Rate analysis
Providing and fixing white vitreous china pedestal type water closet (European type) with seat and lid, 10 litre low level white vitreous china flushing cistern & C.P. flush bend with fittings & C.I. brackets, 40 mm flush bend, overflow arrangement with specials of standard make and mosquito proof coupling of approved municipal design complete, including painting of fittings and brackets, cutting and making good the walls and floors wherever required :
DSR rate₹7,874.30as per item analysis
W.C. pan with ISI marked black solid plastic seat and lid
- Item code
- 17.3.2
- Sub-head
- SH 17 · SANITARY INSTALLATIONS
- Unit
- See analysis
- Source row
- 102
Cost components
| Code | Description | Unit | Quantity | Rate | Amount |
|---|---|---|---|---|---|
| Details of cost for one pan | |||||
| MATERIAL | |||||
| 1876 | Black plastic seat (solid) with lid C.P.brass hinges and rubber buffers | each | 1 | ₹358.00 | ₹358.00 |
| 1955 | Vitreous china pedestal type water closet | each | 1 | ₹1,080.00 | ₹1,080.00 |
| 7006 | Vitreous china 10 litres low level cistern with fittings | each | 1 | ₹1,200.00 | ₹1,200.00 |
| 9999 | Overflow arrangement and specials for oveflow pipe | L.S. | 62.79 | ₹2.27 | ₹142.53 |
| 1350 | Mosquito proof coupling of approved design | each | 1 | ₹35.00 | ₹35.00 |
| 9999 | Plugs, screws etc. | L.S. | 13.52 | ₹2.27 | ₹30.69 |
| 9999 | Red lead, white lead and gaskit | L.S. | 16.12 | ₹2.27 | ₹36.59 |
| 9999 | Cement, sand and grit etc. | L.S. | 26.91 | ₹2.27 | ₹61.09 |
| 9977 | Carriage of materials | L.S. | 26.91 | ₹2.27 | ₹61.09 |
| LABOUR | |||||
| 0116 | Fitter (grade 1) | day | 1 | ₹897.00 | ₹897.00 |
| 0123 | Mason 1st class | day | 1 | ₹897.00 | ₹897.00 |
| 0114 | Beldar | day | 1 | ₹736.00 | ₹736.00 |
Rate build-up
| TOTAL | ₹5,534.99 |
| Add 1 % Water charges on "W" | ₹55.35 |
| TOTAL | ₹5,590.34 |
| Add GST on "X" (multiplying factor 0.2127) | ₹1,189.07 |
| TOTAL | ₹6,779.41 |
| Add 15% CPOH on "Y" | ₹1,016.91 |
| TOTAL | ₹7,796.32 |
| Add Cess @ 1% on "Z" | ₹77.96 |
| Cost of each | ₹7,874.28 |
| Say | ₹7,874.30 |