Rate analysis
Providing and fixing factory made shutters of Pre-laminated particle board flat pressed three layer or graded wood particle board with one side decorative finish and other side balancing lamination conforming to IS: 12823 Grade l Type ll, of approved design, and edges sealed with water resistant paint and lipped with aluminium 'U' type edge beading all- round the shutter, including fixing with angle cleat, grip strip, cadmium plated steel screws, including fixing of aluminium hinges 100x63x4 mm etc. complete as per architectural drawing and direction of Engineer-in-Charge (Cost of 'U' beading and hinges will be paid for separately).
DSR rate₹1,801.60per sqm
25 mm thick
- Item code
- 9.131.1
- Sub-head
- SH 9 · WOOD & PVC WORK
- Unit
- sqm
- Source row
- 6954
Cost components
| Code | Description | Unit | Quantity | Rate | Amount |
|---|---|---|---|---|---|
| Details of cost for 2.10sqm. (Door size 2.1x1.00 = 2.10sqm.) | |||||
| MATERIAL | |||||
| Prelaminated particle board = 2.10sqm. + | |||||
| Add for wastage @ 5% = 0.11sqm. | |||||
| Total = 2.21sqm. | |||||
| 7445 | 25 mm prelaminated flush door both side decorative | sqm | 2.21 | ₹861.00 | ₹1,902.81 |
| 7443 | Aluminium single cleat of size 30x32x3 | each | 4 | ₹15.00 | ₹60.00 |
| 7444 | Aluminium grip strip of size 50x12x2 | each | 8 | ₹12.00 | ₹96.00 |
| 0834 | Synthetic enamel paint in all shades except black or chocolate shade | litre | 0.15 | ₹178.00 | ₹26.70 |
| 9988 | Carriage of materials including loading and unloading | L.S. | 19.5 | ₹2.27 | ₹44.27 |
| 9999 | Sundries and screws etc. | L.S. | 39 | ₹2.27 | ₹88.53 |
| LABOUR | |||||
| 0112 | Carpenter 2nd class | day | 0.27 | ₹816.00 | ₹220.32 |
| 0114 | Beldar | day | 0.3 | ₹736.00 | ₹220.80 |
Rate build-up
| TOTAL | ₹2,659.43 |
| Add 1 % Water charges on "W" | ₹26.59 |
| TOTAL | ₹2,686.02 |
| Add GST on "X" (multiplying factor 0.2127) | ₹571.32 |
| TOTAL | ₹3,257.34 |
| Add 15% CPOH on "Y" | ₹488.60 |
| TOTAL | ₹3,745.94 |
| Add Cess @ 1% on "Z" | ₹37.46 |
| Cost for 2.10sqm. | ₹3,783.40 |
| Cost of 1 sqm | ₹1,801.62 |
| Say | ₹1,801.60 |