Mulyankan
DSR 2023 · SH 16 · ROAD WORK

CPWD DSR item 16.1 rate analysis

Preparation and consolidation of sub grade with power road roller of 8 to 12 tonne capacity after excavating earth to an average of 22.5 cm depth, dressing to camber and consolidating with road roller including making good the undulations etc. and re-rolling the sub grade and disposal of surplus earthwith lead upto 50 metres.

2 variantsSee belowDSR 2023
One item code, 2 variants. The source workbook uses code 16.1 for each variant, so they are preserved together here without changing or combining their data.
Variant 1

Preparation and consolidation of sub grade with power road roller of 8 to 12 tonne capacity after excavating earth to an average of 22.5 cm depth, dressing to camber and consolidating with road roller including making good the undulations etc. and re-rolling the sub grade and disposal of surplus earthwith lead upto 50 metres.

DSR rate₹218.90per sqm
Item code
16.1
Sub-head
SH 16 · ROAD WORK
Unit
sqm
Source row
4

Cost components

CodeDescriptionUnitQuantityRateAmount
Details of cost for 100sqm.
(A) preparation of subgrade.
Earth work in excavation including dressing etc. 100sqm.x22.5cm (average depth) = 22.5cum.
LABOUR
0128 Mate day 1.8 ₹816.00 ₹1,468.80
0115 Coolie day 18 ₹736.00 ₹13,248.00
0114 Beldar day 0.27 ₹736.00 ₹198.72
0003 Hire charges of Diesel Road Roller - 8 to 10 tonne day 0.054 ₹3,350.00 ₹180.90
0113 Chowkidar day 0.054 ₹736.00 ₹39.74
9999 Sundries L.S. 6.76 ₹2.27 ₹15.35
(B) Conslidation of subgrade
Roller charges (one roller does 1860 sqm. of conosolidation of sub - grade with road roller of 8 to 12 tonne capacity including making good the undulations etc. with earth or quarry spoils etc. and rerolling the subgrade
0003 Hire charges of Diesel Road Roller - 8 to 10 tonne day 0.054 ₹3,350.00 ₹180.90
0113 Chowkidar day 0.054 ₹736.00 ₹39.74
9999 Sundries L.S. 6.76 ₹2.27 ₹15.35

Rate build-up

TOTAL ₹15,387.50
Add 1 % Water charges on "W" ₹153.88
TOTAL ₹15,541.38
Add GST on "X" (multiplying factor 0.2127) ₹3,305.65
TOTAL ₹18,847.03
Add 15% CPOH on "Y" ₹2,827.05
TOTAL ₹21,674.08
Add Cess @ 1% on "Z" ₹216.74
Cost for 100 sqm. ₹21,890.82
Cost per sqm. ₹218.91
Say ₹218.90
Variant 2

Making bajri path including preparation of subgrade, supplying and laying brick aggregate of 50 mm nominal size 7.5 cm deep with blinding material consisting of 12 mm moorum and 12 mm red bajri consolidated with road roller.

DSR rate₹191.25per sqm
Item code
16.1
Sub-head
SH 16 · ROAD WORK
Unit
sqm
Source row
413

Cost components

CodeDescriptionUnitQuantityRateAmount
Details of cost for 100sqm.
Earth work in excavation including dressing etc.
100x0.075=7.5cum.
2.6.1 (Rate as per item no.2.6.1 of S.H. Earth work) cum 7.5 ₹177.50 ₹1,331.25
Collection and stacking of brick aggregate 53mm nominal size 100x0.075 =7.50cum.
0286 Brick Aggregate (Single size) : 50 mm nominal size cum 7.5 ₹700.00 ₹5,250.00
2260 Carriage of Brick aggregate cum 7.5 ₹0.00 ₹0.00
Supply staking Red Bajri
100x0.012= 1.2 cum
16.3.8 Rate as per Item Number 16.3.8 of SH: Road Work cum 1.2 ₹1,564.90 ₹1,877.88
Collection and stacking of moorum at site
100x0.012 = 1.20cum.
16.3.10 Rate as per Item Number 16.3.10 of SH: Road Work cum 1.2 ₹768.25 ₹921.90
Spreading and consolidation of brick aggregate and blinding material etc.
LABOUR
0114 Beldar day 1.95 ₹736.00 ₹1,435.20
0115 Coolie day 2.63 ₹736.00 ₹1,935.68
0101 Bhisti day 1.35 ₹816.00 ₹1,101.60
0003 Hire charges of Diesel Road Roller - 8 to 10 tonne day 0.135 ₹3,350.00 ₹452.25
0113 Chowkidar day 0.135 ₹736.00 ₹99.36
9999 Sundries L.S. 20.15 ₹2.27 ₹45.74
Spreading of red bajri, watering and rolling
0003 Hire charges of Diesel Road Roller - 8 to 10 tonne day 0.054 ₹3,350.00 ₹180.90
0113 Chowkidar day 0.054 ₹736.00 ₹39.74

Rate build-up

TOTAL ₹14,671.50
Add 1 % Water charges on "W-A" ₹105.40
TOTAL ₹14,776.90
Add GST on "X-A" (multiplying factor 0.2127) ₹2,264.38
TOTAL ₹17,041.28
Add 15% CPOH on "Y-A" ₹1,936.54
TOTAL ₹18,977.82
Add Cess @ 1% on "Z-A" ₹148.47
Cost for 100 sqm. ₹19,126.29
Cost per sqm. ₹191.26
Say ₹191.25

Use this rate in the interactive workbook

Search, temporarily edit basic rates, recalculate dependencies, and export from the existing DSR workbook.

Open DSR Workbook