Mulyankan
DSR 2023 · SH 26 · NEW TECHNOLOGIES AND

CPWD DSR item 26.1 rate analysis

Providing & fixing in position Phenol bonded Bamboowood flooring with planks of sizes 14mm thick, minimum 1800mm length and minimum 100 mm wide, in approved colour, texture and finish, having Performance Appraisal Certificate (PAC) issued by Building Materials & Technology Promotion Council (BMTPC). The flooring shall be fixed with tongue and groove interlocking system, with underlayment of 4mm thick expanded polyethylene foam sheets having density 40kg/cum, over prepared surface with necessary quarter round planks of size 1900mm x 18mm and door reducer of size 1900mm x 44mm, wherever required. The bamboowood planks shall have minimum density of 1000 Kg/cum & minimum Hardness 1000 Kgf. with Eco friendly UV coating, all complete as per direction of the Engineer in-charge.

2 variantsSee belowDSR 2023
One item code, 2 variants. The source workbook uses code 26.1 for each variant, so they are preserved together here without changing or combining their data.
Variant 1

Providing & fixing in position Phenol bonded Bamboowood flooring with planks of sizes 14mm thick, minimum 1800mm length and minimum 100 mm wide, in approved colour, texture and finish, having Performance Appraisal Certificate (PAC) issued by Building Materials & Technology Promotion Council (BMTPC). The flooring shall be fixed with tongue and groove interlocking system, with underlayment of 4mm thick expanded polyethylene foam sheets having density 40kg/cum, over prepared surface with necessary quarter round planks of size 1900mm x 18mm and door reducer of size 1900mm x 44mm, wherever required. The bamboowood planks shall have minimum density of 1000 Kg/cum & minimum Hardness 1000 Kgf. with Eco friendly UV coating, all complete as per direction of the Engineer in-charge.

DSR rate₹6,145.85per sqm
Item code
26.1
Sub-head
SH 26 · NEW TECHNOLOGIES AND
Unit
sqm
Source row
5

Cost components

CodeDescriptionUnitQuantityRateAmount
Details of cost for 10m x 10m = 100 sqm
MATERIAL
8021 Bamboo wood Tile Flooring 14mm thick, minimum 1800 mm length and 100 mm wide sqm 110 ₹3,790.50 ₹4,16,955.00
100 + 10 (Add for wastage @10%) = 110 sqm
8022 Bamboo wood Quarter Round 18mm thick of size 1900mm x 18mm metre 39.9 ₹128.25 ₹5,117.18
8023 Bamboo wood door reducer 14mm thick of size 1900mm x 44mm metre 2 ₹289.75 ₹579.50
8015 Expanded polyethylene Foam sheet 4mm thick of Density 40kg/m3 sqm 105 ₹22.00 ₹2,310.00
100 + 5 (Add for wastage @5%) = 105 sqm
1246 Silicon based Joint Sealant for Tiles kg 5 ₹160.00 ₹800.00
1247 Rubber base Adhesive kg 5 ₹223.00 ₹1,115.00
LABOUR
0111 Carpenter 1st class day 3 ₹897.00 ₹2,691.00
0114 Beldar day 3 ₹736.00 ₹2,208.00
9999 Sundries L.S. 100 ₹2.27 ₹227.00

Rate build-up

TOTAL ₹4,32,002.68
Add 1 % Water charges on "W" ₹4,320.03
TOTAL ₹4,36,322.71
Add GST on "X" (multiplying factor 0.2127) ₹92,805.84
TOTAL ₹5,29,128.55
Add 15% CPOH on "Y" ₹79,369.28
TOTAL ₹6,08,497.83
Add Cess @ 1% on "Z" ₹6,084.98
Cost of 100 sqm ₹6,14,582.81
Cost of 1 sqm ₹6,145.83
Say ₹6,145.85
Variant 2

Providing and fixing factory made Kitchen Cabinet Shutter/Partition 20 mm nominal thickness of approved shade, quality and make, made from rigid foam sheets (Single extruded) having density 600 Kg/cum and laminated on both side by laminate Sheet/PVC foil lamination. The exposed edges shall be sealed with PVC edge beading of same shade and colour. The shutter shall be fire retardent having necessary screw holding capacity. Shutter shall be fixed to frame using approved hinges with necessary stainless steel screws, all complete as per direction of Engineer-in-charge.

DSR rate₹5,350.55as per item analysis
Item code
26.1
Sub-head
SH 26 · NEW TECHNOLOGIES AND
Unit
See analysis
Source row
517

Cost components

CodeDescriptionUnitQuantityRateAmount
Details of cost for of one shutter 0.46 x0.61m =0.281 sqm
MATERIAL
2492 Solid foam uPVC sheet 20mm thick prelaminated on both side sqm 0.281 ₹2,187.00 ₹614.55
2493 PVC edge beading metre 2.13 ₹33.00 ₹70.29
9999 Sundries L.S. 20 ₹2.27 ₹45.40
LABOUR
0111 Carpenter 1st class day 0.2 ₹897.00 ₹179.40
0114 Beldar day 0.2 ₹736.00 ₹147.20

Rate build-up

TOTAL ₹1,056.84
Add 1 % Water charges on "W" ₹10.57
TOTAL ₹1,067.41
Add GST on "X" (multiplying factor 0.2127) ₹227.04
TOTAL ₹1,294.45
Add 15% CPOH on "Y" ₹194.17
TOTAL ₹1,488.62
Add Cess @ 1% on "Z" ₹14.89
Cost for 0.281 sqm ₹1,503.51
Cost for 1 sqm ₹5,350.57
Say ₹5,350.55

Use this rate in the interactive workbook

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

Open DSR Workbook