How to use:1. Fill up the rates below. 2. Fill up details in worksheet named ' Proforma_B1'. 3.

Take printout of worksheets- 'Proforma_B1', 'Proforma_B2' and 'Proforma A'

BASIC RATES FOR CALCULATION OF COST INDEX 1. (A) BRICKS (iii) Carriage of bricks (Standard size) 1000 Nos. (iv) Cost of bricks (Standard Size) at kiln 2. CEMENT (iii) Carriage of cement (per quintal) (iv) Cost of cement (per quintal) 3. STEEL (iii) Carriage of TMT bars per quintal (iv) Cost of TMT bars per quintal(a) 8mm dia (b) 10mm dia (d) 12mm dia (e) 16mm dia 4. STONE AGGREGATE (20MM NOMINAL SIZE) (iii) Carriage of stone aggregate (1.00 cum) Rs. (iv) Cost of 20mm stone aggregate at source (1.00 cum) Rs. 5. COARSE SAND (iii) Carriage of sand (1.00 cum) Rs. (iv) Cost of sand at source (1.00 cum) Rs. 6. PAINTS (i) Cost of synthetic enamel paint (1 Ltr) (Average of 20 litres pack) (ii) Cost of dry distemper (1 Kg.) 7. PLY, COMM. BOARD AND STEEL WINDOWS (JOINERY) (i) Cost of 12mm thick 3 layer particle board (1 sqm.) (ii) Cost of 12mm thick medium density fiber board (1 sqm) (iii) Cost of fixed glazed steel window with standard Z-section (1sqm) (iv) Cost of openable steel window with standard Z-section (1sqm) 8. PIPES (i) Cost of 1 metre of 15mm GI pipe (ii) Cost of 1 metre of 100 mm HCI pipe (iii) Cost of 1 metre of 20mm black conduit 9. LAMP AND FAN (i) Cost of 1 fan (1200mm) (ii) Cost of 1.20 metre fluorescent fittings with single tube (iii) Average of (i) & (ii) 10. ELECTRICAL MACHINERY (i) Cost of 1 pump set with 7.5 HP of 1500 RPM motor 11. WIRES (i) Cost of 100 metre of 1.5 sqmm. Copper wire* (ii) Cost of 100 mtr. Of 4.0 sqmm. Copper wire* 12. LABOUR (i) Rates of unskilled labour (Market rate) (ii) Rates of skilled labour (Market rate)

Rs.0.00 Rs.2000.00 Rs.6.00 Rs.510.00 Rs.30.00 Rs.3271.00 Rs.3248.00 Rs.3248.00 Rs.3229.00 Rs.0.00 Rs.437.00 Rs.0.00 Rs.362.00

Rs.133.00 Rs.16.67 Rs.270.00 Rs.340.00 Rs.650.00 Rs.850.00 Rs.68.00 Rs.346.67 Rs.45.00 Rs.910.00 Rs.481.00 Rs.695.50 Rs.10650.00 Rs.1000.00 Rs.2200.00 Rs.135.00 Rs.152.50

PROFORMA - B (PART-1) CARRIAGE OF MATERIAL Certified that leads indicated below for carriage of material from kiln/quarry or source of hypothetical site at Karnal are minimum. S.No. Item 1 (A) Bricks or (B) Stone Cement Steel Stone Aggregate (20mm size) Coarse Sand Name of Place of Kiln/source Mithapur Local Market Local Market Mubarakpur (Pb.) Dadupur (YNR) Leads (Kms.) in figure / Remarks in words 9 Kms. 2 Kms. 4 Kms 38 Kms 80 Kms

