Project Shri Mata Vaishno Devi Institute Of Medical Excellence, Kakryal, Katra, Jammu (J&K)

Client Shri Mata Vaishno Devi Shrine Board Katra J&K

Subject Additional Work

Sr. No. ITEM DESCRIPTION Unit Quantity Rate Amount

A Additional Work for Sky Light

1 Extra for MS Work at Sky Light level for making ms Kg 7,050.00 135.00 951,750.00
beam / plate form as per drawing no. MVD/HP/S - 113
dated 07.06.2010. (MS Square Section 180x180x6.00
mm 180 Rmt, 16 mm Thick Base Plate for Stub Column &
10 mm thick plate for stiffener) Complete as per drawing
and detail's

2 Providing and fixing of 12 mm dia H. D. Bolts complete as Nos 130.00 321.00 41,730.00
per drawing & details

3 Providing and fixing of Hilti Fastener with a size 16 mm Nos 140.00 506.00 70,840.00
dia x 215mm long in Stub Column base plate complete as
per drawing and details (Consisdered Anchor HST M16
x 215/100)

Page 1 of 5
 22.07.2010
Project Shri Mata Vaishno Devi Institute of Medical Excellance, Katra
Subject Rate Analysis of MS Work at Sky Light

Material Consumption
S. No. Item Unit Quantity Weight Factor Weight

1 MS Box 180x180x6.00 mm Thick Between Rmt 69.0 32.050 2,211.45

grid 13 to 14
2 MS Box 180x180x6.00 mm Thick Between Rmt 65.6 32.050 2,102.48
grid 13 to 14
3 MS Box 180x180x6.00 mm Thick Between Rmt 17.6 32.050 563.44
grid L - M
4 Steel Stub Column (MS Box 180x180x6.00 Rmt 27.2 32.050 871.76
mm Thick) 34 Nos 800 mm in Height

5 16 mm thick Base Plate for Stub Column of Nos 34.0 25.120 854.08
Size 400x500
6 12 mm thick base plate for detail D of Size Nos 32.0 7.065 226.08
300x250
7 10 mm Thick Stiffener Plate for detail D of Nos 64.0 2.943 188.35
Size 250x150
Total weight 7,017.64
Add 5% Wastage 350.88
Total weight 7,368.52

Rate Analysis
S. No. Item Description Unit Quantity Rate Amount

1 Mild Steel Kg 7,368.52 50.50 372,110.41

3 Cost of Two Coat Primer Kg 7,017.64 5.00 35,088.21
4 Cost of One Coat Paint Kg 7,017.64 6.00 42,105.85
5 Cost of Welding Rod Kg 7,368.52 5.00 36,842.62
6 Labour for Fabrication & Fixing Kg 7,368.52 18.00 132,633.41
7 Labour for Lead and Lift Kg 7,368.52 4.00 29,474.09
8 Cost towards for Scaffolding Kg 7,368.52 6.00 44,211.14
9 Cost towards for Electrictity Kg 7,368.52 4.00 29,474.09

Cost 721,939.82
Add for Cartage (Delhi to Katra) 20,000.00

Total Cost 741,939.82

Add 15% for Over Head & CP 111,290.97
sub Total 853,230.79
Add 10.40 % WCT 88,736.00

Gross Amount 941,966.8

Rate per Kg 134.23

Quoted Price Per Kg 135.00

Subject Rate Analysis of 12 mm thick H.D. Bolts

1 12 mm dia H. D. Bolts (400 mm Long) 1 Nos

Total Quantity 130 Nos
Rate Analysis
S. No. Item Description Unit Quantity Rate Amount

12 mm dia MS Steel (400 Long @ .89

1 kg/rmt Kg 0.356 50.50 17.98
3 Labour for Banding & Threarding Nos 1.000 75.00 75.00
4 Cost for Galvinising Kg 0.356 15.00 5.34
5 Cost for Gal. Washers & Nut Nos 1.000 6.00 6.00
6 Labour for Fixing of Bolt Nos 1.000 100.00 100.00
7 Labour for Lead and Lift Nos 1.000 5.00 5.00
8 Cost towards for Electrictity Nos 1.000 5.00 5.00

Cost For One Anchor 214.32

Total Cost for 130 Anchor 27,861.34

Add for Cartage (Delhi to Katra) 5,000.00

Total Cost 32,861.34

Add 15% for Over Head & CP 4,929.20
sub Total 37,790.54
Add 10.40 % WCT 3,930.22

Gross Amount 41,720.76

Rate per Bolt 320.93

Quoted Price Per Bolt 321.00

Subject Rate Analysis of 16 mm dia Hilti Anchor Fastener

1 Hilti Anchor HST M16x215/100 140 Nos

Rate Analysis
S. No. Item Description Unit Quantity Rate Amount

Cost of Hilti Anchot (HST M16x215/100)

1 Nos 140.00 252.50 35,350.00
2 Labour for Fixing of Bolt Nos 140.00 100.00 14,000.00
3 Labour for Lead and Lift Nos 140.00 5.00 700.00
4 Cost towards for Electrictity Nos 140.00 5.00 700.00

Material + Labour Cost 50,750.00

Add for Cartage (Delhi to Katra) 5,000.00
Total Cost 55,750.00
Add 15% for Over Head & CP 8,362.50
Sub Total 64,112.50
Add 10.40 % WCT 6,667.70

Gross Amount 70,780.20

Rate per Bolt 505.57
Quoted Price Per Bolt 506.00
 22.07.2010
Project Shri Mata Vaishno Devi Institute of Medical Excellance, Katra
Subject Rate Analysis of MS Work at Sky Light

Rate Analysis for 100 Sqm

S. No. Item Description Unit Quantity Rate Amount Remark

1 Exterior Wall Primer White for

100 Sqm Area Ltr. 14.28 75.00 1,071.00
Supra Expa Textured paint of
Bergen Fine Finish (Stone Shade)
for 100 Sqm Area
2 Ltr. 100.00 55.00 5,500.00
3 Labour for Painting Work Sqm 100.00 40.00 4,000.00
4 Labour for Lead and Lift Sqm 100.00 5.00 500.00
5 Cost towards for Scaffolding Sqm 100.00 60.00 6,000.00

Cost 17,071.00
Add for Cartage (Delhi to Katra) 3,000.00

Total Cost for 100 Sqm 20,071.00

Cost for one Sqm 200.71

Add 15% for Over Head & CP 30.11

Sub Total 230.82
Add 10.40 % WCT 23.54

Gross Amount 254.4

Rate Per Sqm of Painting Work 254.36

Quoted Price Per Kg 255.00