ABSTRACT OF COST

Name of work: C/O 40m tower i/c foundation, Erection, Painting etc at ID GDD 500 ) , Dumka.
Sl. No.

J.P.Nagar ( Site
Amount
Remarks

Description of Items S.H:EARTH WORK

Qty

Unit

Rate

Earth work in excavation by mechanical means(Hydraulic excavator)/manual means over areas (exceeding 30 cm in depth. 1.5 m in width as 1 well as 10 sqm on plan) including disposal of excavated earth, lead upto 50 m and lift upto 1.5 m ; disposed earth to be levelled and neatly dressed. (a)All kinds of soil Filling available excavated earth (excluding rock) in trenches, plinth, sides of foundations etc. in layers not exceeding 20cm in depth: consolidating each deposited layer by ramming and watering, lead upto 50 m and lift upto 1.5 m. Extra for every additional lift of 1.5 m or part thereof in: All kinds of soil. Supplying and filling in plinth with silver sand / River sand under floors including,watering, ramming, consolidating and dressing complete. S.H: CONCRETE WORK Providing and laying in position cement concrete of specified grade excluding the cost of centring and shuttering - All work upto plinth level. 1:2:4 (1 cement : 2 coarse sand : 4 graded stone aggregate 20 mm nominal size) 1:4:8 ( 1 cement : 4 coarse sand : 8 graded stone aggregate 40 mm nominal size )

110.00

Cum

97.42

10716.39

2.6.1

66.00

Cum

43.71

2885.06

2.25

3 (a) 4

65.00 1.00

Cum Cum

18.08 288.39

1175.09 2.26.1 288.39 2.27

(a) (b)

0.25 4.00

Cum Cum

3115.82 2196.32

778.96 8785.27

4.1.3 4.1.9

S.H:REINFORCED CEMENT CONCRETE Providing and laying in position specified grade of reinforced cement concrete excluding the cost of 1 centring, shuttering, finishing and reinforcement All work upto plinth level. 1:1.5:3 ( 1 cement : 1.5 coarse sand : 3 graded (a) 36.00 stone aggregate 20 mm nominal size )
2 (a) (b)

Cum

3569.74 128510.61

5.1.2

3 (a)

Centring and shuttering including strutting, propping etc. and removal of form for : Foundations, footings, bases of columns etc. for 5.00 mass concrete. Lintels, beams, plinth beams, girders, bressumers 15.00 and cantilevers. Reinforcement for R.C.C. work including straightening, cutting, bending, placing in position and binding all complete upto plinth level. Thermo-Mechanically Treated bars. 3250.00

Sqm Sqm

114.07 155.58

570.33 2333.67

5.9.1 5.9.5

Kg

40.84 132741.30 5.22.6

S.H: BRICK WORK Brick work with F.P.S.bricks of classdesignation 50 1 infoundation and plinth in :
(a) Cement mortar 1:6 (1 cement : 6 coarse sand )

0.50

Cum

2029.50

1014.75

6.1.2

Half brick masonry with F.P.S. bricks of class designation 50 in foundations and plinth in : (a) Cement mortar 1:4 (1 Cement : 4 coarse sand)
2 1 (a) 2

65.00

Sqm

258.60

16808.72 6.12.2

S.H: FINISHING 12 mm cement plaster mix : 1:6 (1 cement : 6 fine sand ) 12.00 Sqm Neat cement punning. 6.00 Sqm S.H: ERECTION OF TOWER Labour charges for arranging and fixing the anchor bolts in position during concreting ( Base 32.00 Each plate and anchor bolts shall be supplied by the department at site of work at free of cost) Transportation of tower material (approximately 10 MT by mechanical transport i/c loading, unloading & sorting from BSNL Store at ARTTC, 8.50 Per MT Ranchi to tower site (a) for a distance upto 100 km. Extra for additional lead of per km per Mt MT/ 2450.00 (Beyond 100 km) Km Providing and fixing horizontal cable tray with galvanized iron sections connected by bolts and 150.00 nuts or by a welding to required line and level i/c connecting leg as required. Labour charges for erection and fixing of tower members as per standard / approved drawing, schedule including tightening of nuts, bolts washers , with proper tools and plants, fixing of 8.50 antenna fixture cable tray platform and railing and ladders of all complete as per direction of Engineer-in-charge. (a) on 40 Mt Tower. Painting of erected tower structure with LUXOL High gloss synthetic enamel paint or equivalent in two or more coats over and including base coats etching primer (BISON wash primer or 8.20 equivalent) and BISON HB Zinc Phosphate primer or equivalent to required satisfaction of Engineer-in-charge. Providing antenna mount made of galvanized iron section and medium quality (IS:) G.I pipe and fixing by bolts and nuts or by welding at required height (upto 40 metres ) as per direction of 110.00 Engineer-in-charge (Erection & Fixing to be paid separately in Tower erection ). (a) on 40 mtr tower.

