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) Kiln seasoned and chemically treated hollock wood
DSR rate₹2,869.10per sqm
35 mm thick shutters
- Item code
- 9.5.2.1
- 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 | |||||
| Hollock wood | |||||
| Styles 4x200x10.0x3.5cm = 0.028cum+ | |||||
| Rails | |||||
| Top rails 1x110.5x10.0x3.5cm = 0.004cum.+ | |||||
| Bottom rails 1x110.5x20x3.5cm = 0.008cum+ | |||||
| Lock rails 1x110.5x15x3.5cm = 0.006cum+ | |||||
| Beading 2x186.1x1.9x1.2cm = 0.001cum. | |||||
| Total = 0.047 cum+ | |||||
| Add for wastage @ 10% = 0.005cum | |||||
| Grand Total = 0.051 cum = 51 cudm | |||||
| 2505 | Hollock wood in planks | 10 cudm | 5.1 | ₹409.00 | ₹2,085.90 |
| 2204 | Carriage of Timber | cum | 0.051 | ₹0.00 | ₹0.00 |
| 2504 | Kiln seasoning of timber | cum | 0.051 | ₹794.00 | ₹40.49 |
| 9999 | Chemical treatment | L.S. | 9.1 | ₹2.27 | ₹20.66 |
| 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 | ₹4,356.17 |
| Add 1 % Water charges on "W" | ₹43.56 |
| TOTAL | ₹4,399.73 |
| Add GST on "X" (multiplying factor 0.2127) | ₹935.82 |
| TOTAL | ₹5,335.55 |
| Add 15% CPOH on "Y" | ₹800.33 |
| TOTAL | ₹6,135.88 |
| Add Cess @ 1% on "Z" | ₹61.36 |
| Cost of 2.16 sqm. | ₹6,197.24 |
| Cost of 1 sqm. | ₹2,869.09 |
| Say | ₹2,869.10 |