Rate analysis
Providing & fixing in position Phenol bonded Bamboowood wall cladding at all height with planks of sizes 10mm 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), with necesasary profiled edges fixed with 40mm SS screws 5 nos in each tile to frame work made of second class teak wood of size 20x15 mm in centre of each tile and bottom and top of work height, 40x15mm placed at ends of each tile. The cladding shall be laid over backlayment of 1.00 mm thick expanded polyethylene foam of density 40kg/cum in two layers, first layer on wall surface before fixing wooden frame and second layer on frame under cladding. 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₹6,283.85per sqm
- Item code
- 26.3
- Sub-head
- SH 26 · NEW TECHNOLOGIES AND
- Unit
- sqm
- Source row
- 65
Cost components
| Code | Description | Unit | Quantity | Rate | Amount |
|---|---|---|---|---|---|
| Details of cost for 10m x 9.5m = 95 sqm | |||||
| MATERIAL | |||||
| 8025 | Bamboo wood Tile Wall Cladding 10mm thick, minimum 1800 mm length and minimum 100 mm wide | sqm | 104.5 | ₹3,562.50 | ₹3,72,281.25 |
| 10 x 9.5 = 95 + 9.5 (Add for wastage @10%) = 104.5 sqm | |||||
| 8026 | Bamboo wood T-mold 14mm thick of size 1900mm x 44mm | metre | 41.62 | ₹275.50 | ₹11,466.31 |
| At end joints of planks = 4x9.91 = 39.64 mtr + 1.98 (Add for wastage 5%) = 41.62 mtr | |||||
| 8027 | Bamboo wood Threshold 14mm thick of size 1900mm x 44mm | metre | 40.95 | ₹275.50 | ₹11,281.73 |
| At perriferi of cladding = 2x(10+9.5)+1.95 (Add for wastage @5%) =40.95 metre | |||||
| 8016 | High Density expanded poly ethylene (EPE) Foam 1mm thick | sqm | 199.5 | ₹12.00 | ₹2,394.00 |
| (2x10x9.5) = 190 + 9.5 (Add for wastage @5%)=199.5 sqm | |||||
| 8210 | Stainless steel screws 50 mm | 100 Nos | 2.58 | ₹320.00 | ₹825.60 |
| @500mm c/c at teak wood frame | |||||
| 8212 | Stainless steel screws 30 mm | 100 Nos | 18.5 | ₹255.00 | ₹4,717.50 |
| (5nos in each panels) | |||||
| No of panels=95/(1.9 x 0.135)=370 nos | |||||
| No. of screws= 370 x 5=1850 nos | |||||
| 1190 | Second class teak wood in planks | 10 cudm | 5.287 | ₹791.00 | ₹4,182.02 |
| 10 metre height, at every 1.9 metre height one length of 10 metre i.e (5x9.91x0.02x 0.015+2x10x0.02x.015+2x9.50x.02x.015+4x9.91x0.04x0.015)+wastage @5% =0.05287 cum= 52.87 cudm | |||||
| LABOUR | |||||
| 0111 | Carpenter 1st class | day | 5 | ₹897.00 | ₹4,485.00 |
| 0112 | Carpenter 2nd class | day | 5 | ₹816.00 | ₹4,080.00 |
| 0114 | Beldar | day | 5 | ₹736.00 | ₹3,680.00 |
| 9999 | Sundries | L.S. | 100 | ₹2.27 | ₹227.00 |
Rate build-up
| TOTAL | ₹4,19,620.41 |
| Add 1 % Water charges on "W" | ₹4,196.20 |
| TOTAL | ₹4,23,816.61 |
| Add GST on "X" (multiplying factor 0.2127) | ₹90,145.79 |
| TOTAL | ₹5,13,962.40 |
| Add 15% CPOH on "Y" | ₹77,094.36 |
| TOTAL | ₹5,91,056.76 |
| Add Cess @ 1% on "Z" | ₹5,910.57 |
| Cost of 95 sqm | ₹5,96,967.33 |
| Cost of 1 sqm | ₹6,283.87 |
| Say | ₹6,283.85 |