Rate analysis
Providing & fixing in position Phenol bonded Bamboo wood panelling of 10mm thick, in 25 to 40 mm thick panelled or panelled & glazed shutters for doors, windows, clerestorey windows, in approved colour, texture & finish. The bamboowood planks shall have minimum density of 1000 Kg/cum & minimum Hardness 1000 Kgf. The panels shall have profiled interlocking system locked in place with bamboo pins all complete as per direction of the Engineer in-charge. (area of opening for panel inserts excluding portion inside grooves or rebates to be measured)
DSR rate₹4,555.75per sqm
- Item code
- 26.5
- Sub-head
- SH 26 · NEW TECHNOLOGIES AND
- Unit
- sqm
- Source row
- 132
Cost components
| Code | Description | Unit | Quantity | Rate | Amount |
|---|---|---|---|---|---|
| Details of cost for shutters of a door with 2/3rd panelling… | |||||
| 200 x 108 cm = 2.16 sqm | |||||
| Panel area = 4x45.1x36.55cm = 0.66 sqm | |||||
| MATERIAL | |||||
| 8029 | Bamboo wood panelling (10mm thick) | 10 cudm | 0.8 | ₹2,018.75 | ₹1,615.00 |
| 4x47.2x38.65x1.0cm = 0.0073cum + 0.0007 sqm (Add Wastage @10%) | |||||
| Total = 0.008 cum OR 8 cudm | |||||
| LABOUR | |||||
| 0156 | Carpenter (average) | day | 0.57 | ₹857.00 | ₹488.49 |
| 9999 | Sundries | L.S. | 4.42 | ₹2.27 | ₹10.03 |
Rate build-up
| TOTAL | ₹2,113.52 |
| Add 1 % Water charges on "W" | ₹21.14 |
| TOTAL | ₹2,134.66 |
| Add GST on "X" (multiplying factor 0.2127) | ₹454.04 |
| TOTAL | ₹2,588.70 |
| Add 15% CPOH on "Y" | ₹388.31 |
| TOTAL | ₹2,977.01 |
| Add Cess @ 1% on "Z" | ₹29.77 |
| Cost of 0.66 sqm | ₹3,006.78 |
| Cost of 1 sqm | ₹4,555.73 |
| Say | ₹4,555.75 |