Mulyankan
DSR 2023 · SH 16 · ROAD WORK

CPWD DSR item 16.4 rate analysis

Laying, spreading and compacting stone aggregate of specified sizes to WBM specifications in uniform thickness, hand picking, rolling with 3 wheeled road/vibratory roller 8-10 tonne capacity in stages to proper grade and camber, applying and brooming requisite type of screening / binding material to fill up interstices of coarse aggregate, watering and compacting to the required density .

2 variantsSee belowDSR 2023
One item code, 2 variants. The source workbook uses code 16.4 for each variant, so they are preserved together here without changing or combining their data.
Variant 1

Laying, spreading and compacting stone aggregate of specified sizes to WBM specifications in uniform thickness, hand picking, rolling with 3 wheeled road/vibratory roller 8-10 tonne capacity in stages to proper grade and camber, applying and brooming requisite type of screening / binding material to fill up interstices of coarse aggregate, watering and compacting to the required density .

DSR rate₹1,046.95as per item analysis
Item code
16.4
Sub-head
SH 16 · ROAD WORK
Unit
See analysis
Source row
240

Cost components

CodeDescriptionUnitQuantityRateAmount
Details of cost for 1 cum
LABOUR
0114 Beldar day 0.26 ₹736.00 ₹191.36
0115 Coolie day 0.26 ₹736.00 ₹191.36
0101 Bhisti day 0.26 ₹816.00 ₹212.16
Roller charges (one roller does 30 cum consolidation per day of 8 hours and uses 18 litres of diesel oil).
0003 Hire charges of Diesel Road Roller - 8 to 10 tonne day 0.033 ₹3,350.00 ₹110.55
0113 Chowkidar day 0.033 ₹736.00 ₹24.29
9999 Sundries L.S. 2.73 ₹2.27 ₹6.20

Rate build-up

TOTAL ₹735.92
Add 1 % Water charges on "W" ₹7.36
TOTAL ₹743.28
Add GST on "X" (multiplying factor 0.2127) ₹158.10
TOTAL ₹901.38
Add 15% CPOH on "Y" ₹135.21
TOTAL ₹1,036.59
Add Cess @ 1% on "Z" ₹10.37
Cost for 1 cum ₹1,046.96
Say ₹1,046.95
Variant 2

Providing and laying seal coat of premixed fine aggregate ( passing 2.36 mm and retained on 180 micron sieve) with bitumen using 128 kg of bitumen of grade VG - 10 bitumen per cum of fine aggregate and 0.60 cum of fine aggregate per 100 sqm of road surface, including rolling and finishing with road roller all complete.

DSR rate₹88.55per sqm
Item code
16.4
Sub-head
SH 16 · ROAD WORK
Unit
sqm
Source row
2515

Cost components

CodeDescriptionUnitQuantityRateAmount
Details of cost for 100sqm.
MATERIAL
2916 Paving Asphalt VG -10 of approved quality tonne 0.077 ₹33,530.00 ₹2,581.81
@ 128kg/cum. of sand 128x0.60 =
77 kg. = 0.077 tonne
2211 Carriage of Tar bitumen tonne 0.077 ₹0.00 ₹0.00
0982 Coarse sand (zone III) cum 0.6 ₹1,450.00 ₹870.00
2203 Carriage of Coarse sand cum 0.6 ₹0.00 ₹0.00
Steam coal for heating bitumen @ 2 qunitals per tonne of bitumen =2x0.077=0.154 qtl
0370 Coal (steam) quintal 0.154 ₹500.00 ₹77.00
2200 Carriage of steam coal tonne 0.015 ₹0.00 ₹0.00
Labour for cleaning road surface, heating bitumen mixing and spreading 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 heating bitumen :
0114 Beldar day 0.3 ₹736.00 ₹220.80
0.38/96x76.8
(c) For cleaning, mixing and spreading
pre-mix aggregate :
0114 Beldar day 1.11 ₹736.00 ₹816.96
11.39/0.75x0.60
0130 Mistry day 0.05 ₹897.00 ₹44.85
0.06/0.75x0.60
(d) Miscellaneous :
0113 Chowkidar day 0.15 ₹736.00 ₹110.40
0101 Bhisti day 0.06 ₹816.00 ₹48.96
0003 Hire charges of Diesel Road Roller - 8 to 10 tonne day 0.06 ₹3,350.00 ₹201.00
0001 Hire charges of Coaltar Boiler 900 to 1400 litres day 0.05 ₹900.00 ₹45.00
0023 Hot Bitumen mixer 0.5 cum i/c hand cart day 0.01 ₹3,950.00 ₹39.50
(e) Misc :
0364 Wire brush each 0.05 ₹25.00 ₹1.25
(with thick wire)
0365 Soft brush each 0.12 ₹25.00 ₹3.00
9999 Sundries L.S. 18.2 ₹2.27 ₹41.31

Rate build-up

TOTAL ₹6,225.36
Add 1 % Water charges on "W" ₹62.25
TOTAL ₹6,287.61
Add GST on "X" (multiplying factor 0.2127) ₹1,337.37
TOTAL ₹7,624.98
Add 15% CPOH on "Y" ₹1,143.75
TOTAL ₹8,768.73
Add Cess @ 1% on "Z" ₹87.69
Cost for 100 sqm. ₹8,856.42
Cost per sqm. ₹88.56
Say ₹88.55

Use this rate in the interactive workbook

Search, temporarily edit basic rates, recalculate dependencies, and export from the existing DSR workbook.

Open DSR Workbook