Rate analysis
Providing and fixing white vitreous china extended wall mounting water closet of size 780x370x690 mm of approved shape including providing & fixing white vitreous china cistern with dual flush fitting, of flushing capacity 3 litre/ 6 litre (adjustable to 4 litre/ 8 litres), including seat cover, and cistern fittings, nuts, bolts and gasket etc complete.
DSR rate₹14,999.15as per item analysis
- Item code
- 17.78
- Sub-head
- SH 17 · SANITARY INSTALLATIONS
- Unit
- See analysis
- Source row
- 4675
Cost components
| Code | Description | Unit | Quantity | Rate | Amount |
|---|---|---|---|---|---|
| Details of cost for one pan | |||||
| MATERIAL | |||||
| 7072 | Wall mounted water closet | each | 1 | ₹5,940.00 | ₹5,940.00 |
| 7073 | Adjustable Vetrious China Cistern with fittings | each | 1 | ₹1,600.00 | ₹1,600.00 |
| 1875 | White plastic seat (solid)with lid C.P.brass hinges and rubber buffers | each | 1 | ₹451.00 | ₹451.00 |
| 9977 | Carriage of materials | L.S. | 9.79 | ₹2.27 | ₹22.22 |
| 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 | ₹10,543.22 |
| Add 1 % Water charges on "W" | ₹105.43 |
| TOTAL | ₹10,648.65 |
| Add GST on "X" (multiplying factor 0.2127) | ₹2,264.97 |
| TOTAL | ₹12,913.62 |
| Add 15% CPOH on "Y" | ₹1,937.04 |
| TOTAL | ₹14,850.66 |
| Add Cess @ 1% on "Z" | ₹148.51 |
| Cost of each | ₹14,999.17 |
| Say | ₹14,999.15 |