Rate analysis
Providing wood work in frames of false ceiling, partitions etc. sawn and fixed in position with necessary stainless steel screws etc.
DSR rate₹71,337.85per cum
Kiln seasoned and chemically treated hollock wood
- Item code
- 9.3.2
- Sub-head
- SH 9 · WOOD & PVC WORK
- Unit
- cum
- Source row
- 111
Cost components
| Code | Description | Unit | Quantity | Rate | Amount |
|---|---|---|---|---|---|
| Details of cost for ceiling for a room 3x3m | |||||
| MATERIAL | |||||
| Hollock wood = 6x3.30x(50/1000)x(125/1000)=0.1238 cum. + | |||||
| Cross battens 60mm centre to center | |||||
| 38x50mm. | |||||
| 6x3x(38/1000)x50/1000)=0.0342 cum. | |||||
| = 0.1580 cum.+ | |||||
| Add for wastage @ 5% = 0.0079 cum. | |||||
| = 0.1659 cum. say 166 cudm. | |||||
| 2466 | Hollock wood in scantling | 10 cudm | 16.6 | ₹366.00 | ₹6,075.60 |
| 2204 | Carriage of Timber | cum | 0.166 | ₹0.00 | ₹0.00 |
| 2504 | Kiln seasoning of timber | cum | 0.166 | ₹794.00 | ₹131.80 |
| 9999 | Chemical treatment | L.S. | 18.2 | ₹2.27 | ₹41.31 |
| LABOUR | |||||
| 0112 | Carpenter 2nd class | day | 1 | ₹816.00 | ₹816.00 |
| 0114 | Beldar | day | 1 | ₹736.00 | ₹736.00 |
| 9999 | Sundries screws etc. | L.S. | 53.82 | ₹2.27 | ₹122.17 |
Rate build-up
| TOTAL | ₹7,922.88 |
| Add 1 % Water charges on "W" | ₹79.23 |
| TOTAL | ₹8,002.11 |
| Add GST on "X" (multiplying factor 0.2127) | ₹1,702.05 |
| TOTAL | ₹9,704.16 |
| Add 15% CPOH on "Y" | ₹1,455.62 |
| TOTAL | ₹11,159.78 |
| Add Cess @ 1% on "Z" | ₹111.60 |
| Cost of 158 cudm (finished work) | ₹11,271.38 |
| Cost per cum. | ₹71,337.85 |
| Say | ₹71,337.85 |