CPWD DSR 2023 Item 4.3.1 Rate Analysis

Rate analysis

Centering and shuttering including strutting, propping etc. and removal of form work for :

DSR rate₹392.15per sqm

Foundations, footings, bases for columns

Code	Description	Unit	Quantity	Rate	Amount
Details of cost for footing size 2.50mx2.50mx1.00m
Contact area = 10.00 sqm.
MATERIAL
Assuming shuttering material will become unserviceable after use of 40 times, Adding for maintenance @ 10% of cost, Taking salvage value after full use of material @ 25% of cost
7319	Wall form panel 1250x500 mm	each	0.34	₹900.00	₹306.00
Qty taken for cost of using once =16x0.85/40 = 0.34
7326	Corner angle 45x45x5 mm 1.50 m long	each	0.085	₹257.00	₹21.85
Qty taken for cost of using once =4x0.85/40 = 0.085
7327	100 mm channel shoulder 2.5 m long	each	0.17	₹950.00	₹161.50
Qty taken for cost of using once =8x0.85/40= 0.17
7328	Double clip ( bridge clip)	each	0.34	₹80.00	₹27.20
Qty taken for cost of using once =16x0.85/40 = 0.34
7329	Single clip	each	0.17	₹64.00	₹10.88
Qty taken for cost of using once =8x0.85/40 = 0.17
7330	M.S. tube 40 mm dia	metre	0.213	₹225.00	₹47.93
Qty taken for cost of using once =10.00x0.85/40 = 0.213
9999	Assembly nuts & bolts	L.S.	22.1	₹2.27	₹50.17
9977	Carriage	L.S.	78	₹2.27	₹177.06
LABOUR
0116	Fitter (grade 1)	day	0.75	₹897.00	₹672.75
0114	Beldar	day	1.5	₹736.00	₹1,104.00
9999	Shuttering oil	L.S.	52	₹2.27	₹118.04
9999	Sundries	L.S.	26	₹2.27	₹59.02

TOTAL	₹2,756.40
Add 1 % Water charges on "W"	₹27.56
TOTAL	₹2,783.96
Add GST on "X" (multiplying factor 0.2127)	₹592.15
TOTAL	₹3,376.11
Add 15% CPOH on "Y"	₹506.42
TOTAL	₹3,882.53
Add Cess @ 1% on "Z"	₹38.83
Cost for 10.00 sqm	₹3,921.36
Cost per sqm.	₹392.14
Say	₹392.15