Rate analysis
Providing and fixing panelled or panelled and glazed shutters for doors, windows and clerestory windows, fixing with butt hinges of required size with necessary screws, excluding panelling which will be paid for separately, all complete as per direction of Engineer-in-charge. (Note:- Butt hinges and necessary screws shall be paid separately) Second class teak wood
DSR rate₹3,747.30per sqm
30 mm thick shutters
- Item code
- 9.5.1.2
- Sub-head
- SH 9 · WOOD & PVC WORK
- Unit
- sqm
- Source row
- 243
Cost components
| Code | Description | Unit | Quantity | Rate | Amount |
|---|---|---|---|---|---|
| Details of cost for shutters of a Door (1/3rd glazed and 2/3rd panelled) 200x108cm = 2.16 sqm) | |||||
| MATERIAL | |||||
| Teak wood | |||||
| Styles : 4x200x10.0x3.0cm = 0.024 cum+ | |||||
| Top rails :1x110.5x9.5x3.0cm = 0.003cum+ | |||||
| Bottom rails : 1x110.5x19.7x3.0cm = 0.007cum+ | |||||
| Lock rails : 1x110.5x15.0x3.0cm = 0.005cum+ | |||||
| Beading : 2x186.1x1.9x1.2cm = 0.001 cum. | |||||
| Total = 0.040 cum. + | |||||
| Add for wastage @ 10% = 0.004 cum. | |||||
| Grand Total = 0.044 cum = 44 cudm | |||||
| 1190 | Second class teak wood in planks | 10 cudm | 4.4 | ₹791.00 | ₹3,480.40 |
| 2204 | Carriage of Timber | cum | 0.044 | ₹0.00 | ₹0.00 |
| LABOUR | |||||
| 0156 | Carpenter (average) | day | 1.83 | ₹857.00 | ₹1,568.31 |
| 0114 | Beldar | day | 0.76 | ₹736.00 | ₹559.36 |
| 9999 | Sundries | L.S. | 35.88 | ₹2.27 | ₹81.45 |
Rate build-up
| TOTAL | ₹5,689.52 |
| Add 1 % Water charges on "W" | ₹56.90 |
| TOTAL | ₹5,746.42 |
| Add GST on "X" (multiplying factor 0.2127) | ₹1,222.26 |
| TOTAL | ₹6,968.68 |
| Add 15% CPOH on "Y" | ₹1,045.30 |
| TOTAL | ₹8,013.98 |
| Add Cess @ 1% on "Z" | ₹80.14 |
| Cost of 2.16 sqm. | ₹8,094.12 |
| Cost of 1 sqm. | ₹3,747.28 |
| Say | ₹3,747.30 |