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 : 30 mm thick shutters With ISI marked stainless steel butt hinges of required size
DSR rate₹4,111.70per sqm
Kiln seasoned selected class of sheesham wood
- Item code
- 9.27.2.2.3
- 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 | |||||
| Sheesham wood | |||||
| Styles 4x209x9.5x3cm = 0.023 cum+ | |||||
| Top Rail - 1x110.5x9.5x3cm = 0.003cum+ | |||||
| Lock and bottom rail | |||||
| 2x110.5x19.7x3cm = 0.013 cum+ | |||||
| Beadings - (2x312+2x150)x(1.2)x(1.2)cm = 0.001 cum. | |||||
| Total = 0.040 cum+ | |||||
| Add for wastage @ 10% = 0.004 cum. | |||||
| Total = 0.44 cum. Say 44 cudm. | |||||
| 1200 | Kiln seasoned selected sheesum wood planks | 10 cudm | 4.4 | ₹650.00 | ₹2,860.00 |
| 2204 | Carriage of Timber | cum | 0.044 | ₹0.00 | ₹0.00 |
| 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 |
| 8220 | Stainless steel butt hinges (heavy weight) 100x60x2.5 mm IS : 12817 marked | 10 Nos | 0.6 | ₹345.00 | ₹207.00 |
| 8218 | Stainless steel butt hinges 50x37x1.5 mm IS : 12817 marked | 10 Nos | 0.2 | ₹170.00 | ₹34.00 |
| 8211 | Stainless steel screws 40 mm | 100 Nos | 0.48 | ₹270.00 | ₹129.60 |
| 8214 | Stainless steel screws 20 mm | 100 Nos | 0.08 | ₹175.00 | ₹14.00 |
| LABOUR | |||||
| 0111 | Carpenter 1st class | day | 1.2 | ₹897.00 | ₹1,076.40 |
| 0112 | Carpenter 2nd class | day | 0.8 | ₹816.00 | ₹652.80 |
| 0114 | Beldar | day | 1 | ₹736.00 | ₹736.00 |
| 0130 | Mistry | day | 0.1 | ₹897.00 | ₹89.70 |
| 9999 | Sundries | L.S. | 33.8 | ₹2.27 | ₹76.73 |
Rate build-up
| TOTAL | ₹6,242.83 |
| Add 1 % Water charges on "W" | ₹62.43 |
| TOTAL | ₹6,305.26 |
| Add GST on "X" (multiplying factor 0.2127) | ₹1,341.13 |
| TOTAL | ₹7,646.39 |
| Add 15% CPOH on "Y" | ₹1,146.96 |
| TOTAL | ₹8,793.35 |
| Add Cess @ 1% on "Z" | ₹87.93 |
| Cost of 2.16 sqm. | ₹8,881.28 |
| Cost of 1 sqm. | ₹4,111.70 |
| Say | ₹4,111.70 |