Rate analysis
Providing and laying Bitumen Penetration Macadam with hard stone aggregate of quality, size and grading as specified, with bitumen of suitable penetration grade, including required key aggregate as specified, spreading coarse aggregate with the help of self propelled/ tipper tail mounted aggregate spreader and applying bitumen by a pressure distributor and then spreading key aggregate with the help of aggregate spreader complete, including consolidation with road roller of minimum 8 to 10 tonne capacity to achieve specified values of compaction and surface accuracy :
DSR rate₹505.65per sqm
For 50mm compacted thickness using coarse aggregate of size 50-20 mm graded @ 0.60 cum per 10 sqm key aggregate of size 12.5 mm graded @ 0.15 cum per 10 sqm. With paving asphalt grade VG - 10 @ 50 kg/ 10 sqm.
- Item code
- 16.36.1
- Sub-head
- SH 16 · ROAD WORK
- Unit
- sqm
- Source row
- 1980
Cost components
| Code | Description | Unit | Quantity | Rate | Amount |
|---|---|---|---|---|---|
| Details of cost for 370 sqm. | |||||
| MATERIAL | |||||
| Taking stone aggregate 40mm = 45% | |||||
| 20mm = 44% | |||||
| 11.2mm = 8% | |||||
| Stone dust = 3% | |||||
| 0293 | Stone Aggregate (Single size) : 40 mm nominal size | cum | 9.99 | ₹1,400.00 | ₹13,986.00 |
| 0295 | Stone Aggregate (Single size) : 20 mm nominal size | cum | 9.77 | ₹1,425.00 | ₹13,922.25 |
| 0297 | Stone Aggregate (Single size) : 10 mm nominal size | cum | 1.78 | ₹1,400.00 | ₹2,492.00 |
| 1159 | Stone dust | cum | 0.6 | ₹1,100.00 | ₹660.00 |
| 0295 | Stone Aggregate (Single size) : 20 mm nominal size | cum | 2.33 | ₹1,425.00 | ₹3,320.25 |
| 0296 | Stone Aggregate (Single size) : 12.5 mm nominal size | cum | 2.66 | ₹1,400.00 | ₹3,724.00 |
| 1159 | Stone dust | cum | 0.56 | ₹1,100.00 | ₹616.00 |
| 2206 | Carriage of Stone aggregate 40 mm nominal size and above | cum | 9.99 | ₹0.00 | ₹0.00 |
| 2202 | Carriage of Stone aggregate below 40 mm nominal size i.e. 20 mm | cum | 12.1 | ₹0.00 | ₹0.00 |
| 2202 | Carriage of Stone aggregate below 40 mm nominal size | cum | 4.44 | ₹0.00 | ₹0.00 |
| 2267 | Carriage of Stone dust | cum | 1.16 | ₹0.00 | ₹0.00 |
| 2916 | Paving Asphalt VG -10 of approved quality | tonne | 1.85 | ₹33,530.00 | ₹62,030.50 |
| @ 50kg/10 sqm. | |||||
| 2211 | Carriage of Tar bitumen | tonne | 1.85 | ₹0.00 | ₹0.00 |
| (B) Labour: | |||||
| 0114 | Beldar | day | 16.67 | ₹736.00 | ₹12,269.12 |
| for spreading stone metal | |||||
| 0114 | Beldar | day | 5.33 | ₹736.00 | ₹3,922.88 |
| for hand packing | |||||
| 0114 | Beldar | day | 2.67 | ₹736.00 | ₹1,965.12 |
| dry rolling | |||||
| 0114 | Beldar | day | 1.33 | ₹736.00 | ₹978.88 |
| Bajri spreader | |||||
| 0138 | Sprayer (for bitumen, tar etc.) | day | 0.67 | ₹816.00 | ₹546.72 |
| 0114 | Beldar | day | 1.33 | ₹736.00 | ₹978.88 |
| for spreading key aggregate | |||||
| 0114 | Beldar | day | 6.67 | ₹736.00 | ₹4,909.12 |
| for spraying bitumen | |||||
| 0114 | Beldar | day | 0.67 | ₹736.00 | ₹493.12 |
| of power roller | |||||
| 0128 | Mate | day | 1.77 | ₹816.00 | ₹1,444.32 |
| (C) Machinery : | |||||
| 0001 | Hire charges of Coaltar Boiler 900 to 1400 litres | day | 0.45 | ₹900.00 | ₹405.00 |
| 0003 | Hire charges of Diesel Road Roller - 8 to 10 tonne | day | 0.61 | ₹3,350.00 | ₹2,043.50 |
| 9999 | Misc. items as spray nozzle, joint paper, coconut oil, country soap etc. | L.S. | 351 | ₹2.27 | ₹796.77 |
Rate build-up
| TOTAL | ₹1,31,504.43 |
| Add 1 % Water charges on "W" | ₹1,315.04 |
| TOTAL | ₹1,32,819.47 |
| Add GST on "X" (multiplying factor 0.2127) | ₹28,250.70 |
| TOTAL | ₹1,61,070.17 |
| Add 15% CPOH on "Y" | ₹24,160.53 |
| TOTAL | ₹1,85,230.70 |
| Add Cess @ 1% on "Z" | ₹1,852.31 |
| Cost for 370 Sqm. | ₹1,87,083.01 |
| Cost per sqm. | ₹505.63 |
| Say | ₹505.65 |