Rate analysis
2.5 cm premix carpet surfacing with 2.25 cum and 1.12 cum of stone chippings of 13.2 mm and 11.2 mm size respectively per 100 sqm and 52 kg and 56 kg of hot bitumen per cum of stone chippings of 13.2 mm and 11.2 mm size respectively, including a tack coat with hot straight run bitumen, including consolidation with road roller of 6 to 9 tonne capacity etc. complete (tack coat to be paid for separately).
DSR rate₹279.90per Sqm
With Refinery Modified Bitumen CRMB 55 conforming to IRC: SP: 53
- Item code
- 16.33.3
- Sub-head
- SH 16 · ROAD WORK
- Unit
- Sqm
- Source row
- 1747
Cost components
| Code | Description | Unit | Quantity | Rate | Amount |
|---|---|---|---|---|---|
| Details of cost for 100 sqm. | |||||
| MATERIAL | |||||
| Refinery Modified Bitumen CRMB 55 | |||||
| (i) Hot bitumen @52kg.per cum. of stone chippings @2.25cum. of 13.2mm nominal size chippings. | |||||
| (ii) Hot bitumen @56kg. per cum. Of aggregate @1.12cum. of 11.2mm nominal size. | |||||
| 52x2.25+56x1.12=180kg | |||||
| 7739 | Modified Bitumen Refinary produced CRMB - 55 | tonne | 0.18 | ₹33,100.00 | ₹5,958.00 |
| Solvent 0.07x180=12.60kg | |||||
| 2914 | Solvent | kilogram | 12.6 | ₹32.00 | ₹403.20 |
| 2211 | Carriage of Tar bitumen | tonne | 0.18 | ₹0.00 | ₹0.00 |
| 2342 | Carriage of solvent/ Diesel. | quintal | 0.126 | ₹0.00 | ₹0.00 |
| 2910 | Stone chippings/ screenings 12.5/ 13.2 mm nominal size | cum | 2.25 | ₹1,400.00 | ₹3,150.00 |
| @2.25 cum. per 100sqm | |||||
| 2911 | Stone chippings/ screenings 10/ 11.2 mm nominal size | cum | 1.12 | ₹1,400.00 | ₹1,568.00 |
| @1.12 cum. per 100sqm | |||||
| 2202 | Carriage of Stone aggregate below 40 mm nominal size | cum | 3.37 | ₹0.00 | ₹0.00 |
| 2.25+1.12=3.37 cum.+ | |||||
| Steam coal for heating of bitumen @2 quintals per tonne of bitumen =2x0.18=0.36q | |||||
| 0370 | Coal (steam) | quintal | 0.36 | ₹500.00 | ₹180.00 |
| 2200 | Carriage of steam coal | tonne | 0.036 | ₹0.00 | ₹0.00 |
| Labour for cleaning the road surface, heating and spraying bitumen and aggregate : | |||||
| (a) For cleaning : | |||||
| 0128 | Mate | day | 0.08 | ₹816.00 | ₹65.28 |
| 0114 | Beldar | day | 1.4 | ₹736.00 | ₹1,030.40 |
| 0115 | Coolie | day | 1.4 | ₹736.00 | ₹1,030.40 |
| (b) For heating bitumen: | |||||
| 0114 | Beldar | day | 0.71 | ₹736.00 | ₹522.56 |
| (c) For screening and spreading premixed | |||||
| aggregate : | |||||
| 0130 | Mistry | day | 0.19 | ₹897.00 | ₹170.43 |
| 0114 | Beldar | day | 6.25 | ₹736.00 | ₹4,600.00 |
| (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 | 0.15 | ₹900.00 | ₹135.00 |
| 0023 | Hot Bitumen mixer 0.5 cum i/c hand cart | day | 0.04 | ₹3,950.00 | ₹158.00 |
| (e) Misc: | |||||
| 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. | 6.76 | ₹2.27 | ₹15.35 |
| 9999 | Sundries | L.S. | 9.49 | ₹2.27 | ₹21.54 |
Rate build-up
| TOTAL | ₹19,675.89 |
| Add 1 % Water charges on "W" | ₹196.76 |
| TOTAL | ₹19,872.65 |
| Add GST on "X" (multiplying factor 0.2127) | ₹4,226.91 |
| TOTAL | ₹24,099.56 |
| Add 15% CPOH on "Y" | ₹3,614.93 |
| TOTAL | ₹27,714.49 |
| Add Cess @ 1% on "Z" | ₹277.14 |
| Cost for 100 sqm. | ₹27,991.63 |
| Cost per Sqm. | ₹279.92 |
| Say | ₹279.90 |