Rate analysis
Providing and fixing 25 mm thick shutters for cup board etc. : Panelled or panelled & glazed shutters :
DSR rate₹5,127.00per sqm
Superior class teak wood including nickel plated bright finished M.S. piano hinges with necessary screws.
- Item code
- 14.26.1.1
- Sub-head
- SH 14 · REPAIRS TO BUILDING
- Unit
- sqm
- Source row
- 1118
Cost components
| Code | Description | Unit | Quantity | Rate | Amount |
|---|---|---|---|---|---|
| Details of cost for shutter of cup-board 200x108cm = 2.16 sqm. | |||||
| MATERIAL | |||||
| Styles | |||||
| 4x200x8.0x2.5cm = 0.016 cum+ | |||||
| Rails | |||||
| Top rail | |||||
| 1x110.5x8.0x2.5cm = 0.0022cum+ | |||||
| Lock and bottom rails | |||||
| 2x110.5x8.0x2.5 cm = 0.0044 cum | |||||
| Panels | |||||
| 2x48x41x1.6cm = 0.006cum+ | |||||
| Sash bars | |||||
| 2x114x3.8x2.5cm = 0.0022cum+ | |||||
| 6x48x3.8x2.5cm = 0.003 cum+ | |||||
| Beading | |||||
| 16x92x1.4x1.2cm = 0.002cum | |||||
| Total = 0.0358 cum | |||||
| Add for wastage @ 10% = 0.00336 cum. | |||||
| Grand Total = 0.0394 cum = 39.40 cudm | |||||
| 1186 | Superior class teak wood such as Dandeli, Balarshah or Malabar in planks | 10 cudm | 3.9 | ₹1,100.00 | ₹4,290.00 |
| 2204 | Carriage of Timber | cum | 0.04 | ₹0.00 | ₹0.00 |
| 2406 | Float glass sheet of nominal thickness 4 mm (weight not less than 10kg/sqm). | sqm | 0.99 | ₹321.00 | ₹317.79 |
| Fittings- | |||||
| 0608 | Nickel plated mild steel piono hinges 1 mm thick 25 mm wide | metre | 4 | ₹42.00 | ₹168.00 |
| 0639 | Bright finished or black enamelled mild steel screws 25 mm | 100 Nos | 1.2 | ₹42.00 | ₹50.40 |
| LABOUR | |||||
| 0111 | Carpenter 1st class | day | 2.4 | ₹897.00 | ₹2,152.80 |
| 0119 | Glazier | day | 0.18 | ₹816.00 | ₹146.88 |
| 0114 | Beldar | day | 0.77 | ₹736.00 | ₹566.72 |
| 9999 | Sundries | L.S. | 40.43 | ₹2.27 | ₹91.78 |
Rate build-up
| say 39 cudm | — |
| TOTAL | ₹7,784.37 |
| Add 1 % Water charges on "W" | ₹77.84 |
| TOTAL | ₹7,862.21 |
| Add GST on "X" (multiplying factor 0.2127) | ₹1,672.29 |
| TOTAL | ₹9,534.50 |
| Add 15% CPOH on "Y" | ₹1,430.18 |
| TOTAL | ₹10,964.68 |
| Add Cess @ 1% on "Z" | ₹109.65 |
| Cost of 2.16 sqm. | ₹11,074.33 |
| Cost of 1 sqm. | ₹5,127.00 |
| Say | ₹5,127.00 |