Rate analysis
Providing and fixing at all height false ceiling of 4mm thick phenol bonded Bamboo Mat board (595x595mm) conforming to IS:13958-1994 including providing and fixing of frame work made of GI angle 25x25x0.4 mm thick all around suitably fixed to wall with the help of dash fastener and hanger frame (600x600 c/c) made GI slotted Tee having powder coating on bottom side (30x25x0.3 mm thick for main member & 25x25x0.3 mm for cross member) connected to ceiling with 2.64mm GI wire and anchor fastener at every junction and also including cost of making openings for light fittings, grills, diffusers, cut outs made with frame of perimeter channels suitably fixed all complete as per direction of Engineer-in-charge.
DSR rate₹4,039.10as per item analysis
- Item code
- 26.6C
- Sub-head
- SH 26 · NEW TECHNOLOGIES AND
- Unit
- See analysis
- Source row
- 236
Cost components
| Code | Description | Unit | Quantity | Rate | Amount |
|---|---|---|---|---|---|
| Details of cost for 100 sqm. | |||||
| Ceiling area = 100sqm, Add wastage @ 5% = 5sqm, Total area = 105 sqm | |||||
| MATERIAL: | |||||
| 8147 | 4mm thick Bamboo Mat Board conforming to IS 13958:1994 | sqm | 105 | ₹1,950.00 | ₹2,04,750.00 |
| Weight: (0.595x0.595m of Bamboo board). Total number of board = 297. Total weight of Bamboo board = 297 Nos x 1.31kgs/Nos = 389.07 kgs = 0.39 tonne. | |||||
| 2358 | Carriage of 4mm thick Bamboo mat board and accessories. | tonne | 0.39 | ₹17,700.00 | ₹6,903.00 |
| 8570 | GI Main T ceiling section 30x25x0.3 mm (3 metre long) including of wastage of 10% | each | 29.5 | ₹240.00 | ₹7,080.00 |
| 8571 | GI Perimeter wall angle 25x25x0.4 mm (3 metre long) including of wastage of 10% | each | 13.5 | ₹200.00 | ₹2,700.00 |
| 8572 | GI Intermediate cross T section 25x25x0.3 mm (1.2 metre long) including of wastage of 10% on grid cutouts. | each | 147 | ₹90.00 | ₹13,230.00 |
| 8573 | GI Intermediate cross T section 25x25x0.3 mm (0.6 metre long) including of wastage of 10% on grid cutouts. | each | 147 | ₹45.00 | ₹6,615.00 |
| 8615 | Hanger rod 4mm thick | each | 72 | ₹11.00 | ₹792.00 |
| 8616 | Adjustment clip 85x30x0.8mm | each | 72 | ₹7.00 | ₹504.00 |
| 7015 | Soffit cleat (size 27x37x25x1.60mm) | each | 72 | ₹3.00 | ₹216.00 |
| 7388 | Dash hold fasteners 12.5mm dia, 50mm long with 6mm dia bolts | each | 72 | ₹10.00 | ₹720.00 |
| 9977 | Carriage of grid materials | L.S. | 89.28 | ₹2.27 | ₹202.67 |
| 9999 | Sundries | L.S. | 187.95 | ₹2.27 | ₹426.65 |
| LABOUR: | |||||
| 0112 | Carpenter 2nd class | day | 28 | ₹816.00 | ₹22,848.00 |
| 0114 | Beldar | day | 23 | ₹736.00 | ₹16,928.00 |
Rate build-up
| TOTAL | ₹2,83,915.32 |
| Add 1 % Water charges on "W" | ₹2,839.15 |
| TOTAL | ₹2,86,754.47 |
| Add GST on "X" (multiplying factor 0.2127) | ₹60,992.68 |
| TOTAL | ₹3,47,747.15 |
| Add 15% CPOH on "Y" | ₹52,162.07 |
| TOTAL | ₹3,99,909.22 |
| Add Cess @ 1% on "Z" | ₹3,999.09 |
| Cost of 100 sqm | ₹4,03,908.31 |
| Cost of 1sqm | ₹4,039.08 |
| Say | ₹4,039.10 |