Rate analysis
Supplying at site :
DSR rate₹32,891.20as per item analysis
R.C.C. Standards post/ struts/rails/ pales of mix 1:1.5:3 (1 cement : 1.5 coarsesand : 3 graded stone aggregate 12.5 mm nominal size) with wooden plugs or 6mm bar nibs wherever required as per direction of Engineer-in- charge (cost of earth works in excavation, concrete works in foundation to be paid separately).
- Item code
- 16.15.1
- Sub-head
- SH 16 · ROAD WORK
- Unit
- See analysis
- Source row
- 605
Cost components
| Code | Description | Unit | Quantity | Rate | Amount |
|---|---|---|---|---|---|
| Details of cost for 10 posts = 0.336cum | |||||
| Cubical contents of one post | |||||
| Area bottom A1 = (15+12.5)/2 x8.75+½x3.14 x(6.25)² | |||||
| =120.31+61.38=181.69sqcm. | |||||
| Area bottom A2 = (10+7.5)/2 x6.25+½x3.14 x(3.75)² sqm | |||||
| = 54.68+22.08 = 76.76 sqcm. | |||||
| (A1A2)^½ = 118.10sqcm | |||||
| A1+A2+(A1A2))^½ = 0.03766 sqm | |||||
| Volume = (1.05)/3x0.03766 = 0.01316 cum | |||||
| =0.0132cum. | |||||
| Volume of lower and square portion | |||||
| (16.5x16.5x75) / 100³ = 0.0204cum. | |||||
| Total volume = 0.0132+0.0204 cum | |||||
| = 0.0336 cum. | |||||
| Qty. for 10 post | |||||
| = 0.0336x10 = 0.336cum. | |||||
| Cement concrete 1:1.5:3 (1 Cement : 1.5 Coarse sand : 3 graded stone aggregate 12.5mm nominal size) | |||||
| 4.1.2 | Rate as per item no 4.1.2 of S.H. Concrete Work. | cum | 0.336 | ₹8,340.85 | ₹2,802.53 |
| Extra labour for laying cement concrete in | |||||
| RCC work | |||||
| 0114 | Beldar | day | 0.034 | ₹736.00 | ₹25.02 |
| 0101 | Bhisti | day | 0.067 | ₹816.00 | ₹54.67 |
| 0123 | Mason 1st class | day | 0.013 | ₹897.00 | ₹11.66 |
| 0124 | Mason 2nd class | day | 0.013 | ₹816.00 | ₹10.61 |
| 0128 | Mate | day | 0.013 | ₹816.00 | ₹10.61 |
| M.S. Reinforcement | |||||
| 6mm dia. bars | |||||
| 10x4x1.88m = 75.20m+ | |||||
| 10x9x0.50m =45.00m = 120.20m | |||||
| 120.20m@0.22kg/m =26.44kg. | |||||
| 5.22.2 | Rate as per Item No.5.22.2 of SH: Reinforced cement concrete work | kg | 26.44 | ₹95.80 | ₹2,532.95 |
| Centering and shuttering | |||||
| 5.9.1 | Rate as per item No.5.9.1 of SH : Reinforced cement concrete work | sqm | 6.99 | ₹392.15 | ₹2,741.13 |
| 6mm C.Plaster 1:2 (1 Cement : 2 fine sand) | |||||
| Details of cost for 9.88 sqm. | |||||
| (0.072)/10x9.88 = 0.071 | |||||
| 0367 | Portland Cement (OPC-43 grade) | tonne | 0.05 | ₹5,156.00 | ₹257.80 |
| 2209 | Carriage of Cement | tonne | 0.05 | ₹0.00 | ₹0.00 |
| 0983 | Fine sand (zone IV) | cum | 0.07 | ₹980.00 | ₹68.60 |
| 2261 | Carriage of Fine sand (1 part badarpur sand : 2 parts jamuna sand) | cum | 0.07 | ₹0.00 | ₹0.00 |
| LABOUR | |||||
| 0114 | Beldar | day | 0.05 | ₹736.00 | ₹36.80 |
| 0101 | Bhisti | day | 0.02 | ₹816.00 | ₹16.32 |
| 0155 | Mason (average) | day | 0.64 | ₹857.00 | ₹548.48 |
| 0115 | Coolie | day | 0.8 | ₹736.00 | ₹588.80 |
| 0101 | Bhisti | day | 0.27 | ₹816.00 | ₹220.32 |
| 9999 | Hire and running charges of mixer | L.S. | 1.95 | ₹2.27 | ₹4.43 |
| 9999 | Extra for removing burr, cleaning with wire brushes, pock making with pointed tool etc. complete | L.S. | 13.26 | ₹2.27 | ₹30.10 |
| 9999 | Scaffolding and sundries | L.S. | 11.57 | ₹2.27 | ₹26.26 |
| 9977 | Carriage of RCC posts | L.S. | 53.82 | ₹2.27 | ₹122.17 |
| 9999 | Wooden plugs or 6mm bar nibs | L.S. | 12.22 | ₹2.27 | ₹27.74 |
| 9999 | Sundries | L.S. | 13.52 | ₹2.27 | ₹30.69 |
Rate build-up
| TOTAL | ₹10,167.69 |
| Add 1 % Water charges on "W-A" | ₹20.91 |
| TOTAL | ₹10,188.60 |
| Add GST on "X-A" (multiplying factor 0.2127) | ₹449.22 |
| TOTAL | ₹10,637.82 |
| Add 15% CPOH on "Y-A" | ₹384.18 |
| TOTAL | ₹11,022.00 |
| Add Cess @ 1% on "Z-A" | ₹29.45 |
| Cost for 0.336 cum | ₹11,051.45 |
| Cost for one cum | ₹32,891.22 |
| Say | ₹32,891.20 |