Rate analysis
2.5 cm thick bitumastic sheet with hot bitumen of approved quality, using stone chippings (60% with 12.5 mm nominal size and 40% with 10 mm nominal size) @ 1.65 cum per 100 sqm and coarse sand @ 1.65 cum per 100 sqm of road surface and with bitumen @ 56 kg/cum of stone chippings and @ 128 kg/cum of sand over a tack coat with hot straight run bitumen, including consolidation with road roller of 8 to 10 tonne etc. complete. (tack coat to be paid separately) :
DSR rate₹353.65per sqm
With paving Asphalt grade VG - 10 heated and then mixed with solvent at the rate of 70 grams per kg of asphalt
- Item code
- 16.38.1
- Sub-head
- SH 16 · ROAD WORK
- Unit
- sqm
- Source row
- 2183
Cost components
| Code | Description | Unit | Quantity | Rate | Amount |
|---|---|---|---|---|---|
| Details of cost for 100sqm. | |||||
| 80/100 bitumen @56kg. per cum. of | |||||
| aggregate and 128kg. per cum. of sand: | |||||
| 56x1.65=92.4kg. = 0.092t + | |||||
| 128x1.65 = 211.2kg = 0.211t | |||||
| MATERIAL | |||||
| 2916 | Paving Asphalt VG -10 of approved quality | tonne | 0.303 | ₹33,530.00 | ₹10,159.59 |
| Solvent 0.070 kg. x 303 kg. = 21.21kg | |||||
| 2914 | Solvent | kilogram | 21.21 | ₹32.00 | ₹678.72 |
| 2211 | Carriage of Tar bitumen | tonne | 0.303 | ₹0.00 | ₹0.00 |
| 2342 | Carriage of solvent/ Diesel. | quintal | 0.212 | ₹0.00 | ₹0.00 |
| 2910 | Stone chippings/ screenings 12.5/ 13.2 mm nominal size | cum | 0.99 | ₹1,400.00 | ₹1,386.00 |
| 2911 | Stone chippings/ screenings 10/ 11.2 mm nominal size | cum | 0.66 | ₹1,400.00 | ₹924.00 |
| 2202 | Carriage of Stone aggregate below 40 mm nominal size | cum | 1.65 | ₹0.00 | ₹0.00 |
| 0370 | Coal (steam) | quintal | 0.606 | ₹500.00 | ₹303.00 |
| 2200 | Carriage of steam coal | tonne | 0.061 | ₹0.00 | ₹0.00 |
| 0982 | Coarse sand (zone III) | cum | 1.65 | ₹1,450.00 | ₹2,392.50 |
| 2203 | Carriage of Coarse sand | cum | 1.65 | ₹0.00 | ₹0.00 |
| Labour for cleaning road surface, heating bitumen mixing and spreading aggregate : | |||||
| (a) For cleaning : | |||||
| 0128 | Mate | day | 0.16 | ₹816.00 | ₹130.56 |
| 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 | 1.19 | ₹736.00 | ₹875.84 |
| (c) For cleaning, mixing and spreading pre-mix aggregate : | |||||
| 0130 | Mistry | day | 0.24 | ₹897.00 | ₹215.28 |
| 0114 | Beldar | day | 6.12 | ₹736.00 | ₹4,504.32 |
| (d) Consolidation charges : | |||||
| 0113 | Chowkidar | day | 0.34 | ₹736.00 | ₹250.24 |
| (at barriers for night watch and for road roller) | |||||
| 0101 | Bhisti | day | 0.13 | ₹816.00 | ₹106.08 |
| 0003 | Hire charges of Diesel Road Roller - 8 to 10 tonne | day | 0.13 | ₹3,350.00 | ₹435.50 |
| 0001 | Hire charges of Coaltar Boiler 900 to 1400 litres | day | 0.21 | ₹900.00 | ₹189.00 |
| 0023 | Hot Bitumen mixer 0.5 cum i/c hand cart | day | 0.05 | ₹3,950.00 | ₹197.50 |
| (e) Misc : | |||||
| Wire brush (with thick wire) | |||||
| 0364 | Wire brush | each | 0.13 | ₹25.00 | ₹3.25 |
| 0365 | Soft brush | each | 0.4 | ₹25.00 | ₹10.00 |
| 9999 | Brooms and gunny bags | L.S. | 7.15 | ₹2.27 | ₹16.23 |
| 9999 | Sundries | L.S. | 8.97 | ₹2.27 | ₹20.36 |
Rate build-up
| TOTAL | ₹24,858.77 |
| Add 1 % Water charges on "W" | ₹248.59 |
| TOTAL | ₹25,107.36 |
| Add GST on "X" (multiplying factor 0.2127) | ₹5,340.34 |
| TOTAL | ₹30,447.70 |
| Add 15% CPOH on "Y" | ₹4,567.16 |
| TOTAL | ₹35,014.86 |
| Add Cess @ 1% on "Z" | ₹350.15 |
| Cost for 100 sqm. | ₹35,365.01 |
| Cost per sqm. | ₹353.65 |
| Say | ₹353.65 |