Rate analysis
On W.B.M. @ 0.75 Kg / sqm
DSR rate₹60.50per Sqm
- Item code
- 16.30.1
- Sub-head
- SH 16 · ROAD WORK
- Unit
- Sqm
- Source row
- 1407
Cost components
| Code | Description | Unit | Quantity | Rate | Amount |
|---|---|---|---|---|---|
| Details of cost for 100 sqm. | |||||
| MATERIAL | |||||
| 2916 | Paving Asphalt VG -10 of approved quality | tonne | 0.075 | ₹33,530.00 | ₹2,514.75 |
| 2211 | Carriage of Tar bitumen | tonne | 0.075 | ₹0.00 | ₹0.00 |
| 0370 | Coal (steam) | quintal | 0.15 | ₹500.00 | ₹75.00 |
| 2200 | Carriage of steam coal | tonne | 0.015 | ₹0.00 | ₹0.00 |
| MATERIAL | |||||
| 0364 | Wire brush | each | 0.05 | ₹25.00 | ₹1.25 |
| (with thick wire) | |||||
| 0365 | Soft brush | each | 0.12 | ₹25.00 | ₹3.00 |
| 9999 | Gunny bags | L.S. | 7.8 | ₹2.27 | ₹17.71 |
| 0007 | Hire charges of Coaltar Sprayer | day | 0.03 | ₹400.00 | ₹12.00 |
| 9999 | Sundries | L.S. | 9.1 | ₹2.27 | ₹20.66 |
| LABOUR | |||||
| (a) For cleaning : | |||||
| 0128 | Mate | day | 0.06 | ₹816.00 | ₹48.96 |
| 0114 | Beldar | day | 1.46 | ₹736.00 | ₹1,074.56 |
| (b) For heating bitumen: | |||||
| 0114 | Beldar | day | 0.19 | ₹736.00 | ₹139.84 |
| (c) For applying tack coat: | |||||
| 0114 | Beldar | day | 0.47 | ₹736.00 | ₹345.92 |
Rate build-up
| TOTAL | ₹4,253.65 |
| Add 1 % Water charges on "W" | ₹42.54 |
| TOTAL | ₹4,296.19 |
| Add GST on "X" (multiplying factor 0.2127) | ₹913.80 |
| TOTAL | ₹5,209.99 |
| Add 15% CPOH on "Y" | ₹781.50 |
| TOTAL | ₹5,991.49 |
| Add Cess @ 1% on "Z" | ₹59.91 |
| Cost for 100 sqm. | ₹6,051.40 |
| Cost per Sqm. | ₹60.51 |
| Say | ₹60.50 |