KITCO LTD

CONSTRUCTION OF 500TPD CATTLE FEED FACTORY AT THODUPUZHA

EXTRA ITEM RATE ANALYSIS BASED ON DSR 2013

SL.No. Code Description Unit Quantity Rate Amount Remarks

DEVIATED ITEM

DI 01 Providing ,hoisting and fixing upto floor five

level precast cement concrete string or
lacing courses, copings, bed plates, anchor
blocks, plain window sills, shelves, louvers,
steps, stair cases, slabs,brackets etc.
including hoisting and setting in position
with cement mortar 1:3 (1 Cement : 3
coarse sand), cost of required centering,
shuttering and finishing smooth with 6mm
thick cement plaster 1:3 (1 Cement : 3 fine
sand) on exposed surfaces complete.but
excluding the cost of reinforcement

with design mix M-25 grade cement

concrete for reinforced cement concrete
using cement content as per approved
design mix including pumping of concrete
to site of laying cum
Quoted rate as per Item # 28.01 for Precast
slab Concrete with 1:2:4 cum 1.00 8200.00 8200.00 A)
1:2:4 changed to M25 design mix
Additional quantity of cement for 1:2:4 = Rate of cement as per
319kg & M25 = 360kg kg 41.00 5.24 214.84 DSR 2013
Total
Add 1% for water charges 2.15
Total 216.99
Add 15% for contractor's profit and
overheads 32.55
Total 249.54
Add TE @ 40.66% for this item DSR item rate for Item
101.46 # 28.01 = 5829.65/cum
Cost of cement 1cum 351.00 B)
Cost of 1cum (A+B) 8551.00

Say Rs. 8551.00 \cum

DI 02 Providing and laying in position machine
batched, machine mixed and machine
vibrated design mix M-25 grade cement
concrete for reinforced cement concrete
using cement content as per approved
design mix including pumping of concrete
to site of laying but, excluding the cost of
centering, shuttering, finishing and
reinforcement including admixtures in
recommended proportion (as per IS 9103)
to accelerate,retard setting of concrete to
improve workability without impairing
strength and durability as per direction of
Engineer-in-Charge. Minimum cement
content considered in this item is @ 330
kg/cum

All Work upto plinth level cum

Quoted rate as per Item # 25.01 for Precast
slab Concrete with 1:2:4 cum 1.00 8000.00 8000.00 A)
M25 design mix changed to 1:2:4
Deduct quantity of cement for 1:2:4 = Rate of cement as per
319kg & M25 = 330kg kg -11.00 5.24 -57.64 DSR 2013
Total
Add 1% for water charges -0.58
Total -58.22
Add 15% for contractor's profit and
overheads -8.73
Total -66.95
Add TE @ 40.24% for this item DSR item rate for Item
-27.22 # 25.01 = 5704.45/cum
Cost of cement 1cum -94.17 B)
Cost of 1cum (A+B) 7905.83

Say Rs. 7905.83 \cum

EXTRA ITEM

EI 01 Providing and fixing 63mm pvc pipes in RR

masonry work as wheap holes . the rate is
including Supplying Cutting and Fixing at all
levels including tools and tack eels etc. m
Observed Data
Details of cost for one 1 x 0.20 x 0.15 =
0.03 cum.
MATERIAL:
MR 63mm (4 kg) m 1.00 52.00 52.00 Bill not submitted
5% Wastage 2.60
LABOUR:
Plumber day 0.05 471.00 23.55
Coolie day 0.05 397.98 19.90
Total 98.05
Add for water charges @ 1% 0.98
Total 99.03
Add 15 % CP & OH 14.85
Total 113.88
 Say Rs. 113.88 \m

EI 02 Providing grooves on the plastered surface

to lines and levels including all cost of
labour materials and scaffolding charges etc
complete. m
Observed Data
Details for 10m
Mason day 0.30 373.75 112.13
Man day 0.23 276.00 62.10
Total 174.23
Add for water charges @ 1% 1.74
Total 175.97
Add 15 % CP 26.40
Cost of 10m 202.36
Cost of 1m 20.24

Say Rs. 20.24 \m