Rate analysis
Cement mortar 1:4(1 cement : 4 coarse sand)
DSR rate₹897.15per sqm
- Item code
- 26.70.1
- Sub-head
- SH 26 · NEW TECHNOLOGIES AND
- Unit
- sqm
- Source row
- 3212
Cost components
| Code | Description | Unit | Quantity | Rate | Amount |
|---|---|---|---|---|---|
| Details of cost for 100 sqm | |||||
| MATERIAL: | |||||
| 8658 | Precast C&D waste concrete block | 1000 Nos | 1.161 | ₹30,100.00 | ₹34,946.10 |
| 2201 | Carriage of blocks | 1000 Nos | 1.161 | ₹0.00 | ₹0.00 |
| Cement mortar 1 : 4 (1 cement : 4 coarse sand) | |||||
| 3.9 | Rate as per item No 3.9 of SH: Mortar | cum | 0.708 | ₹4,211.70 | ₹2,981.88 |
| 9999 | Sundries | L.S. | 135.2 | ₹2.27 | ₹306.90 |
| LABOUR | |||||
| 0123 | Mason (brick layer) 1st class | day | 4.5 | ₹897.00 | ₹4,036.50 |
| 0124 | Mason 2nd class | day | 4.5 | ₹816.00 | ₹3,672.00 |
| 0115 | Coolie | day | 15.5 | ₹736.00 | ₹11,408.00 |
| 0101 | Bhisti | day | 7 | ₹816.00 | ₹5,712.00 |
Rate build-up
| Total | ₹63,063.38 |
| Add 1 % Water charges on "W" | ₹630.63 |
| TOTAL | ₹63,694.01 |
| Add GST on "X" (multiplying factor 0.2127) | ₹13,547.72 |
| TOTAL | ₹77,241.73 |
| Add 15% CPOH on "Y" | ₹11,586.26 |
| TOTAL | ₹88,827.99 |
| Add Cess @ 1% on "Z" | ₹888.28 |
| Cost of 100 sqm | ₹89,716.27 |
| Cost of 1 sqm | ₹897.16 |
| Say | ₹897.15 |