ANALYSIS FOR PLYWOOD 19 MM THICK

CODE NO. DESCRIPTION OF ITEM UNIT Qty RATE Rs. AMOUNT Rs.

NS/FUR-4 Providing and fixing 19 thick ply wood board for panelling works as per approved design and
drawing -
Details of cost for 10sqm.
MATERIAL
19 mm thick plyoard = 10sqm.+ Add wastage @ 5% = Total = 10.5 sqm Sqm 10.50 ₹ 1,400.00 ₹ 14,700.00
9977 Carriage of board L.S. 13.52 ₹ 2.12 ₹ 28.66
LABOUR
0111 Carpenter 1st class day 0.57 ₹ 784.00 ₹ 446.88
9999 Sundries L.S. 4.42 ₹ 2.12 ₹ 9.37
TOTAL ₹ 15,184.91
Loading/ unloading (1%) ₹ 151.85
Tools and plant charge (1%) ₹ 151.85
Freight (1%) ₹ 151.85
TOTAL ₹ 15,640.46 W
Add 1 % Water charges on "W" ₹ 156.40
TOTAL ₹ 15,796.86 X
Add GST 18% on "X" ₹ 2,843.44
TOTAL ₹ 18,640.30 Y
Add 15% CPOH on "Y" ₹ 2,796.05
TOTAL ₹ 21,436.35 Z
Add Cess @ 1% on "Z" ₹ 214.36
Cost of 10 sqm ₹ 21,650.71
Cost of 1 sqm ₹ 2,165.07
SAY ₹ 2,166.00

Page 37
Page 38
 ANALYSIS FOR PLYWOOD 19 MM THICK

CODE NO. DESCRIPTION OF ITEM UNIT Qty RATE Rs. AMOUNT Rs.

NS/FUR-4 Providing and fixing 19 thick ply wood board for panelling works as per approved design and
drawing -
Details of cost for 10sqm.
MATERIAL
19 mm thick plyoard = 10sqm.+ Add wastage @ 5% = Total = 10.5 sqm Sqm 10.50 ₹ 1,400.00 ₹ 14,700.00
9977 Carriage of board L.S. 13.52 ₹ 2.12 ₹ 28.66
LABOUR
0111 Carpenter 1st class day 0.57 ₹ 784.00 ₹ 446.88
9999 Sundries L.S. 4.42 ₹ 2.12 ₹ 9.37
TOTAL ₹ 15,184.91
Loading/ unloading (1%) ₹ 151.85
Tools and plant charge (1%) ₹ 151.85
Freight (1%) ₹ 151.85
TOTAL ₹ 15,640.46 W
Add 1 % Water charges on "W" ₹ 156.40
TOTAL ₹ 15,796.86 X
Add GST 18% on "X" ₹ 2,843.44
TOTAL ₹ 18,640.30 Y
Add 15% CPOH on "Y" ₹ 2,796.05
TOTAL ₹ 21,436.35 Z
Add Cess @ 1% on "Z" ₹ 214.36
Cost of 10 sqm ₹ 21,650.71
Cost of 1 sqm ₹ 2,165.07
SAY ₹ 2,166.00

Page 39
Page 40
 ANALYSIS FOR PLYWOOD 19 MM THICK

CODE NO. DESCRIPTION OF ITEM UNIT Qty RATE Rs. AMOUNT Rs.

NS/FUR-4 Providing and fixing 19 thick ply wood board for panelling works as per approved design and
drawing -
Details of cost for 10sqm.
MATERIAL
19 mm thick plyoard = 10sqm.+ Add wastage @ 5% = Total = 10.5 sqm Sqm 10.50 ₹ 1,400.00 ₹ 14,700.00
9977 Carriage of board L.S. 13.52 ₹ 2.12 ₹ 28.66
LABOUR
0111 Carpenter 1st class day 0.57 ₹ 784.00 ₹ 446.88
9999 Sundries L.S. 4.42 ₹ 2.12 ₹ 9.37
TOTAL ₹ 15,184.91
Loading/ unloading (1%) ₹ 151.85
Tools and plant charge (1%) ₹ 151.85
Freight (1%) ₹ 151.85
TOTAL ₹ 15,640.46 W
Add 1 % Water charges on "W" ₹ 156.40
TOTAL ₹ 15,796.86 X
Add GST 18% on "X" ₹ 2,843.44
TOTAL ₹ 18,640.30 Y
Add 15% CPOH on "Y" ₹ 2,796.05
TOTAL ₹ 21,436.35 Z
Add Cess @ 1% on "Z" ₹ 214.36
Cost of 10 sqm ₹ 21,650.71
Cost of 1 sqm ₹ 2,165.07
SAY ₹ 2,166.00

Page 41
Page 42
 ANALYSIS FOR PLYWOOD 19 MM THICK

CODE NO. DESCRIPTION OF ITEM UNIT Qty RATE Rs. AMOUNT Rs.

NS/FUR-4 Providing and fixing 19 thick ply wood board for panelling works as per approved design and
drawing -
Details of cost for 10sqm.
MATERIAL
19 mm thick plyoard = 10sqm.+ Add wastage @ 5% = Total = 10.5 sqm Sqm 10.50 ₹ 1,400.00 ₹ 14,700.00
9977 Carriage of board L.S. 13.52 ₹ 2.12 ₹ 28.66
LABOUR
0111 Carpenter 1st class day 0.57 ₹ 784.00 ₹ 446.88
9999 Sundries L.S. 4.42 ₹ 2.12 ₹ 9.37
TOTAL ₹ 15,184.91
Loading/ unloading (1%) ₹ 151.85
Tools and plant charge (1%) ₹ 151.85
Freight (1%) ₹ 151.85
TOTAL ₹ 15,640.46 W
Add 1 % Water charges on "W" ₹ 156.40
TOTAL ₹ 15,796.86 X
Add GST 18% on "X" ₹ 2,843.44
TOTAL ₹ 18,640.30 Y
Add 15% CPOH on "Y" ₹ 2,796.05
TOTAL ₹ 21,436.35 Z
Add Cess @ 1% on "Z" ₹ 214.36
Cost of 10 sqm ₹ 21,650.71
Cost of 1 sqm ₹ 2,165.07
SAY ₹ 2,166.00

Page 43
Page 44