Rate analysis
Providing and fixing plain jaffri of 35x10 mm laths placed 35 mm apart (frames to be paid separately), including fixing 50x12 mm beading complete with :
DSR rate₹2,945.10per sqm
Second class teak wood
- Item code
- 9.41.1
- Sub-head
- SH 9 · WOOD & PVC WORK
- Unit
- sqm
- Source row
- 2447
Cost components
| Code | Description | Unit | Quantity | Rate | Amount |
|---|---|---|---|---|---|
| Details of cost of a jaffri 200x110cm = 2.2sqm. | |||||
| MATERIAL | |||||
| Teakwood IInd class | |||||
| Jaffri 210x120x1.0cm = 0.025cum.+ | |||||
| Beading 660x5x1.2cm = 0.004cum. | |||||
| Total = 0.029 cum.+ | |||||
| Add wastage @ 10% = 0.003 cum. | |||||
| Total = 0.032 cum. Say 32 cudm. | |||||
| 1190 | Second class teak wood in planks | 10 cudm | 3.2 | ₹791.00 | ₹2,531.20 |
| 2204 | Carriage of Timber | cum | 0.032 | ₹0.00 | ₹0.00 |
| LABOUR | |||||
| 0111 | Carpenter 1st class | day | 0.75 | ₹897.00 | ₹672.75 |
| 0112 | Carpenter 2nd class | day | 1 | ₹816.00 | ₹816.00 |
| 0114 | Beldar | day | 0.5 | ₹736.00 | ₹368.00 |
| 0130 | Mistry | day | 0.1 | ₹897.00 | ₹89.70 |
| 9999 | Sundries | L.S. | 33.8 | ₹2.27 | ₹76.73 |
Rate build-up
| TOTAL | ₹4,554.38 |
| Add 1 % Water charges on "W" | ₹45.54 |
| TOTAL | ₹4,599.92 |
| Add GST on "X" (multiplying factor 0.2127) | ₹978.40 |
| TOTAL | ₹5,578.32 |
| Add 15% CPOH on "Y" | ₹836.75 |
| TOTAL | ₹6,415.07 |
| Add Cess @ 1% on "Z" | ₹64.15 |
| Cost of 2.2 sqm. | ₹6,479.22 |
| Cost of 1 sqm. | ₹2,945.10 |
| Say | ₹2,945.10 |