Rate analysis
Providing and fixing 25 mm thick shutters for cup board etc. : Panelled or panelled & glazed shutters :
DSR rate₹4,484.85per sqm
Ist class teak wood including nickel plated bright finished M.S. piano hinges with necessary screws.
- Item code
- 14.26.1.2
- Sub-head
- SH 14 · REPAIRS TO BUILDING
- Unit
- sqm
- Source row
- 1118
Cost components
| Code | Description | Unit | Quantity | Rate | Amount |
|---|---|---|---|---|---|
| Details of cost for shutters of a cup-board (half glazed and half panelled) 200x108cm= 2.16 sqm. | |||||
| MATERIAL | |||||
| Styles | |||||
| 4x200x8.0x2.5cm = 0.016 cum+ | |||||
| Rails | |||||
| Top rail | |||||
| 1x110.5x8.0x2.5cm = 0.0022cum+ | |||||
| Lock and bottom rail | |||||
| 2x110.5x8.0x2.5cm = 0.0044 cum. | |||||
| Panels | |||||
| 2x48x41x1.6cm = 0.006cum+ | |||||
| Sash bars | |||||
| 2x114x3.8x2.5cm = 0.0022 cum+ | |||||
| 6x48x3.8x2.5cm = 0.003 cum+ | |||||
| Beading | |||||
| 16x92x1.4x1.2cm = 0.002cum | |||||
| Total = 0.0358 | |||||
| Add for wastage @ 10% = 0.0036 cum. | |||||
| Grand Total = 0.0394 cum = 39.40 cudm | |||||
| 1188 | First class teak wood in planks | 10 cudm | 3.9 | ₹850.00 | ₹3,315.00 |
| 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 | ₹6,809.37 |
| Add 1 % Water charges on "W" | ₹68.09 |
| TOTAL | ₹6,877.46 |
| Add GST on "X" (multiplying factor 0.2127) | ₹1,462.84 |
| TOTAL | ₹8,340.30 |
| Add 15% CPOH on "Y" | ₹1,251.05 |
| TOTAL | ₹9,591.35 |
| Add Cess @ 1% on "Z" | ₹95.91 |
| Cost of 2.16 sqm. | ₹9,687.26 |
| Cost of 1 sqm. | ₹4,484.84 |
| Say | ₹4,484.85 |