Rate analysis
Sal wood
DSR rate₹97,978.30per cum
- Item code
- 14.30.1
- Sub-head
- SH 14 · REPAIRS TO BUILDING
- Unit
- cum
- Source row
- 1414
Cost components
| Code | Description | Unit | Quantity | Rate | Amount |
|---|---|---|---|---|---|
| Details of cost for 300cudm. | |||||
| MATERIAL | |||||
| Sal wood | |||||
| 10x0.1mx0.1mx3.0m = 0.30 cum. Or = 300 cudm | |||||
| Add wastage @ 2% = 6.00 cudm. | |||||
| Total = 306 cudm. | |||||
| 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 | |||||
| 0112 | Carpenter 2nd class | day | 0.7 | ₹816.00 | ₹571.20 |
| 0114 | Beldar | day | 1.45 | ₹736.00 | ₹1,067.20 |
| 0100 | Bandhani | day | 0.7 | ₹816.00 | ₹571.20 |
| Priming coat (Wood preservative) | |||||
| 13.57.1 | Rate as per item no 13.57.1 SH : Finishing | sqm | 0.8 | ₹54.40 | ₹43.52 |
| 9999 | Sundries | L.S. | 26.91 | ₹2.27 | ₹61.09 |
Rate build-up
| TOTAL | ₹20,674.21 |
| Add 1 % Water charges on "W-A" | ₹206.31 |
| TOTAL | ₹20,880.52 |
| Add GST on "X-A" (multiplying factor 0.2127) | ₹4,432.03 |
| TOTAL | ₹25,312.55 |
| Add 15% CPOH on "Y-A" | ₹3,790.35 |
| TOTAL | ₹29,102.90 |
| Add Cess @ 1% on "Z-A" | ₹290.59 |
| Cost of 300 cudm. | ₹29,393.49 |
| Cost of 1 cum. | ₹97,978.30 |
| Say | ₹97,978.30 |