Rate analysis
Chequered terrazo tiles 22 mm thick with graded marble chips of size up to 6 mm in floors, jointed with neat cement slurry mixed with pigment to match the shade of the tiles, including rubbing and polishing complete, on 20 mm thick bed of cement mortar 1:4 (1 cement :4 coarse sand) :
DSR rate₹1,379.00per sqm
Ordinary cement without any pigment
- Item code
- 11.19.4
- Sub-head
- SH 11 · FLOORING
- Unit
- sqm
- Source row
- 1346
Cost components
| Code | Description | Unit | Quantity | Rate | Amount |
|---|---|---|---|---|---|
| Details of cost for 10 sqm. | |||||
| MATERIAL | |||||
| 1229 | Chequered terrazo tiles 22 mm thick (dark shade) including 10% wastage | sqm | 11 | ₹280.00 | ₹3,080.00 |
| 9977 | Carriage of tiles | L.S. | 40.43 | ₹2.27 | ₹91.78 |
| Cement mortar 1 : 4 (1 cement : | |||||
| 4 coarse sand) | |||||
| 3.9 | Rate as per Item Number 3.9 of SH: Mortars | cum | 0.224 | ₹4,211.70 | ₹943.42 |
| Ordinary cement for | |||||
| (i) Cement slurry @ 4.4kg/sqm = 44kg+ | |||||
| (ii) Grouting = 44 kg. | |||||
| Total = 88kg or 0.088 tonne | |||||
| 0367 | Portland Cement | tonne | 0.088 | ₹5,156.00 | ₹453.73 |
| 2209 | Carriage of Cement | tonne | 0.088 | ₹0.00 | ₹0.00 |
| 0874 | Black colour dark shade pigment | kilogram | 3.08 | ₹75.00 | ₹231.00 |
| Labour & sundries | |||||
| 0124 | Mason 2nd class | day | 1.6 | ₹816.00 | ₹1,305.60 |
| 0115 | Coolie | day | 2 | ₹736.00 | ₹1,472.00 |
| 0139 | Skilled Beldar (for floor rubbing etc.) | day | 1 | ₹816.00 | ₹816.00 |
| 0101 | Bhisti | day | 1 | ₹816.00 | ₹816.00 |
| 0013 | Machine for rubbing of floors | day | 1.6 | ₹350.00 | ₹560.00 |
| 9999 | Sundries including pigment wherever required and carborandum stone etc. | L.S. | 161.98 | ₹2.27 | ₹367.69 |
| Less for dark shade pigment [3.08+2.84(for tiles)] | |||||
| 0874 | Black colour dark shade pigment | kilogram | -5.92 | ₹75.00 | -₹444.00 |
Rate build-up
| TOTAL | ₹9,693.22 |
| Add 1 % Water charges on "W" | ₹96.93 |
| TOTAL | ₹9,790.15 |
| Add GST on "X" (multiplying factor 0.2127) | ₹2,082.36 |
| TOTAL | ₹11,872.51 |
| Add 15% CPOH on "Y" | ₹1,780.88 |
| TOTAL | ₹13,653.39 |
| Add Cess @ 1% on "Z" | ₹136.53 |
| Cost of 10 sqm. | ₹13,789.92 |
| Cost of 1 sqm. | ₹1,378.99 |
| Say | ₹1,379.00 |