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₹3,601.30per sqm
20 mm thick
- Item code
- 8.25.3
- 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) 10x0.02m = 0.20cum.+ | |||||
| Add wastage @ 10% = 0.02 cum. | |||||
| Total = 0.22 cum. Say 220 cudm. | |||||
| 1190 | Second class teak wood in planks | 10 cudm | 22 | ₹791.00 | ₹17,402.00 |
| 1231 | Extra for selected planks of second class teakwood | 10 cudm | 22 | ₹150.00 | ₹3,300.00 |
| 2204 | Carriage of Timber | cum | 0.22 | ₹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 | 1.08 | ₹897.00 | ₹968.76 |
| 0112 | Carpenter 2nd class | day | 0.8 | ₹816.00 | ₹652.80 |
| 0114 | Beldar | day | 1.08 | ₹736.00 | ₹794.88 |
| 9999 | Sundries & screws etc. | L.S. | 53.82 | ₹2.27 | ₹122.17 |
Rate build-up
| TOTAL | ₹26,190.86 |
| Add 1 % Water charges on "W-A" | ₹232.41 |
| TOTAL | ₹26,423.27 |
| Add GST on "X-A" (multiplying factor 0.2127) | ₹4,992.71 |
| TOTAL | ₹31,415.98 |
| Add 15% CPOH on "Y-A" | ₹4,269.86 |
| TOTAL | ₹35,685.84 |
| Add Cess @ 1% on "Z-A" | ₹327.36 |
| Cost of 10 sqm. | ₹36,013.20 |
| Cost of 1 sqm. | ₹3,601.32 |
| Say | ₹3,601.30 |