Rate analysis
Providing and fixing 35 mm thick factory made laminated veneer lumber door shutter conforming to IS : 14616 and TADS 15:2001 (Part B), fixing with butt hinges of required size with necessary screws, all complete as per directions of Engineer- in-charge and panelling with panels of : (Note:- Butt hinges and necessary screws shall be paid separately)
DSR rate₹3,212.70per sqm
12 mm thick pre-laminated particle board (decorative lamination on both sides) grade -1, medium density flat pressed, three layer particle board FPT- I or graded wood particle board FPT- I, conforming to IS : 3087, bonded with BWP type synthetic resin adhesive as per IS : 848 and pre-laminated conforming to IS : 12823, Grade 1, Type - II marked :
- Item code
- 9.6.2
- Sub-head
- SH 9 · WOOD & PVC WORK
- Unit
- sqm
- Source row
- 446
Cost components
| Code | Description | Unit | Quantity | Rate | Amount |
|---|---|---|---|---|---|
| Details of cost of one shutter 220x108cm = 2.38sqm. | |||||
| MATERIAL | |||||
| 7139 | Factory made 35 mm thick shutters with laminated veneer lumber styles rails as per TADS IS:1995 and panels of 12 mm thick both sides prelaminated type-I, medium density flat pressed three layer, graded particle board (FPT-I) as per IS:3087-1985 bonded with BWP type synthetic resin adhesive, as per IS:848-1974 | sqm | 2.38 | ₹1,823.00 | ₹4,338.74 |
| 9977 | Carriage of shutters | L.S. | 29.64 | ₹2.27 | ₹67.28 |
| Fittings : | |||||
| LABOUR | |||||
| 0156 | Carpenter (average) | day | 0.52 | ₹857.00 | ₹445.64 |
| 0114 | Beldar | day | 0.6 | ₹736.00 | ₹441.60 |
| 9999 | Sundries | L.S. | 35.88 | ₹2.27 | ₹81.45 |
Rate build-up
| TOTAL | ₹5,374.71 |
| Add 1 % Water charges on "W" | ₹53.75 |
| TOTAL | ₹5,428.46 |
| Add GST on "X" (multiplying factor 0.2127) | ₹1,154.63 |
| TOTAL | ₹6,583.09 |
| Add 15% CPOH on "Y" | ₹987.46 |
| TOTAL | ₹7,570.55 |
| Add Cess @ 1% on "Z" | ₹75.71 |
| Cost of 2.38 sqm. | ₹7,646.26 |
| Cost of 1 sqm. | ₹3,212.71 |
| Say | ₹3,212.70 |