Rate analysis
Crazy marble stone flooring, including filling the gaps with light shade pigment with white cement marble powder mixture (3 parts of white cement : 1 part of marble powder) by weight in proportion of 4:7 (4 cement marble powder mix : 7 white, black or white and black marble chips of sizes from 1 mm to 4 mm nominal size by volume), with under layer 25 mm thick cement concrete 1:2:4 (1 cement : 2 coarse sand : 4 graded stone aggregate 12.5 mm nominal size), including rubbing, polishing and cement slurry etc. complete :
DSR rate₹1,714.80as per item analysis
18 mm thick crazy marble stone white, black or as specified
- Item code
- 11.15.1
- Sub-head
- SH 11 · FLOORING
- Unit
- See analysis
- Source row
- 1017
Cost components
| Code | Description | Unit | Quantity | Rate | Amount |
|---|---|---|---|---|---|
| Details of cost for 100 sqm. | |||||
| Under layer 25mm thick of cement Concrete | |||||
| 1:2:4 =100x0.025=2.5 cum | |||||
| 11.7 | Rate as per Item Number 11.7 of SH: Flooring | cum | 2.5 | ₹8,595.15 | ₹21,487.88 |
| Cement slurry for subgrade and under large cement | |||||
| 0367 | Portland Cement | tonne | 0.4 | ₹5,156.00 | ₹2,062.40 |
| 2209 | Carriage of Cement | tonne | 0.4 | ₹0.00 | ₹0.00 |
| Labour for applying cement slurry | |||||
| LABOUR | |||||
| 0114 | Beldar | day | 5 | ₹736.00 | ₹3,680.00 |
| Top layer with marble pieces and gap filling with marble powder mixture Marble pieces for crazy flooring (Assume 70% of marble stone are and 30% of joint filer/mixture 7sqmx0.02m = 0.14 cum 10x0.872x0.14/0.051 = 24q | |||||
| 2710 | White marble makrana second quality plain veined stone pieces for crazy flooring | quintal | 24 | ₹164.00 | ₹3,936.00 |
| 0368 | White Cement | tonne | 0.405 | ₹10,500.00 | ₹4,252.50 |
| 0784 | Marble dust/ powder | cum | 0.07 | ₹1,180.00 | ₹82.60 |
| 0875 | Red, chocolate, orange, buff or yellow (red oxide of iron) light shade pigment | kilogram | 28.4 | ₹65.00 | ₹1,846.00 |
| @ 3.5kg/50kg of cement = | |||||
| 10x40.5x3.5/50=28.4kg | |||||
| 0785 | Marble chips upto 4mm and downsize White & black | quintal | 8.72 | ₹200.00 | ₹1,744.00 |
| 2268 | Carriage of Marble dust and marble chips | cum | 0.51 | ₹0.00 | ₹0.00 |
| 2209 | Carriage of Cement | tonne | 0.405 | ₹0.00 | ₹0.00 |
| 9977 | Carriage of pigment & marble powder | L.S. | 36.4 | ₹2.27 | ₹82.63 |
| 2216 | Carriage of Stone blocks white & red sand stone & kota stone slab | tonne | 2.4 | ₹0.00 | ₹0.00 |
| Labour for finishing, polishing and fixing- | |||||
| 0123 | Mason 1st class | day | 12 | ₹897.00 | ₹10,764.00 |
| 0114 | Beldar | day | 10 | ₹736.00 | ₹7,360.00 |
| 0115 | Coolie | day | 10 | ₹736.00 | ₹7,360.00 |
| 0139 | Skilled Beldar (for floor rubbing etc.) | day | 50 | ₹816.00 | ₹40,800.00 |
| 9999 | Sundries including carborandum etc. | L.S. | 1,345.5 | ₹2.27 | ₹3,054.29 |
| 0101 | Bhisti | day | 5.4 | ₹816.00 | ₹4,406.40 |
| 0013 | Machine for rubbing of floors | day | 40 | ₹350.00 | ₹14,000.00 |
Rate build-up
| TOTAL | ₹1,26,918.70 |
| Add 1 % Water charges on "W-A" | ₹1,054.31 |
| TOTAL | ₹1,27,973.01 |
| Add GST on "X-A" (multiplying factor 0.2127) | ₹22,649.39 |
| TOTAL | ₹1,50,622.40 |
| Add 15% CPOH on "Y-A" | ₹19,370.18 |
| TOTAL | ₹1,69,992.58 |
| Add Cess @ 1% on "Z-A" | ₹1,485.05 |
| Cost of 100 Sqm. | ₹1,71,477.63 |
| Cost of 1sqm. | ₹1,714.78 |
| Say | ₹1,714.80 |