KITCO LTD

CONSTRUCTION OF 500TPD CATTLE FEED FACTORY AT THODUPUZHA

EXTRA AND DEVIATED ITEM RATE ANALYSIS BASED ON DSR 2013

SL.No. Code Description Unit Quantity Rate Amount Remarks

EXTRA ITEM

EI 04 Providing and fixing 63mm pvc pipes in RR

masonry work as weep holes,the rate is
including cost and conveyance of all materials, all
labour charges, lead, lift, all taxes, sundries, etc.,
complete at all levels as directed by the Engineer-
in-Charge. m
Observed Data
MATERIAL:
MR 63mm (4 kg) (as per bill # A 1294 & dtd.
30.10.15) m 1.00 80.00 80.00
MR Coolie day 0.05 500.00 25.00
Total 105.00
Add for water charges @ 1% 1.05
Total 106.05
Add Taxes @ 5%
(WWF 1%+WCT 4%) 5.30
Total 111.35
Add CP & OH @ 15% 16.70
Total 128.06

Say Rs. 128.06 \m

EI 05 Supplying and fixing tech Wood pre laminated

exterior quality of 12 mm thick of approved brand
including cost and conveyance of all materials, all
labour charges, lead, lift, all taxes, sundries, etc.,
complete at all levels as directed by the Engineer-
in-Charge. sqm
MR Rate as per Quotation i\c waistage sqm 1.00 4068.75 4068.75
Cutting and fixing charges
0112 Carpenter IInd Class day 0.22 361.00 79.42
9999 Nuts and bolts L.S. 73.50 1.70 124.95
Total 4273.12
Add Taxes @ 5%
(WWF 1%+WCT 4%) 213.66
Total 4486.78
Add CP & OH @ 15% 673.02
Total 5159.79

Say Rs. 5159.79 \sqm

EI 06 Supplying and fixing 20 users ready made

ferrocement septic tank and soak pit, including
cost, conveyance, lead, lift of all materials and all
taxes, as directed by Engineer in charge.(Rate
excluding the cost of earth excavation.)
each
MR Rate as per Quotation each 1.00 19500.00 19500.00
Total 19500.00
Add Taxes @ 5%
(WWF 1%+WCT 4%) 975.00
Total 20475.00
Add CP & OH @ 15% 3071.25
Total 23546.25

Say Rs. 23546.25 \each

C:\Users\hp\Desktop\Extra Item RAB 7\EI Rate rev 2

 EI 08 Supplying and fixing of hangers clamp at every 3
MTR interval along the arch length and after
every 3rd panel of roof. The cost including of all
taxes, transportation, fixing, labour, tools and
tackles etc. as per the instruction of Engineer-in-
Charge.
each
MR Rate as per Quotation each 1.00 250.00 250.00
Total 250.00
Add Taxes @ 5%
(WWF 1%+WCT 4%) 12.50
Total 262.50
Add CP & OH @ 15% 39.38
Total 301.88

Say Rs. 301.88 \each

EI 09 Erection and alignment of foundation bolts of

various length with anchor plate of various dia. of
plant.The work has been carried out with line and
level in RCC pedestals, The rate shall including
cost of templates, all labour charges, all taxes,
sundries, etc.,complete as directed by the
Engineer -in-Charge. kg
Data as per DSR item # 10.20
Details for 10kg
0103 Blacksmith 2nd class day 0.38 361.00 137.18
0114 Beldar day 0.38 297.00 112.86
0161 Helper day 0.38 300.00 114.00
9999 Sundries L.S. 4.55 1.70 7.74
For Templates kg 10.00 5.12 51.19
Total 422.97
Add Taxes @ 5%
(WWF 1%+WCT 4%) 21.15
Total 444.11
Add CP & OH @ 15% 66.62
Cost of 10kg 510.73
Cost of 1kg 51.07

Say Rs. 51.07 \kg

Subdata

Fabbrication of templates in 12mm thk plywood

8724 12mm thk plywood with size of 2400x1200mm i\c
wastage each 3.30 850.00 2805.00
MR cost for cutting & drilling of holes each 204.00 20.00 4080.00
9999 sundries L.S. 250.00 1.70 425.00
For 204nos holes 7310.00
For 1no (7kg/bolt) 35.83
For 1kg 5.12

