Rate analysis
Providing and fixing 2nd class teak wood plain lining tongued and grooved, including wooden plugs complete with necessary screws and priming coat on unexposed surface.
DSR rate₹4,437.80per sqm
25 mm thick
- Item code
- 8.25.2
- Sub-head
- SH 8 · CLADDING WORK
- Unit
- sqm
- Source row
- 1807
Cost components
| Code | Description | Unit | Quantity | Rate | Amount |
|---|---|---|---|---|---|
| Details of cost of 10 sqm | |||||
| MATERIAL | |||||
| Teak wood 2nd class 10x0.25 = 0.25cum+ | |||||
| Add wastage @ 10% = 0.025 cum. | |||||
| Total = 0.275 cum. Say 275 cudm. | |||||
| 1190 | Second class teak wood in planks | 10 cudm | 27.5 | ₹791.00 | ₹21,752.50 |
| 1231 | Extra for selected planks of second class teakwood | 10 cudm | 27.5 | ₹150.00 | ₹4,125.00 |
| 2204 | Carriage of Timber | cum | 0.275 | ₹0.00 | ₹0.00 |
| Second class teak wood plugs including cutting brick work and fixing in cement mortar 1:3 (1 cement : 3 fine sand) | |||||
| 8.23 | Rate as per item no 8.23 of SH : Cladding Work | each | 55 | ₹40.85 | ₹2,246.75 |
| Priming coat | |||||
| 13.85.1 | Rate as per item no 13.85.1 of SH : Finishing | sqm | 10 | ₹70.35 | ₹703.50 |
| LABOUR | |||||
| 0111 | Carpenter 1st class | day | 2.15 | ₹897.00 | ₹1,928.55 |
| 0114 | Beldar | day | 1.62 | ₹736.00 | ₹1,192.32 |
| 9999 | Sundries & screws etc. | L.S. | 53.82 | ₹2.27 | ₹122.17 |
Rate build-up
| TOTAL | ₹32,070.79 |
| Add 1 % Water charges on "W-A" | ₹291.21 |
| TOTAL | ₹32,362.00 |
| Add GST on "X-A" (multiplying factor 0.2127) | ₹6,255.88 |
| TOTAL | ₹38,617.88 |
| Add 15% CPOH on "Y-A" | ₹5,350.14 |
| TOTAL | ₹43,968.02 |
| Add Cess @ 1% on "Z-A" | ₹410.18 |
| Cost of 10 sqm. | ₹44,378.20 |
| Cost of 1 sqm. | ₹4,437.82 |
| Say | ₹4,437.80 |