Rate analysis
Providing and filling in position bitumen mix filler of proportion 80 kg. of hot bitumen, 1 kg. of cement and 0.25 cubic metre of coarse sand for expansion joints.
DSR rate₹28,212.60as per item analysis
- Item code
- 5.27
- Sub-head
- SH 5 · REINFORCED CEMENT CONCRETE
- Unit
- See analysis
- Source row
- 2867
Cost components
| Code | Description | Unit | Quantity | Rate | Amount |
|---|---|---|---|---|---|
| Details of cost for 10 Nos. joint of 300m length,2.5cm width and 15cm depth = 11.25 cum | |||||
| Cubical content of joints- | |||||
| 10x300x0.150x0.025=11.25cum. | |||||
| MATERIAL | |||||
| Bitumen S-90 = 256.30 kg per cum. | |||||
| 256.30x11.25 = 2883.4 kg. | |||||
| Add for wastage @ 5% = 144.2 kg. | |||||
| Total = 3027.6 kg. or = 3.03 tonne. | |||||
| 0309 | Paving bitumen VG-10 of approved quality | tonne | 3.03 | ₹33,530.00 | ₹1,01,595.90 |
| 2211 | Carriage of Tar bitumen | tonne | 3.03 | ₹0.00 | ₹0.00 |
| 0370 | Coal (steam) | quintal | 6.06 | ₹500.00 | ₹3,030.00 |
| for heating of bitumen @ 2.0 quintal per tonne of bitumen, i.e. 0.3.03x2.0=6.06q | |||||
| 2200 | Carriage of steam coal | tonne | 0.61 | ₹0.00 | ₹0.00 |
| 0367 | Portland Cement | tonne | 0.036 | ₹5,156.00 | ₹185.62 |
| 2883.4x1/80=36 kg = 0.036 Tonne | |||||
| 2209 | Carriage of Cement | tonne | 0.036 | ₹0.00 | ₹0.00 |
| 0982 | Coarse sand (zone III) | cum | 9 | ₹1,450.00 | ₹13,050.00 |
| 1/4th of the quantity of cement in kg = 36/4= 9 cum | |||||
| 2203 | Carriage of Coarse sand | cum | 9 | ₹0.00 | ₹0.00 |
| LABOUR | |||||
| Labour for heating and filling : | |||||
| 0123 | Mason 1st class | day | 25.2 | ₹897.00 | ₹22,604.40 |
| 0124 | Mason 2nd class | day | 25.2 | ₹816.00 | ₹20,563.20 |
| 0114 | Beldar | day | 80.6 | ₹736.00 | ₹59,321.60 |
| 9999 | Sundries | L.S. | 1,211.6 | ₹2.27 | ₹2,750.33 |
Rate build-up
| TOTAL | ₹2,23,101.05 |
| Add 1 % Water charges on "W" | ₹2,231.01 |
| TOTAL | ₹2,25,332.06 |
| Add GST on "X" (multiplying factor 0.2127) | ₹47,928.13 |
| TOTAL | ₹2,73,260.19 |
| Add 15% CPOH on "Y" | ₹40,989.03 |
| TOTAL | ₹3,14,249.22 |
| Add Cess @ 1% on "Z" | ₹3,142.49 |
| Cost for 11.25 cum | ₹3,17,391.71 |
| cost for 1.00cum | ₹28,212.60 |
| Say | ₹28,212.60 |