Rate analysis
Providing and fixing 25 mm thick shutters for cup board etc. : Panelled or panelled & glazed shutters :
DSR rate₹4,402.85per sqm
Second class teak wood including ISI marked anodised aluminium butt hinges with necessary screws
- Item code
- 9.16.1.1
- Sub-head
- SH 9 · WOOD & PVC WORK
- Unit
- sqm
- Source row
- 1276
Cost components
| Code | Description | Unit | Quantity | Rate | Amount |
|---|---|---|---|---|---|
| Details of cost for shutters of a cup-board (half glazed and half panelled) 200x108cm = 2.16 sqm. | |||||
| MATERIAL | |||||
| Styles- | |||||
| 4x200x8.0x2.5cm = 0.016 cum+ | |||||
| Rails- | |||||
| Top rail- | |||||
| 1x110.5x8.0x2.5cm = 0.0022cum+ | |||||
| Lock and bottom rail- | |||||
| 2x110.5x8.0x2.5cm = 0.0044 cum. | |||||
| Panels- | |||||
| 2x48x41x1.6cm = 0.006cum+ | |||||
| Sash bars- | |||||
| 2x114x3.8x2.5cm = 0.003cum+ | |||||
| 6x48x3.8x2.5cm = 0.003 cum+ | |||||
| Beading- | |||||
| 16x92x1.4x1.2cm = 0.002cum | |||||
| Total = 0.0366 | |||||
| Add for wastage @ 10% = 0.0037 cum. | |||||
| Grand Total = 0.0403 cum or 40 cudm | |||||
| 1190 | Second class teak wood in planks | 10 cudm | 4 | ₹791.00 | ₹3,164.00 |
| 2204 | Carriage of Timber | cum | 0.04 | ₹0.00 | ₹0.00 |
| 2406 | Float glass sheet of nominal thickness 4 mm (weight not less than 10kg/sqm). | sqm | 0.99 | ₹321.00 | ₹317.79 |
| Fittings- | |||||
| 0694 | Anodised Aluminium butt hinges | — | — | — | — |
| — | 75x45x3.2 mm | 10 Nos | 0.6 | ₹205.00 | ₹123.00 |
| 0586 | Chromium plated Brass screws 40 mm | 100 Nos | 0.48 | ₹254.00 | ₹121.92 |
| LABOUR | |||||
| 0111 | Carpenter 1st class | day | 2.4 | ₹897.00 | ₹2,152.80 |
| 0119 | Glazier | day | 0.18 | ₹816.00 | ₹146.88 |
| 0114 | Beldar | day | 0.77 | ₹736.00 | ₹566.72 |
| 9999 | Sundries | L.S. | 40.43 | ₹2.27 | ₹91.78 |
Rate build-up
| TOTAL | ₹6,684.89 |
| Add 1 % Water charges on "W" | ₹66.85 |
| TOTAL | ₹6,751.74 |
| Add GST on "X" (multiplying factor 0.2127) | ₹1,436.10 |
| TOTAL | ₹8,187.84 |
| Add 15% CPOH on "Y" | ₹1,228.18 |
| TOTAL | ₹9,416.02 |
| Add Cess @ 1% on "Z" | ₹94.16 |
| Cost of 2.16 sqm. | ₹9,510.18 |
| Cost of 1 sqm. | ₹4,402.86 |
| Say | ₹4,402.85 |