Rate analysis
Providing and fixing specified wood frame work consisting of battens 50x25mm fixed with rawl plug and drilling necessary holes for rawl plug etc. including priming coat complete.
DSR rate₹1,87,277.65per cum
Kiln seasoned and chemically treated hollock wood
- Item code
- 8.27.1
- Sub-head
- SH 8 · CLADDING WORK
- Unit
- cum
- Source row
- 2016
Cost components
| Code | Description | Unit | Quantity | Rate | Amount |
|---|---|---|---|---|---|
| Details of cost for 500 no. battens of size 500cmx50mmx25mm = 3125 cudm=3.125 cum | |||||
| MATERIAL | |||||
| Hollock wood- 500x5.00x0.50x0.025 = 3125 cum | |||||
| Add wastage @ 5% = 0.156 cum. | |||||
| Total = 3.281 cum Say 3300 cudm. | |||||
| 2505 | Hollock wood in planks | 10 cudm | 330 | ₹409.00 | ₹1,34,970.00 |
| 2204 | Carriage of Timber | cum | 3.3 | ₹0.00 | ₹0.00 |
| LABOUR | |||||
| 0111 | Carpenter 1st class | day | 100 | ₹897.00 | ₹89,700.00 |
| 0114 | Beldar | day | 25 | ₹736.00 | ₹18,400.00 |
| 9999 | Sundries | L.S. | 676 | ₹2.27 | ₹1,534.52 |
| Painting with ready mixed priming coat on ground 500x5.00x0.15 m =375 sqm | |||||
| 13.85.1 | Rate as per item no 13.85.1 of SH : Finishing | sqm | 375 | ₹70.35 | ₹26,381.25 |
| 7048 | Rawl plug 50 mm (designation 10 no.) | each | 5,500 | ₹24.00 | ₹1,32,000.00 |
| 9999 | Labour for drilling holes, steel tape, sundries etc. | L.S. | 7,150 | ₹2.27 | ₹16,230.50 |
Rate build-up
| TOTAL | ₹4,19,216.27 |
| Add 1 % Water charges on "W-A" | ₹3,928.35 |
| TOTAL | ₹4,23,144.62 |
| Add GST on "X-A" (multiplying factor 0.2127) | ₹84,391.57 |
| TOTAL | ₹5,07,536.19 |
| Add 15% CPOH on "Y-A" | ₹72,173.24 |
| TOTAL | ₹5,79,709.43 |
| Add Cess @ 1% on "Z-A" | ₹5,533.28 |
| Cost of 3.125 cum | ₹5,85,242.71 |
| Cost of 1 cum. | ₹1,87,277.67 |
| Say | ₹1,87,277.65 |