Rate analysis
Renewing wooden battens in roofs, including making good the holes in wall and painting with oil type wood preservative of approved brand and manufacture complete, including removal of rubbish to the dumping ground, all complete as per direction of Engineer-in-Charge.
DSR rate₹99,120.65as per item analysis
Sal wood battens
- Item code
- 14.15.1
- Sub-head
- SH 14 · REPAIRS TO BUILDING
- Unit
- See analysis
- Source row
- 575
Cost components
| Code | Description | Unit | Quantity | Rate | Amount |
|---|---|---|---|---|---|
| Details of cost for 10 battens i.e. 300 cudm | |||||
| 3 metres long of 100x100mm | |||||
| 10x3x0.1x0.1 = 0.3cum =300cudm | |||||
| Add wastage @ 2%= 6 cudm, Total = 306 cudm | |||||
| MATERIAL | |||||
| 1199 | Sal wood in scantling | 10 cudm | 30.6 | ₹600.00 | ₹18,360.00 |
| 2204 | Carriage of Timber | cum | 0.306 | ₹0.00 | ₹0.00 |
| LABOUR | |||||
| Taking out the existing battens and refixing new one including supporting the roof | |||||
| 0112 | Carpenter 2nd class | day | 0.5 | ₹816.00 | ₹408.00 |
| 0114 | Beldar | day | 2 | ₹736.00 | ₹1,472.00 |
| 9999 | Disposal of mulba | L.S. | 5.33 | ₹2.27 | ₹12.10 |
| 9999 | Making good the holes including sundries | L.S. | 80.73 | ₹2.27 | ₹183.26 |
| 0859 | Oil type wood preservative | litre | 1.22 | ₹130.00 | ₹158.60 |
| 0131 | Painter | day | 0.183 | ₹816.00 | ₹149.33 |
| 0115 | Coolie | day | 0.183 | ₹736.00 | ₹134.69 |
| 9977 | Carriage | L.S. | 0.78 | ₹2.27 | ₹1.77 |
| 9999 | Brushes | L.S. | 5.07 | ₹2.27 | ₹11.51 |
| 9999 | Sundries | L.S. | 4.81 | ₹2.27 | ₹10.92 |
Rate build-up
| TOTAL | ₹20,902.18 |
| Add 1 % Water charges on "W" | ₹209.02 |
| TOTAL | ₹21,111.20 |
| Add GST on "X" (multiplying factor 0.2127) | ₹4,490.35 |
| TOTAL | ₹25,601.55 |
| Add 15% CPOH on "Y" | ₹3,840.23 |
| TOTAL | ₹29,441.78 |
| Add Cess @ 1% on "Z" | ₹294.42 |
| Cost of 300 Cudm | ₹29,736.20 |
| Cost of 1.00 cum | ₹99,120.67 |
| Say | ₹99,120.65 |