL | ₹8,020.39 |
| Add 1 % Water charges on "W" | ₹80.20 |
| TOTAL | ₹8,100.59 |
| Add GST on "X" (multiplying factor 0.2127) | ₹1,723.00 |
| TOTAL | ₹9,823.59 |
| Add 15% CPOH on "Y" | ₹1,473.54 |
| TOTAL | ₹11,297.13 |
| Add Cess @ 1% on "Z" | ₹112.97 |
| Cost of 15.71 metre | ₹11,410.10 |
| Cost of 1.00 metre | ₹726.30 |
| Say | ₹726.30 |