Veneer Paneling

Supply and fixing Veneer finished paneling - made with 6 mm thk BWR ply fixed on G I Ceiling Section fitted
vertically @ 400 mm C-C mounted with screw and connecting clip on Perimeter Channel fixed at top and bottom
along with intermediate chanel placed in between @ 1200 C-C horizontally . 4 mm thk veneer pasted with glue
over 6 mm thk BWR ply board previously fixed with screw on GI section and finally finished with High-gloss french
polish over all visible veneer surface as per direction of Engineer-In-Charge.
For 5.79 M x 2.13 M high = 12.33 SqM
Sl Description Qty Unit Rate Tax in Amount (Rs)
No. %
a Ceiling Section - Length 3.66 mtrs/each. 34.2 Mtrs. 77.89 5 2797.03
(fixed @ 400 mm in 15 nos X 2.13 M) add joint
over lapping 0.15 M X 15 nos,
Total length = 2.13 X 15 + (0.15 X 15) = 31.95
+ 2.25 = 34.2 M
Rate - 285.0/3.66 = Rs 77.89 / meter

b Inter Chanel - Length 3.66 mtrs / each. 5.94 Mtrs. 77.65 5 484.30
fixed at middle 5.79 M and add joint over
lapping 0.15 M X 1 no, = 5.79 + 0.15 Mtrs =
5.94 Mtrs
Rate - 284.20 / 3.66 = Rs. 77.65 / meter

c Perimeter Chanel - Length 3.66 mtrs / each. 11.88 Mtrs. 44.07 5 549.73
fixed at top & bottom 5.79 M X 2 nos and add
joint over lapping 0.15 M X 2 no, = 5.79X 2 +
0.15 X 2 Mtrs = 11.88 Mtrs
Rate - 172.30 / 3.66 = Rs. 44.07 / meter

d Drywall Screw 50 mm @ Rs.553.10 0.5 Box 553.10 14.5 316.65

e Wooden Screw 100 nos 0.40 14.5 45.80
f PVC Fastner 100 nos 0.40 14.5 45.80

TOTAL A 4239.31
Wastage 5% on Rs. 4239.31 211.97
Cost of material (A) A 4451.28
Transport 3% on A - Rs. 4451.28 B 133.54
Total of A+B C 4584.82
Cerpenter Labour (Skill) @Rs. 326.00 per day 2 daily 326.00 652.00
X 2 daily
Carpenter Labour (unskill) @ Rs. 296.00 X 2 2 daily 296.00 592.00
daily
Total Cost of Labour (D) D 1244.00
5828.82
Sundries @ 1 % and Water Charges @ 1% on Rs. 5828.82 116.58
Total 5945.39
overhead charges 5% 5945.39 297.27
Total 6242.66
Gross profit 10% on Rs. 6242.66 624.27
Total 6866.93
Labour Cess 1% 6866.93 68.67
(E) - Total Cost of GI framing E 6935.60
6 mm ply
2 12.33 SqM 1304.00 16078.32
pwd schd. rate of 2014 - page 122/ Item 107/ii
@ Rs.1304.00

Page 1 of 2
Veneer fixed over 6 mm ply
Cost of Veneer @ Rs. 1300.00 / Sqm 12.33 SqM 1300.00 16029.00
b Cost of Glue
Fevicol - Rate Rs.170 per Kg
Consumption rate 1kg per sheet (1kg per 12.33 SqM 57.23 705.65
2.97 SqM) Cost of Glue (Fevicol) 170 divide
2.97 = Rs.57.23 per SqM
TOTAL A 16734.65
Wastage 5% on Rs. 16734.65 836.73
Cost of material (A) A 17571.38
Transport 3% on A - Rs. 17571.38 B 527.14
Total of A+B C 18098.52
Cerpenter Labour (Skill) @Rs. 326.00 per day 2 daily 326.00 652.00
X 2 daily
Carpenter Labour (unskill) @ Rs. 296.00 X 1 1 daily 296.00 296.00
daily
Total Cost of Labour (D) D 948.00
19046.52
Sundries @ 1 % and Water Charges @ 1% on Rs. 19046.52 380.93
Total 19427.45
overhead charges 5% 19427.45 971.37
Total 20398.82
Gross profit 10% on Rs. 20398.82 2039.88
Total 22438.70
Labour Cess 1% 22438.70 224.39
(E) - Total Cost E 22663.09
Polishing
4 Page -164 / Item no.18 (a) PWD WB Schedule
Rs. 492.00 and 50% extra for Hi gloss =
Rs.738.00/ SqM
12.33 SqM 738.00 Rs. 9099.54

Rs. 54776.55
Rate per SqM Rs. 4442.54
SAY, 4422.00

10'-2" [3.10]
8'-9" [2.67]
7' [2.13]

19' [5.79]

INTER SECTION PERIMETER CHANEL

Page 2 of 2