Rate analysis
Providing and fixing wire gauge shutters using galvanized M.S. wire gauge of average width of aperture 1.4 mm in both directions with wire of dia 0.63 mm, for doors, windows and clerestory windows with hinges and necessary screws : 35 mm thick shutters with ISI marked M.S. pressed butt hinges bright finished of required size
DSR rate₹3,599.40per sqm
Kiln seasoned and chemically treated hollock wood
- Item code
- 9.27.1.1.2
- Sub-head
- SH 9 · WOOD & PVC WORK
- Unit
- sqm
- Source row
- 1793
Cost components
| Code | Description | Unit | Quantity | Rate | Amount |
|---|---|---|---|---|---|
| Details of cost for door shutters 2.00x1.08m = 2.16 sqm. | |||||
| MATERIAL | |||||
| Hollock wood | |||||
| Styles 4x200x9.5x3.5cm = 0.0266cum+ | |||||
| Top Rail - 1x110.5x9.5x3.5cm = 0.0036cum+ | |||||
| Lock and bottom rail | |||||
| 2x110.5x19.7x3.5cm = 0.0152 cum.+ | |||||
| Beadings - (2x312+2x150)x(1.2)x | |||||
| (1.2)cm = 0.001 cum. | |||||
| Total = 0.0464 cum.+ | |||||
| Add for wastage @ 10% = 0.005 cum. | |||||
| Total = 0.0514 cum. Say 51.4 cudm. | |||||
| 2505 | Hollock wood in planks | 10 cudm | 5.14 | ₹409.00 | ₹2,102.26 |
| 2204 | Carriage of Timber | cum | 0.0514 | ₹0.00 | ₹0.00 |
| 2504 | Kiln seasoning of timber | cum | 0.0514 | ₹794.00 | ₹40.81 |
| 9999 | Chemical treatment | L.S. | 8.97 | ₹2.27 | ₹20.36 |
| Wire gauge 2x160x40cm = 1.28 sqm.+ Add wastage @ 10% = 0.13 sqm. Total = 1.41 sqm. | |||||
| 7029 | Galvanised wire mesh of average width of aperture 1.4 mm and nominal dia. Of wire 0.63 mm | sqm | 1.41 | ₹260.00 | ₹366.60 |
| 0595 | Bright finished or black enamelled mild steel butt hinges 100x58x1.90 mm | 10 Nos | 0.6 | ₹80.00 | ₹48.00 |
| 0597 | Bright finished or black enamelled mild steel butt hinges50x37x1.50 mm | 10 Nos | 0.2 | ₹49.00 | ₹9.80 |
| 0637 | Bright finished or black enamelled mild steel screws 40 mm | 100 Nos | 0.48 | ₹62.00 | ₹29.76 |
| 0640 | Bright finished or black enamelled mild steel screws 20 mm | 100 Nos | 0.08 | ₹40.00 | ₹3.20 |
| LABOUR | |||||
| 0111 | Carpenter 1st class | day | 1.3 | ₹897.00 | ₹1,166.10 |
| 0112 | Carpenter 2nd class | day | 0.9 | ₹816.00 | ₹734.40 |
| 0114 | Beldar | day | 1.05 | ₹736.00 | ₹772.80 |
| 0130 | Mistry | day | 0.105 | ₹897.00 | ₹94.19 |
| 9999 | Sundries | L.S. | 33.8 | ₹2.27 | ₹76.73 |
Rate build-up
| TOTAL | ₹5,465.01 |
| Add 1 % Water charges on "W" | ₹54.65 |
| TOTAL | ₹5,519.66 |
| Add GST on "X" (multiplying factor 0.2127) | ₹1,174.03 |
| TOTAL | ₹6,693.69 |
| Add 15% CPOH on "Y" | ₹1,004.05 |
| TOTAL | ₹7,697.74 |
| Add Cess @ 1% on "Z" | ₹76.98 |
| Cost of 2.16 sqm. | ₹7,774.72 |
| Cost of 1 sqm. | ₹3,599.41 |
| Say | ₹3,599.40 |