2 3 4 5

PROFORMA - B (PART-2) ANALYSIS OF RATES 1. (A) (i) (ii) (iii) (iv) (v) BRICKS Name of Source/kiln Distance of hypothetical site from source/kiln (kms.) Carriage of bricks (Standard size) 1000 Nos. Cost of bricks (Standard Size) at kiln OR Cost of non-standard size at kiln (for equivalent no. of 1000 bricks of standard size) Total (iii + iv or v) (per thousand standard bricks or equivalent) STONE Name of source/quarry Distance of hypothetical site from source/quarry (kms.) Carriage of stone (2.05 cum) Rs. Cost of stone at source (2.05 cum) Rs. Total (iii + iv) CEMENT Name of source (i.e. place of store) Distance of site from source (Kms) Carriage of cement (per quintal) Cost of cement (per quintal) Total (iii + iv) STEEL Name of source (i.e. place of store) Distance of site from source (Kms) Carriage of TMT bars per quintal Cost of TMT bars per quintal(a) 8mm dia (b) 10mm dia (c) Average of 8mm and 10mm dia (d) 12mm dia (e) 16mm dia (f) Average of 12mm and 16mm dia (g) Average of (c) and (f) Total of (iii + iv(g)) STONE AGGREGATE (20MM NOMINAL SIZE) Name of source/quarry Distance of hypothetical site from source/quarry (kms.) Carriage of stone aggregate (1.00 cum) Rs. Cost of 20mm stone aggregate at source (1.00 cum) Rs. Total (iii + iv) COARSE SAND Name of source/quarry Distance of hypothetical site from source/quarry (kms.) Carriage of sand (1.00 cum) Rs. Cost of sand at source (1.00 cum) Rs. Total (iii + iv) PAINTS Cost of synthetic enamel paint (1 Ltr) (Average of 20 litres pack) Cost of dry distemper (1 Kg.) Average of (i) and (ii) PLY, COMM. BOARD AND STEEL WINDOWS (JOINERY) Cost of 12mm thick 3 layer particle board (1 sqm.) Mithapur 9 Kms. Rs.0.00 Rs.2000.00

(vi) (B) (i) (ii) (iii) (iv) (v) 2. (i) (ii) (iii) (iv) (v) 3. (i) (ii) (iii) (iv)

N.A. Rs.2000.00 0 N.A. 0 0 0 Local Market 2 Kms. Rs.6.00 Rs.510.00 Rs.516.00 Local Market 4 Kms Rs.30.00 Rs.3271.00 Rs.3248.00 Rs.3259.50 Rs.3248.00 Rs.3229.00 Rs.3238.50 Rs.3249.00 Rs.3279.00 Mubarakpur (Pb.) 38 Kms Rs.0.00 Rs.437.00 Rs.437.00 Dadupur (YNR) 80 Kms Rs.0.00 Rs.362.00 Rs.362.00

(v) 4. (i) (ii) (iii) (iv) (v) 5. (i) (ii) (iii) (iv) (v) 6. (i) (ii) (iii) (iv) 7. (i)

Rs.133.00 Rs.16.67 Rs.74.84

Rs.270.00

(ii) (iii) (iv) (v) 8. (i) (ii) (iii) (iv) 9. (i) (ii) (iii) 10. (i) 11. (i) (ii) (iii) 12. (i) (ii) (iii)

Cost of 12mm thick medium density fiber board (1 sqm) Cost of fixed glazed steel window with standard Z-section (1sqm) Cost of openable steel window with standard Z-section (1sqm) Average of (i), (ii), (iii) & (iv) PIPES Cost of 1 metre of 15mm GI pipe Cost of 1 metre of 100 mm HCI pipe Cost of 1 metre of 20mm black conduit Average of (i), (ii) & (iii) LAMP AND FAN Cost of 1 fan (1200mm) Cost of 1.20 metre fluorescent fittings with single tube Average of (i) & (ii) ELECTRICAL MACHINERY Cost of 1 pump set with 7.5 HP of 1500 RPM motor WIRES Cost of 100 metre of 1.5 sqmm. Copper wire* Cost of 100 mtr. Of 4.0 sqmm. Copper wire* Total of 70% of (i), 30% of (ii) (Rates adopted as per DDG(BW) letter no. 17-1/97-W(7) dated 26.05.1998 LABOUR Rates of unskilled labour notified as minimum by state administration Rates of skilled labour notified as minimum by state administration Average of (i) & (ii)

Rs.340.00 Rs.650.00 Rs.850.00 Rs.527.50 Rs.68.00 Rs.346.67 Rs.45.00 Rs.153.22 Rs.910.00 Rs.481.00 Rs.695.50 Rs.10650.00 Rs.1000.00 Rs.2200.00 Rs.1360.00

Rs.135.00 Rs.152.50 Rs.143.75

Certified that:1. The basic rates have been verified by me personally. 2. The leads for carriage of material up to the hypothetical site assumed at the place are minimum. Notes: 1. If any rate is market rate it may be certified in the remarks why schedule rate is not adopted. 2. Whenever the rate is rate at site of work, a remark to this effect given as "Rate at Site". 3. Each item and column shall be filled in properly giving appropriate remarks wherever necessary.

S.No.

