Rate analysis
Providing and fixing plywood 4 mm thick, one side decorative veneer conforming to IS: 1328 (type-1), for plain lining / cladding with necessary screws, including priming coat on unexposed surface with :
DSR rate₹1,946.25per sqm
Decorative veneer facings of approved manufacture
- Item code
- 8.28.1
- Sub-head
- SH 8 · CLADDING WORK
- Unit
- sqm
- Source row
- 2046
Cost components
| Code | Description | Unit | Quantity | Rate | Amount |
|---|---|---|---|---|---|
| Details of cost for 10sqm. | |||||
| MATERIAL | |||||
| Teak ply wood = 10sqm. | |||||
| Add for wastage @ 20% = 2 sqm. | |||||
| Total = 12 sqm. | |||||
| 0759 | Decorative plywood 4 mm | sqm | 12 | ₹345.00 | ₹4,140.00 |
| 9977 | Carriage of ply wood | L.S. | 5.46 | ₹2.27 | ₹12.39 |
| 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 |
| LABOUR | |||||
| 0111 | Carpenter 1st class | day | 3.8 | ₹897.00 | ₹3,408.60 |
| 0114 | Beldar | day | 4.6 | ₹736.00 | ₹3,385.60 |
| 0130 | Mistry | day | 0.6 | ₹897.00 | ₹538.20 |
| 9999 | 20mm nails without head for fixing ply | L.S. | 53.82 | ₹2.27 | ₹122.17 |
| Painting with ready mixed priming coat | |||||
| 13.85.1 | Rate as per item no 13.85.1 of SH : Finishing | sqm | 10 | ₹70.35 | ₹703.50 |
Rate build-up
| TOTAL | ₹14,557.21 |
| Add 1 % Water charges on "W-A" | ₹116.07 |
| TOTAL | ₹14,673.28 |
| Add GST on "X-A" (multiplying factor 0.2127) | ₹2,493.49 |
| TOTAL | ₹17,166.77 |
| Add 15% CPOH on "Y-A" | ₹2,132.48 |
| TOTAL | ₹19,299.25 |
| Add Cess @ 1% on "Z-A" | ₹163.49 |
| Cost of 10 sqm. | ₹19,462.74 |
| Cost of 1 sqm. | ₹1,946.27 |
| Say | ₹1,946.25 |