CPWD DSR 2023 Item 5.9.6 Rate Analysis

Rate analysis

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

DSR rate₹961.30per sqm

Columns, Pillars, Piers, Abutments, Posts and Struts

Code	Description	Unit	Quantity	Rate	Amount
Detail of cost for 45 sqm
Size of column 450x450mm and 2.5m high
Area of contact = 10x4x0.45x2.5 = 45 sqm.
MATERIAL
Assuming shuttering will become unserviceable after use of 40 times
Add maintenance charges @ 10% of cost of material
Less salvage value of material after full use @ 25% of cost of material
7331	Wall form panel 1250x450 mm	each	1.7	₹900.00	₹1,530.00
Qty taken for cost of using once =10x 8x0.85/40 = 1.70
7332	Corner angle 45x45x5 m 2.50 m long	each	0.85	₹275.00	₹233.75
Qty taken for cost of using once = 10x4x0.85/40 = 0.85
7333	Column clamp 450x1070 m	each	1.063	₹1,020.00	₹1,084.26
Qty taken for cost of using once = 10x5x0.85/40 = 1.063
7334	Prop 2 m ( 2-3.5m)	each	0.85	₹690.00	₹586.50
Qty taken for cost of using once = 10x4x0.85/40 = 0.85
9999	Assembly nut & bolt	L.S.	276.2	₹2.27	₹626.97
Qty taken for cost of using once = 10x1300x0.85/40 = 276.2
9977	Carriage	L.S.	520	₹2.27	₹1,180.40
LABOUR
0116	Fitter (grade 1)	day	10	₹897.00	₹8,970.00
0114	Beldar	day	20	₹736.00	₹14,720.00
9999	Shuttering oil	L.S.	390	₹2.27	₹885.30
9977	Carriage	L.S.	260	₹2.27	₹590.20

TOTAL	₹30,407.38
Add 1 % Water charges on "W"	₹304.07
TOTAL	₹30,711.45
Add GST on "X-A" (multiplying factor 0.2127)	₹6,532.33
TOTAL	₹37,243.78
Add 15% CPOH on "Y"	₹5,586.57
TOTAL	₹42,830.35
Add Cess @ 1% on "Z"	₹428.30
Cost for 45 sqm.	₹43,258.65
Cost per sqm.	₹961.30
Say	₹961.30