Rate analysis
Providing and fixing at all height wall panelling with phenol bonded Bamboo Mat board conforming to IS:13958-1994 including providing and fixing to frame work made of 50mm x 50mm hardwood plugs including cutting brick work and fixing in cement mortar and making good the wall etc. and also providing and fixing wooden moulded corner beading of triangular shape to the junction of panelling etc. with iron screws all complete as per direction of Engineer-in-Charge.
DSR rate₹5,127.60as per item analysis
9mm thickness
- Item code
- 26.6E.1
- Sub-head
- SH 26 · NEW TECHNOLOGIES AND
- Unit
- See analysis
- Source row
- 390
Cost components
| Code | Description | Unit | Quantity | Rate | Amount |
|---|---|---|---|---|---|
| Details of cost for panelling area of 5mx4m = 20.00 sqm with moulding length of 18.00 metre | |||||
| Wall panelling area = 20.00sqm, Add wastage @ 5% = 1.0sqm, Total area = 21.00 sqm | |||||
| MATERIAL: | |||||
| 8149 | 9mm thick Bamboo Mat Board conforming to IS 13958:1994 | sqm | 21 | ₹2,932.00 | ₹61,572.00 |
| Weight: 21sqm x 8.40 kgs/sqm =176.4 kgs = 0.18 tonne. | |||||
| 2358 | Carriage of 9mm thick Bamboo mat board and accessories. | tonne | 0.18 | ₹17,700.00 | ₹3,186.00 |
| 1316 | 50mmx50mm hardwood plug | each | 45 | ₹48.00 | ₹2,160.00 |
| 1190 | Second class teak wood in planks | 10 cudm | 2.477 | ₹791.00 | ₹1,959.31 |
| 2204 | Carriage of timber | cum | 0.025 | ₹0.00 | ₹0.00 |
| 0637 | Bright finished or black enamelled mild steel screws 40mm | 100 Nos | 0.7 | ₹62.00 | ₹43.40 |
| 9999 | Sundries | L.S. | 26.91 | ₹2.27 | ₹61.09 |
| LABOUR: | |||||
| 0112 | Carpenter 2nd class | day | 2 | ₹816.00 | ₹1,632.00 |
| 0114 | Beldar | day | 2 | ₹736.00 | ₹1,472.00 |
Rate build-up
| TOTAL | ₹72,085.80 |
| Add 1 % Water charges on "W" | ₹720.86 |
| TOTAL | ₹72,806.66 |
| Add GST on "X" (multiplying factor 0.2127) | ₹15,485.98 |
| TOTAL | ₹88,292.64 |
| Add 15% CPOH on "Y" | ₹13,243.90 |
| TOTAL | ₹1,01,536.54 |
| Add Cess @ 1% on "Z" | ₹1,015.37 |
| Cost of 20 sqm | ₹1,02,551.91 |
| Cost of 1sqm | ₹5,127.60 |
| Say | ₹5,127.60 |