Rate analysis
Surface dressing on new surface with paving bitumen of grade VG - 10 of approved quality using 2.25 kg of bitumen per sqm with 1.65 cum of stone chippings 13.2 mm nominal size per 100 sqm of road surface, including consolidation with road roller of 6 to 8 tonne capacity etc. complete:
DSR rate₹225.35per Sqm
- Item code
- 16.25
- Sub-head
- SH 16 · ROAD WORK
- Unit
- Sqm
- Source row
- 1128
Cost components
| Code | Description | Unit | Quantity | Rate | Amount |
|---|---|---|---|---|---|
| Details of cost for 100 sqm. | |||||
| MATERIAL | |||||
| Bitumen S-90@2.25kg per sqm. =225 kg = 0.225 tonne. | |||||
| 0309 | Paving bitumen VG-10 of approved quality | tonne | 0.225 | ₹33,530.00 | ₹7,544.25 |
| 2211 | Carriage of Tar bitumen | tonne | 0.225 | ₹0.00 | ₹0.00 |
| Stone aggregate 13.2mm nominal size @ 1.65cum. per 100sqm. | |||||
| 2910 | Stone chippings/ screenings 12.5/ 13.2 mm nominal size | cum | 1.65 | ₹1,400.00 | ₹2,310.00 |
| 2202 | Carriage of Stone aggregate below 40 mm nominal size | cum | 1.65 | ₹0.00 | ₹0.00 |
| Steam coal for heating bitumen @2 quintal per tonne of bitumen = 2x0.225=0.450q | |||||
| 0370 | Coal (steam) | quintal | 0.45 | ₹500.00 | ₹225.00 |
| 2200 | Carriage of steam coal | tonne | 0.045 | ₹0.00 | ₹0.00 |
| Labour for cleaning the road surface, heating and spraying bitumen and aggregate | |||||
| (a) For cleaning : | |||||
| 0128 | Mate | day | 0.11 | ₹816.00 | ₹89.76 |
| 0114 | Beldar | day | 1.4 | ₹736.00 | ₹1,030.40 |
| 0115 | Coolie | day | 1.4 | ₹736.00 | ₹1,030.40 |
| (b) For heating and spraying bitumen : | |||||
| 0130 | Mistry | day | 0.08 | ₹897.00 | ₹71.76 |
| 0138 | Sprayer (for bitumen, tar etc.) | day | 0.11 | ₹816.00 | ₹89.76 |
| 0114 | Beldar | day | 0.93 | ₹736.00 | ₹684.48 |
| (c) For screening and spreading aggregate : | |||||
| 0128 | Mate | day | 0.11 | ₹816.00 | ₹89.76 |
| 0114 | Beldar | day | 0.93 | ₹736.00 | ₹684.48 |
| 0115 | Coolie | day | 1.55 | ₹736.00 | ₹1,140.80 |
| (d) Consolidation Charges | |||||
| 0113 | Chowkidar | day | 0.27 | ₹736.00 | ₹198.72 |
| 0101 | Bhisti | day | 0.11 | ₹816.00 | ₹89.76 |
| 0003 | Hire charges of Diesel Road Roller - 8 to 10 tonne | day | 0.11 | ₹3,350.00 | ₹368.50 |
| 0001 | Hire charges of Coaltar Boiler 900 to 1400 litres | day | 0.12 | ₹900.00 | ₹108.00 |
| 0007 | Hire charges of Coaltar Sprayer | day | 0.11 | ₹400.00 | ₹44.00 |
| (e) Misc: | |||||
| 0364 | Wire brush | each | 0.11 | ₹25.00 | ₹2.75 |
| 0365 | Soft brush | each | 0.32 | ₹25.00 | ₹8.00 |
| 9999 | Brooms and gunny bags | L.S. | 6.76 | ₹2.27 | ₹15.35 |
| 9999 | Sundries | L.S. | 6.76 | ₹2.27 | ₹15.35 |
Rate build-up
| TOTAL | ₹15,841.28 |
| Add 1 % Water charges on "W" | ₹158.41 |
| TOTAL | ₹15,999.69 |
| Add GST on "X" (multiplying factor 0.2127) | ₹3,403.13 |
| TOTAL | ₹19,402.82 |
| Add 15% CPOH on "Y" | ₹2,910.42 |
| TOTAL | ₹22,313.24 |
| Add Cess @ 1% on "Z" | ₹223.13 |
| Cost for 100 Sqm. | ₹22,536.37 |
| Cost per Sqm. | ₹225.36 |
| Say | ₹225.35 |