DOOR

Considering 0.9 M AND 2.1 M (1.89 SqM) Qty in CuM Rate Amount
Sal Wood for 2.1 meter long (Sec. 75
1 X 25 mm) 2.1 0.075 0.025 Nos 3 0.012 113637.00 1342.34
Sal Wood 0.9 meter long (Sec. 3" X 0.9 0.075 0.025 Nos 5 0.008 113637.00 958.81
as per pwd schd, P-85 Item.1/d, rate
@ Rs. 113637.00 / CuM

2 6 mm ply - 2.1 X 0.9 X 2 (both side) = SqM 3.78 1304.00 4929.12

3.78 SqM
pwd schd. rate of 2014 - page 122 /
Item 107 (ii) @ Rs.1304.00

3 Wooden (teak) Bead for all edges 0.05 0.012 2.1 No 1 0.0013 132209.00 166.58
pwd schd. rate of 2014 - P- 85 / Item 0.05 0.012 0.9 No 1 0.0005 132209.00 71.39
1. (b) Rate per CuM - Rs. 132209.00

5 Polish 3.78 SqM 738.00 2789.64

pwd schd. rate of 2014 - page 164 /
Item 18 /a @ Rs.492.00
50% extra for high gloss, 492 X 1.5 =
Rs. 738.00 / SqM

6 Veneer
4 mm thk. Veneer @ Rs.1300.00 per 3.78 SqM 1300.00 4914.00
SqM
add wastage 5% 4914.00 245.70
Cost of Veneer A 5159.70
Transport 3% on above Rs. 5159.70 B 154.79
Total of A+B C 5314.49

Carpenter Labour (Head) 1 Nos 326 326.00

Carpenter Labour (Ordinary) 1 Nos 296 296.00

5936.49
Sundries @ 1 % and Water Charges 118.73
5936.49
@ 1% on Rs.
Sub Total 6055.22
overhead charges 5% 6055.22 302.76
Sub Total 6357.98
Gross profit 10% on Rs. 6357.98 635.80
Total 6993.78
Labour Cess 1% 6993.78 69.94
Total of Cost of Veneer with Labour 7063.72 7063.72
Total Cost 17321.60

Page 1 of 2
add following schedule item per no of door shutter

a Anidised aluminium barrel / tower / Nos 1 178.00 178.00

socket bolt (full covered) of approved
manufactured from extruded section
conforming to IS 204174 fitted and
fixed with cadmium plated screw : 300
mm long X 12 mm dia.

b Anodised Aluminium Butt Hinge of

approved quality manufactured from
extruded section conforming to I S
specification (IS 205/66) and fitted and
fixed with cadmium plated screw.

ii) 125 X 63X 3.2 mm Nos 4 90.00 360.00

c Brass floor door stopper No 1 134.00 134.00
d Mortise lock Handle No 1 2264.00 2264.00
pwd schd. rate of 2014 - P- 95 / Item
36(b) Rate per CuM - Rs. 2264.00

e Door Closer
pwd schd. rate of 2014 - P 96 Sl No. 43.2a @ Rs.2395.00 No 1 2395.00 2395.00
Total cost including fitting, fixing with all material and hardware Rs. 22652.60

Hence Rate per SqM Rs. 11985.50

Page 2 of 2