Mulyankan
DSR 2023 · SH 11 · FLOORING

CPWD DSR item 11.4 rate analysis

52 mm thick cement concrete flooring with concrete hardener topping, under layer 40 mm thick cement concrete 1:2:4 (1 cement : 2 coarse sand : 4 graded stone aggregate 20 mm nominal size) and top layer 12 mm thick cement hardener consisting of mix 1:2 (1 cement hardener mix : 2 graded stone aggregate 6 mm nominal size) by volume, hardening compound mixed @ 2 litre per 50 kg of cement or as per manufacturer's specifications. This includes cost of cement slurry, but excluding the cost of nosing of steps etc. complete.

2 variantsSee belowDSR 2023
One item code, 2 variants. The source workbook uses code 11.4 for each variant, so they are preserved together here without changing or combining their data.
Variant 1

52 mm thick cement concrete flooring with concrete hardener topping, under layer 40 mm thick cement concrete 1:2:4 (1 cement : 2 coarse sand : 4 graded stone aggregate 20 mm nominal size) and top layer 12 mm thick cement hardener consisting of mix 1:2 (1 cement hardener mix : 2 graded stone aggregate 6 mm nominal size) by volume, hardening compound mixed @ 2 litre per 50 kg of cement or as per manufacturer's specifications. This includes cost of cement slurry, but excluding the cost of nosing of steps etc. complete.

DSR rate₹978.45per sqm
Item code
11.4
Sub-head
SH 11 · FLOORING
Unit
sqm
Source row
116

Cost components

CodeDescriptionUnitQuantityRateAmount
Details of cost for 10 sqm.
MATERIAL
0295 Stone Aggregate (Single size) : 20 mm nominal size cum 0.267 ₹1,425.00 ₹380.48
0297 Stone Aggregate (Single size) : 10 mm nominal size cum 0.089 ₹1,400.00 ₹124.60
2202 Carriage of Stone aggregate below 40 mm cum 0.356 ₹0.00 ₹0.00
0982 Coarse sand (zone III) cum 0.178 ₹1,450.00 ₹258.10
2203 Carriage of Coarse sand cum 0.178 ₹0.00 ₹0.00
0298 Stone Aggregate (Single size) : 06 mm nominal size cum 0.115 ₹1,425.00 ₹163.88
2202 Carriage of Stone aggregate below 40 mm nominal size cum 0.115 ₹0.00 ₹0.00
0367 Portland Cement tonne 0.211 ₹5,156.00 ₹1,087.92
0367 Portland Cement tonne 0.02 ₹5,156.00 ₹103.12
2209 Carriage of Cement tonne 0.231 ₹0.00 ₹0.00
7254 Hardening compound litre 2.44 ₹39.00 ₹95.16
9977 Carriage of hard crete L.S. 2.73 ₹2.27 ₹6.20
LABOUR
0124 Mason 2nd class day 2.15 ₹816.00 ₹1,754.40
0114 Beldar day 1.6 ₹736.00 ₹1,177.60
0115 Coolie day 1.88 ₹736.00 ₹1,383.68
0101 Bhisti day 0.27 ₹816.00 ₹220.32
9999 Sundries L.S. 53.82 ₹2.27 ₹122.17

Rate build-up

TOTAL ₹6,877.63
Add 1 % Water charges on "W" ₹68.78
TOTAL ₹6,946.41
Add GST on "X" (multiplying factor 0.2127) ₹1,477.50
TOTAL ₹8,423.91
Add 15% CPOH on "Y" ₹1,263.59
TOTAL ₹9,687.50
Add Cess @ 1% on "Z" ₹96.88
Cost of 10 sqm. ₹9,784.38
Cost of 1 sqm. ₹978.44
Say ₹978.45
Variant 2

Providing and laying rectified Glazed Ceramic floor tiles of size 300x300 mm or more (thickness to be specified by the manufacturer), of 1st quality conforming to IS : 15622, of approved make, in all colours, shades, except White, Ivory, Grey, Fume Red Brown, laid on 20 mm thick Cement Mortar 1:4 (1 Cement : 4 Coarse sand), jointing with grey cement slurry @ 3.3 kg/ sqm including pointing the joints with white cement and matching pigments etc., complete.

DSR rate₹1,439.40as per item analysis
Item code
11.4
Sub-head
SH 11 · FLOORING
Unit
See analysis
Source row
2537

Cost components

CodeDescriptionUnitQuantityRateAmount
Details of cost for 10 sqm
MATERIAL
Rectified Ceramic Glazed floor tiles 300x300 mm size or more = 10 sqm
Add for wastage & breakage @ 2.5 % = 0.25 sqm
Total = 10.25 sqm
7804 Rectified Ceramic Glazed Tiles Ist quality 300x300mm or more in all shades designs except White, Ivory, Grey, Fuem Red Brown etc. sq.m. 10.25 ₹450.00 ₹4,612.50
9977 Carriage of tiles L.S. 62.4 ₹2.27 ₹141.65
20 mm thick Cement mortar 1 : 4 (1 cement : 4 coarse sand)
3.9 Rate as per Item Number 3.9 of SH: Mortars cum 0.24 ₹4,211.70 ₹1,010.81
9999 Mortar for pointing in white cement L.S. 134.7 ₹2.27 ₹305.77
Cement for slurry over bed @ 3.3 kg per sqm
0367 Portland Cement tonne 0.033 ₹5,156.00 ₹170.15
LABOUR
0123 Mason 1st class day 2 ₹897.00 ₹1,794.00
0115 Coolie day 2 ₹736.00 ₹1,472.00
9988 Sundries including carriage of cement etc L.S. 269.1 ₹2.27 ₹610.86

Rate build-up

TOTAL ₹10,117.74
Add 1 % Water charges on "W" ₹101.18
TOTAL ₹10,218.92
Add GST on "X" (multiplying factor 0.2127) ₹2,173.56
TOTAL ₹12,392.48
Add 15% CPOH on "Y" ₹1,858.87
TOTAL ₹14,251.35
Add Cess @ 1% on "Z" ₹142.51
Cost for 10 sqm ₹14,393.86
Cost for 1 sqm ₹1,439.39
Say ₹1,439.40

Use this rate in the interactive workbook

Search, temporarily edit basic rates, recalculate dependencies, and export from the existing DSR workbook.

Open DSR Workbook