Rate analysis
Surface dressing one coat on old surface with bitumen of specified grade at the rate of 1.22 kg/ sqm of surface area with 1.10 cum of stone chippings 11.2 mm nominal size per 100 sqm of road surface, including consolidation with road roller of 6 to 8 tonne capacity etc. complete :
DSR rate₹125.30per Sqm
Using bitumen emulsion (minimum 50% bitumen content- RS grade conforming to IS : 8887)
- Item code
- 16.29.1
- Sub-head
- SH 16 · ROAD WORK
- Unit
- Sqm
- Source row
- 1357
Cost components
| Code | Description | Unit | Quantity | Rate | Amount |
|---|---|---|---|---|---|
| Details of cost for 100 sqm. | |||||
| MATERIAL | |||||
| Bitumen emulsion @1.22 kg per Sqm. =122 | |||||
| kg. or 0.122 tonne | |||||
| 0310 | Bitumen emulsion | tonne | 0.122 | ₹33,850.00 | ₹4,129.70 |
| 2211 | Carriage of Tar bitumen | tonne | 0.122 | ₹0.00 | ₹0.00 |
| Stone chippings 11.2mm nominal size @ 1.10cum. per 100 sqm | |||||
| 2911 | Stone chippings/ screenings 10/ 11.2 mm nominal size | cum | 1.1 | ₹1,400.00 | ₹1,540.00 |
| 2202 | Carriage of Stone aggregate below 40 mm nominal size | cum | 1.1 | ₹0.00 | ₹0.00 |
| Labour for cleaning the road surface, heating and spraying bitumen and aggregate : | |||||
| (a) For cleaning : | |||||
| 0128 | Mate | day | 0.06 | ₹816.00 | ₹48.96 |
| 0114 | Beldar | day | 0.49 | ₹736.00 | ₹360.64 |
| 0115 | Coolie | day | 0.97 | ₹736.00 | ₹713.92 |
| (b) For Spraying bitumen emulsion : | |||||
| 0130 | Mistry | day | 0.05 | ₹897.00 | ₹44.85 |
| 0138 | Sprayer (for bitumen, tar etc.) | day | 0.06 | ₹816.00 | ₹48.96 |
| 0114 | Beldar | day | 0.63 | ₹736.00 | ₹463.68 |
| (c) For screening and spreading aggregate : | |||||
| 0128 | Mate | day | 0.07 | ₹816.00 | ₹57.12 |
| 0114 | Beldar | day | 0.62 | ₹736.00 | ₹456.32 |
| 0115 | Coolie | day | 0.62 | ₹736.00 | ₹456.32 |
| (d) Consolidation Charges | |||||
| 0113 | Chowkidar | day | 0.15 | ₹736.00 | ₹110.40 |
| 0101 | Bhisti | day | 0.15 | ₹816.00 | ₹122.40 |
| 0003 | Hire charges of Diesel Road Roller - 8 to 10 tonne | day | 0.06 | ₹3,350.00 | ₹201.00 |
| 0007 | Hire charges of Coaltar Sprayer | day | 0.06 | ₹400.00 | ₹24.00 |
| (e) Misc: | |||||
| Brushes etc. for cleaning | |||||
| 0364 | Wire brush | each | 0.11 | ₹25.00 | ₹2.75 |
| (with thick wire) | |||||
| 0365 | Soft brush | each | 0.32 | ₹25.00 | ₹8.00 |
| 9999 | Brooms and gunny bags | L.S. | 2.73 | ₹2.27 | ₹6.20 |
| 9999 | Sundries | L.S. | 5.33 | ₹2.27 | ₹12.10 |
Rate build-up
| TOTAL | ₹8,807.32 |
| Add 1 % Water charges on "W" | ₹88.07 |
| TOTAL | ₹8,895.39 |
| Add GST on "X" (multiplying factor 0.2127) | ₹1,892.05 |
| TOTAL | ₹10,787.44 |
| Add 15% CPOH on "Y" | ₹1,618.12 |
| TOTAL | ₹12,405.56 |
| Add Cess @ 1% on "Z" | ₹124.06 |
| Cost for 100 sqm. | ₹12,529.62 |
| Cost per Sqm. | ₹125.30 |
| Say | ₹125.30 |