Rate analysis
Wall lining butch work upto 10m height with Dholpur stone 40 mm thick rough facing on the exposed surface with stone strips of minimum length 300 mm and required width, including embedding every tenth layer and bottom most layer in masonry or concrete after making necessary chases of size 75x75 mm and by providing layer of 75 mm thick strips i/c 12 mm thick bed of cement mortar 1:3 (1 Cement : 3 coarse sand) i/c ruled pointing in cement mortar 1:2 (1 white cement : 2 stone dust) with an admixture of pigment to match the shade of stone complete as per direction of Engineer-in-charge.
DSR rate₹3,135.00per sqm
- Item code
- 8.17
- Sub-head
- SH 8 · CLADDING WORK
- Unit
- sqm
- Source row
- 1470
Cost components
| Code | Description | Unit | Quantity | Rate | Amount |
|---|---|---|---|---|---|
| Details of cost for 10sqm. | |||||
| Dholpur stone 40mm thick | |||||
| Wall face = 10sqm. | |||||
| Deduct for embedded portion 3x0.04x10 = 1.2 sqm. | |||||
| Net quantity = 8.8sqm. | |||||
| Add wastage 5% = 0.4sqm. | |||||
| Total = 9.2 sqm. | |||||
| 1165 | White sand stone slab 40 mm thick (un-dressed) | sqm | 9.2 | ₹370.00 | ₹3,404.00 |
| 75mm thick | |||||
| 10x3x0.04x1.0 = 1.2 sqm. | |||||
| Add wastage 5% = 0.06 sqm. | |||||
| Total = 1.26 sqm. | |||||
| 1163 | White sand stone slab 75 mm thick (un-dressed) | sqm | 1.26 | ₹900.00 | ₹1,134.00 |
| 2216 | Carriage of Stone blocks white & red sand stone & kota stone slab | tonne | 1.072 | ₹0.00 | ₹0.00 |
| 10x0.92x0.04 = 0.368 cum. | |||||
| 10x0.13x0.075 = 0.098 cum. | |||||
| Total = 0.466 cum. or 466 cudm. | |||||
| 466 cudm @ 2.3 kg/cudm = 1072 kg = 1.072 tonne | |||||
| 1237 | Cutting marble or sand stone slab upto 50 mm thick by mechanical device | metre | 200 | ₹10.00 | ₹2,000.00 |
| Assuming 50mm thick strips =20x1.0x10 = 200 metre | |||||
| Mortar with coarse sand 1:3 for | |||||
| (a) stone backing 12mm thick = 0.144 cum. | |||||
| (b) for fixing of stone = 4/25 = 0.160 cum. | |||||
| Total = 0.304 cum. | |||||
| 3.8 | Rate as per Item Number 3.8 of SH: Mortars | cum | 0.304 | ₹4,881.95 | ₹1,484.11 |
| Cutting chases and making good with mortar after insurting stone etc. | |||||
| 18.78 | Rate as per Item Number 18.78 of SH: Water | metre | 30 | ₹202.90 | ₹6,087.00 |
| 9999 | White cement and pigment for pointing | L.S. | 404.3 | ₹2.27 | ₹917.76 |
| LABOUR | |||||
| 0126 | Mason (for ornamental stone work) 1st class | day | 2.5 | ₹897.00 | ₹2,242.50 |
| 0125 | Mason (for plain stone work) 2nd class) | day | 2.5 | ₹816.00 | ₹2,040.00 |
| 0114 | Beldar | day | 5 | ₹736.00 | ₹3,680.00 |
| 0101 | Bhisti | day | 0.3 | ₹816.00 | ₹244.80 |
| 9999 | Sundries and scaffolding brushes etc. | L.S. | 269.1 | ₹2.27 | ₹610.86 |
Rate build-up
| TOTAL | ₹23,845.03 |
| Add 1 % Water charges on "W-A" | ₹177.58 |
| TOTAL | ₹24,022.61 |
| Add GST on "X-A" (multiplying factor 0.2127) | ₹3,814.90 |
| TOTAL | ₹27,837.51 |
| Add 15% CPOH on "Y-A" | ₹3,262.58 |
| TOTAL | ₹31,100.09 |
| Add Cess @ 1% on "Z-A" | ₹250.13 |
| Cost of 10sqm. | ₹31,350.22 |
| Cost of 1 sqm | ₹3,135.02 |
| Say | ₹3,135.00 |