EI 10 Supplying and fixing of M16 bolts anchored

including drilling holes on base plates to existing
RCC columns to make a cantilever steel beam
using chemical adhesive as per manufactures
specifications. including cost and conveyance of
all materials,labour charges etc complete as
directed by the Engineer-in-Charge. (The above
work has been carried out by an agency having
sufficient experience for this purpose.)
each
Observed Data
Detail for 24nos
MR Rate as per Quotation -M16 bolts each 24.00 10661.00 10661.00
MR Labour for drilling (Holes for base plate) each 24.00 200.00 4800.00
Labour for scaffolding
0114 Beldar day 3.35 297.00 994.95
0161 Helper day 2.00 300.00 600.00

C:\Users\hp\Desktop\Extra Item RAB 7\EI Rate rev 2

 Total 17055.95
Add Taxes @ 5%
(WWF 1%+WCT 4%) 852.80
Total 17908.75
Add CP & OH @ 15% 2686.31
Cost of 24nos 20595.06
Cost of 1no 858.13

Say Rs. 858.13 \each

EI 11 Providing and laying Non Pressure NP-3 class

(Heavy duty) R.C.C. pipes including
collars/spigot jointed with stiff mixture of cement
mortar in the proportion of 1:2
(1 cement : 2 fine sand) including testing of joints
etc. complete. for road crossing and completing if
required with all accessories. The rate is including
lead lift transportation etc. complete excluding the
cost of earth excavation as per the direction of
Engineer-in-Charge.
m
Derived from similar Item # 149.02
300mm dia NP-3 class (Heavy duty)
Details for 10m
MR R.C.C. pipes NP2 class 300 mm dia with
collars/spigot (in 2.5 m. length = 4 Nos.) Rate as
per Quotation m 10.00 2400.00 24000.00
Carriage of R.C.C. pipes 300 mm dia
Cement of 4 joints
= 4x0.00185 = 0.0074 cum
2290 = 0.011 tonne 100 m 10.00 1110.03 111.00
0367 Portland Cement tonne 0.011 5240.00 57.64
cement of 4 joints = 4x0.00185=0.0074 cum =
0.011 tonne
2209 Carriage of cement tonne 0.011 94.80 1.04
0983 Fine sand (zone IV) cum 0.015 650.00 9.75
Fine sand for 4 joints=0.0037x4= 0.0148 say
0.015cum = 0.006 cum
2261 Carriage of fine sand (1 part badarpur sand: 2
parts jamuna sand) cum 0.015 106.64 1.60
LABOUR:
0123 Mason (brick layer) 1 st class day 0.59 393.00 231.87
0124 Mason (brick layer) 2nd class day 0.59 361.00 212.99
0114 Beldar day 1.16 297.00 344.52
0101 Bhisti day 0.20 328.00 65.60
Total 25036.02
Add Water charges @ 1% (exclu.MR) 10.36
Total 25046.38
Add Taxes @ 5%
(WWF 1%+WCT 4%) 1252.32
Total 26298.69
Add CP & OH @ 15% 3944.80
Cost of 10m 30243.50
Cost of 1m 3024.35

Say Rs. 3024.35 \m

EI 12 Supplying,cutting and filling of floor slabs up to a

depth of 100mm in 5 to 8mm width and filling
back up rods with poly sulphide sealants with
reputed agency etc., including cost and
conveyance of all materials, all labour charges, all
taxes, sundries, etc., complete at all levels as
directed by the Engineer-in-Charge. m
MR Rate as per Quotation m 1.00 185.00 185.00
Total 185.00
Add Taxes @ 5%
(WWF 1%+WCT 4%) 9.25

C:\Users\hp\Desktop\Extra Item RAB 7\EI Rate rev 2

 Total 194.25
Add CP & OH @ 15% 29.14
Total 223.39

Say Rs. 223.39 \m

Provisional Rates given for non SOR items are as per quotations submitted. Contractor
NOTE :
shall submit the tax invoice to finalize the rates for billing.

Extra Item Name Signature Date

Prepared By :- Abdul Hameed E.K. (Site-In-Charge)

Checked By :- Binitha Sankar

Approved By :- T.V.Thomas

C:\Users\hp\Desktop\Extra Item RAB 7\EI Rate rev 2