Rate analysis
Providing and fixing, in position concealed G.I. section for wall paneling using board of required thickness fixed on the 'W' profile (0.55 mm thick) having a knurled web of 51.55 mm and two flanges of 26 mm each with lips of 10.55 mm, placed @ 610 mm C/C in perimeter channel having one flange of 20 mm and another flange of 30 mm with thickness of 0.55 mm and web of length 27 mm. Perimeter channel is fixed on the floor and the ceiling with the nylon sleeves @ 610 mm C/C with fully threaded self-tapping dry wall screws. Board is fixed to the 'W' profile with 25 mm countersunk ribbed head screws @ 200 mm C/C., all complete as per the drawing & directions of engineer-in-charge, the joints of the boards are finished with specially formulated jointing compound and 48mm wide jointing tape to provide seamless finish. Tapered edge calcium silicate board made with calcareous & siliceous materials reinforced with cellulose fiber manufactured through autoclaving process to give stable crystalline structure with compressive strength 225 kg/ sq.cm, Bending strength 100 kg/sq.cm.
DSR rate₹1,790.95as per item analysis
10mm thick
- Item code
- 9.133.1.1
- Sub-head
- SH 9 · WOOD & PVC WORK
- Unit
- See analysis
- Source row
- 7004
Cost components
| Code | Description | Unit | Quantity | Rate | Amount |
|---|---|---|---|---|---|
| Details of cost for 3.66 m x 3.05 m = 11.16 sqm. | |||||
| MATERIAL | |||||
| Calcium silicate board 10mm thick = 11.16 sqm+ | |||||
| Add wastage @ 10% = 1.12 sqm. | |||||
| Total = 12.28 sqm | |||||
| 8700 | 10 mm thick calcium silicate board. | sqm | 12.28 | ₹462.00 | ₹5,673.36 |
| 8720 | Ceiling sections 0.55 mm thick having a knurled web of 51.55mm and two flanges of 26mm each with lips of 10.55mm. | metre | 19.66 | ₹42.00 | ₹825.72 |
| 8721 | Perimeter channel having one flange of 20mm and another flange of 30mm with thickness of 0.55mm and web of length 27mm | metre | 9.6 | ₹25.00 | ₹240.00 |
| 8722 | Nylon sleeves & wooden screws (40mm) | each | 42 | ₹3.00 | ₹126.00 |
| 8723 | Counter sunk ribbed head screw 25 mm | 100 Nos | 1.76 | ₹84.00 | ₹147.84 |
| 9999 | Jointing compound | L.S. | 20.8 | ₹2.27 | ₹47.22 |
| 7018 | Joint tape roll | roll | 0.19 | ₹95.00 | ₹18.05 |
| 9999 | Sundries i/c rawl plug, scaffolfing etc. | L.S. | 52 | ₹2.27 | ₹118.04 |
| 9977 | Carriage of materials | L.S. | 26 | ₹2.27 | ₹59.02 |
| LABOUR | |||||
| 0111 | Carpenter 1st class | day | 3.8 | ₹897.00 | ₹3,408.60 |
| 0114 | Beldar | day | 4.6 | ₹736.00 | ₹3,385.60 |
Rate build-up
| TOTAL | ₹14,049.45 |
| Add 1 % Water charges on "W" | ₹140.49 |
| TOTAL | ₹14,189.94 |
| Add GST on "X" (multiplying factor 0.2127) | ₹3,018.20 |
| TOTAL | ₹17,208.14 |
| Add 15% CPOH on "Y" | ₹2,581.22 |
| TOTAL | ₹19,789.36 |
| Add Cess @ 1% on "Z" | ₹197.89 |
| Cost for 11.16 sqm | ₹19,987.25 |
| Cost for 1 sqm | ₹1,790.97 |
| Say | ₹1,790.95 |