Rate analysis
Centering and shuttering including strutting, propping etc. and removal of form for
DSR rate₹841.95per sqm
Lintels, beams, plinth beams, girders, bressumers and cantilevers with water proof ply 12 mm thick
- Item code
- 5.9.21
- Sub-head
- SH 5 · REINFORCED CEMENT CONCRETE
- Unit
- sqm
- Source row
- 594
Cost components
| Code | Description | Unit | Quantity | Rate | Amount |
|---|---|---|---|---|---|
| Details of cost for 10 Nos. beam of 6 m clear span, 0.50 m deep 0.30 m wide and height 3.5 m from floor | |||||
| Cubical contents | |||||
| 10x6.60x0.5x0.3 = 9.9 cum | |||||
| Area=10x1x1.30x6.00 = 78 sqm | |||||
| MATERIAL | |||||
| Assuming shuttering will become unserviceable after use of 8 times | |||||
| Add maintenance charges @ 10% of cost of material | |||||
| Less salvage value of material after full use @ 25% of cost of material | |||||
| 10.1 | Rate as per Item No.10.1 of SH:Steel Work | kg | 37.2 | ₹117.35 | ₹4,365.42 |
| Steel plates for side and bottom (plate size 1.20 x 0.50m) | |||||
| Angle 40x40x5mm (both sides) & bottom | |||||
| 2x(2x1.20) +(2x1.2) =7.20m | |||||
| 2x(3x0.50)+(3x0.30)=3.9m | |||||
| 11.10 m @ 3.00 kg/m =33.30 kg | |||||
| Weight of one plate = 33.30 kg. | |||||
| Add for wastage =1.67kg. | |||||
| Total =34.97 kg. | |||||
| Total weight of all plates | |||||
| 10x5x34.97 = 1748.5 kg | |||||
| Qty taken for cost of using once = 1748.5x0.85/40 =37.2 kg | |||||
| Welding length 4800/40= 120 cm | |||||
| 1215 | Welding by electric plant | cm | 120 | ₹2.50 | ₹300.00 |
| 8659 | Water proof ply 12mm thick. | sqm | 10.2 | ₹578.00 | ₹5,895.60 |
| 10x1x1.30x6.00 = 78 sqm | |||||
| Add 5% wastage = 3.9 sqm | |||||
| Total = 81.9 sqm | |||||
| Qty taken for cost of using once 81.9/8 sqm= 10.2 sqm | |||||
| 0112 | Carpenter 2nd class | day | 1.25 | ₹816.00 | ₹1,020.00 |
| 0114 | Beldar | day | 1.25 | ₹736.00 | ₹920.00 |
| 1034 | Bolts and nuts upto 300 mm in length | quintal | 0.021 | ₹5,200.00 | ₹109.20 |
| 7343 | Adjustable telescopic prop 3 m (2.02-3.75 m) | each | 1.275 | ₹1,051.00 | ₹1,340.03 |
| Qty taken for cost of using once = 10x6x0.85/40 =1.275 m | |||||
| 7344 | Beam clamp 300-380 mm (450-1070 mm) | each set | 1.063 | ₹375.00 | ₹398.63 |
| Qty taken for cost of using once = 10x5x0.85/40 = 1.063m | |||||
| 9999 | Assembly nut & bolts etc. | L.S. | 110.5 | ₹2.27 | ₹250.84 |
| 9977 | Carriage | L.S. | 780 | ₹2.27 | ₹1,770.60 |
| LABOUR | |||||
| 0116 | Fitter (grade 1) | day | 12.5 | ₹897.00 | ₹11,212.50 |
| 0114 | Beldar | day | 25 | ₹736.00 | ₹18,400.00 |
| 9999 | Shuttering oil | L.S. | 390 | ₹2.27 | ₹885.30 |
| 9999 | Sundries, paper tape etc. | L.S. | 260 | ₹2.27 | ₹590.20 |
Rate build-up
| TOTAL | ₹47,458.32 |
| Add 1 % Water charges on "W-A" | ₹430.93 |
| TOTAL | ₹47,889.25 |
| Add GST on "X-A" (multiplying factor 0.2127) | ₹9,257.52 |
| TOTAL | ₹57,146.77 |
| Add 15% CPOH on "Y-A" | ₹7,917.20 |
| TOTAL | ₹65,063.97 |
| Add Cess @ 1% on "Z-A" | ₹606.99 |
| Cost for 78 sqm. | ₹65,670.96 |
| Cost per sqm. | ₹841.94 |
| Say | ₹841.95 |