1 2 3

4 5 6

Bricks Cement Steel (a) 8 & 10mm TMT bars (50%) (b) 12 & 16mm TMT bars (50%) Stone Aggregate (20mm size) Coarse Sand Paints (a) Synthetic Enamel paint (50%) (b) Dry Distemper (50%) Ply, commercial board and steel window joinery (a) 12mm thick particle board (25%) (b) 12mm thick medium density fiber board (25%) (c) Steel Window standard z-section (fixed steel glazing) (25%) (d) Steel Window standard Zsection (openable steel window) (25%) Pipes (a) 15mm GI pipe (33.33%) (b) 100 mm HCI pipe (33.33%) (c) 20mm black conduit (33.33%) Lamp and Fan (a) Ceiling Fan 1200mm (50%) (b) 1.20 metre fluroscent fitting with single tube (50%) Electrical Machinery (a) Motors 7.50 HP Pump set 1500 RPM Wires (a) Copper wires i) 1.5 Sqmm (70%) ii) 4.0 Sqmm (30%) Labour (a) Unskilled (50%) (b) Skilled (50%)

PORFORMA - A PROFORMA FOR CALCULATING BUILDING COST INDEX Description Unit Rate at Delhi Weightage Rates at the corresponding station at the to base 100 as time of on 01.01.92 revising cost index (a) (b) (c) 1000 Nos 800 10.5 2000.00 Quintal 213.28 14.5 516.00 Quintal Cum. Cum. Ltr./Kg 1342.5 185 146.6 68.32 19.5 7 3 3 3279.00 437.00 362.00 74.84

Cost Index

(d) 26.25 35.08 47.63 16.54 7.41 3.29

Sqm.

224

527.50

11.77

Metre

53.82

2.5

153.22

7.12

Each

366.5

3.5

695.50

6.64

10

Each

24800

2.5

10650.00

1.07

11

100 mtr.

447.7

1360.00

12.15

12

Each

45

25

143.75

79.86

100 JTO(Civil) BSNL Civil Division SDE(C) BSNL Civil Sub-Division

254.81 EE(C) BSNL Civil Division

CALCULATION OF AMOUNT OF MATERIAL USED IN TOWER FOUNDATION Bricks Coeff. Aggregate Sand Cement Coeff. Steel Coeff. Skilled Coeff. Unskilled Coeff. 0.88 0.29 0.12 0.89 0.85 5.34 21.25 0 0.47 0.425 2.82 10.625 0 1.3 4 7.8 100 0 1.05 494 7410 0.27 4.05 0.63 9.45 42 0.1 0.17 0.16 1 0.72 0.6 4.25 1.12 40 10.8 2.33 2.9 0.32 1 1.78 158.4 46.4 12.6 13.98 72.5 2.24 40 26.7

S.No. DESCRIPTION OF ITEM Excavation 1 2 3 4 5 6 7 8 9 10 11 Filling earth Additional lift PCC 1:5:10 RCC 1:1:5:3 Centering and shuttering Reinforcement TMT Brickwork 1:6 Anchor Bolts 12 mm cement plaster 1:6 Cement Paint

QTY. 180.00 cum 160.00 cum 105.00 cum 6.00 cum 25.00 cum 7.00 sqm 40.00 Qtl 15.00 cum 1.00 job 18.00 sqm 18.00 sqm

RATE 91.50 30.25 12.45 1289.15 2116.20 87.95 2185 1384.50 5000 46.60 23.10

UNIT One Cubic Metre One Cubic Metre One Cubic Metre One Cubic Metre One Cubic Metre One Square Metre One Quintal One Cubic Metre One Job One Square Metre One Square Metre

AMOUNT 16470 4840 1307 7735 52905 616 87400 20768 5000 839 416 198296

CODE 2.6.1 2.26 2.27.1 4.5.10 5.1.2 5.14.5 5.29.7 6.1.14 Non-DSR 13.11.4 13.79.1

0.15

2.7

0.36

6.48

0.07

1.26 0

0.17

3.06 0 375.88

7410

26.59

20.195

123.73

42

58.03

PORFORMA - A COST INDEX FOR TOWER FOUNDATION BASED ON BASIC RATES ADOPTED IN CPWD LR. NO. 68/SE(S&S)/EEII/Cost Index/183 dated 02.12.2005. S.No. Description Unit Rate at Delhi Qty Used corresponding to base 100 as on 01.01.92 (a) 800 213.28 1342.5 185 146.6 45 45 (b) 7.41 123.73 42 26.59 20.195 58.03 375.88 Amount used Weightage Rates at the station at the time of revising cost index (c) 4.66 1800.00 20.73 480.00 48.38 3300.00 5.75 620.00 4.23 600.00 2.70 133.25 13.55 103.25 100.00 Cost Index

1 2 3 4 5 6 7

Bricks Cement Steel Stone Aggregate Coarse Sand Skilled labour Unskilled labour

1000 Nos Quintal Quintal Cum. Cum. Each Each

13338 59390 138600 16486 12117 7732 38810 286473

(d) 10.48 46.66 118.93 19.29 17.31 7.99 31.08 251.73