69.54 20.47

834.47 13.4.2 122.82 13.18

100.00 3200.00

MR

850.00 7225.00

MR

8.00 19600.00

MR

Kg

85.00 12750.00

MR

MT

4100.00 34850.00

MR

MT

3500.00 28700.00

MR

Kg

85.00 9350.00

MR

Deduct for using non galvanized iron section 8 instead of galvanized iron section in cable tray 205.00 antenna fixtures.
Add 58 % enhancment as per cost index approved by CE (EZ-II) CPWD Patna vide his letter No. 19(2)/CE(EZ-II)/2009/2045 dated 23.12.2009 and subsequent no W(CI)/CE-C/RCH/292 dt. 04.04.12 of CE(C,Ranchi, on all DSR 2007 items only I,e excepting market rate Items. add 5 % contingencies

Kg

-15.00 -3075.00
Total Rs.
420165.82

MR

Rs. 178388.18 Total Rs. 598554.00 (+) Rs. 29927.70 Toat Rs. 628481.70 Say Rs. 628482.00

Rupees Six Lakh Twenty eight thousand Four hundred eighty two only.

JTO (C ) BSNL Civil Sub Divn-Dumka.

SDE (C ) BSNL Civil Sub Divn-Dumka.

Executive Engineer (C ) BSNL Civil Divn-Dhanbad

0.00

101.85 110/115

0.00 45.7

0.00 0.00

18.9

301.5

3115.82 2196.32

3257.45 2296.15

3569.74

3732

114.07 155.58

119.25 162.65

40.84

42.7

2029.50

2121.75

258.60

270.35

69.54 20.47

72.7 21.4

296385.2

11971.08

BASIC RATES OF MATERIAL AND LABOUR Name of work: C/O 40m Tower i/c Foundation, Errection, Painting & allied works at Harna kundi Road ( Site ID DMK515 ), Dumka. Sub Division => Dumka COST INDEX : Approx Item Source Unit Division => Dhanbad w.r.t 1997 Rate atCarriage Lead site i/c in Km. I/c loading & unloading Dumka 1000 Nos. 5200.00 150.00 248 121 75 Local M/R MT 6700.00 200.00 Local M/R MT 44400.00 400.00
Cum Cum Cum Cum Cum Cum Cum Cum Cum MT MT Litre Litre Qtl Qtl Qtl Qtl Qtl Cm Qtl kg Each Each Each Each Each M 1time Ltr Kg

Bricks SIZE in mm = Cement T.M.T steel Bar Stone aggt.:=

Sarasdan ga 40 mm 20 mm " 10 mm / 12.5 mm " 2.36 mm to 12.5 mm " Fine Aggt. Course sand Maharo Fine sand " local wood(Battens), shuttering -------------do-------- planks,shuttering Local wood(Planks),wood work Cement Local M/R Steel Local M/R Synthetic enamel paint Steel primer Tees ,etc. M.S. Bar M.S. Flat,Angle Gusset plate Holding down bolts Welding charge per Cm. 6mm dia M.S bars White grese Wall form panel 1250X500 Corner angle (1.5 m long) 100mm channel shoulders(2.5 m long) Double clip (Bridge clip) Single Clip M.S.Tube 40mm Assembly nuts & bolts..(500.00) Shuttering oil Binding wire

55 55 55 55 15 15 15 15 15 5 5 5 5 5 5 5 5

725.00 740.00 725.00 700.00

90.00 90.00 90.00 90.00

**

550.00 550.00 25500.00 0.00 25500.00 0.00 26800.00 0.00 6700.00 200.00 44400.00 400.00 186.00 0.00 118.00 0.00 5200.00 0.00 4200.00 0.00 4600.00 0.00 4800.00 0.00 5200.00 0.00 7.00 0.00 5200.00 180.00 1350.00 255.00 1265.00 75.00 65.00 230.00 5.14 32.00 64.00

Props 2.0 mtr.(2.0-3.5m) Each ** 650.00 Plate (0.75 X 0.60m) Qtl 4800.00 Telescopic prop 2.02 to 3.75 m Each 1040.00 Beam clamp 380mm Each 388.00 Diesel Ltr. 40.00 Mobil Ltr. 180.00 Hire charge of Truck per day 2000.00 Certified that the above rate, leads and carriage are personally verified by the undersigned & those are the lowest prevailing market rate.

JTO

SDE

Executive Engineer

Mixer Each / day 700.00 Vibrator Each / day 450.00 Mosaic machine Each / day 450.00 LABOUR: RATE MASON-I Each / day 250.00 MASON-II Each / day 200.00 CARPENTER-I Each / day 250.00 CARPENTER-II Each / day 200.00 BELDAR Each / day 150.00 COOLIE Each / day 150.00 BHISTI Each / day 150.00 BHANDANI Each / day 180.00 MATE Each / day 180.00 PAINTER Each / day 250.00 WHITE WASHER Each / day 160.00 BLACKSMITH-I Each / day 250.00 BLACKSMITH-II Each / day 200.00 MISTRI Each / day 180.00 Fitter Each / day 250.00 Ass. Fitter Each / day 200.00 Mixer operator Each / day 200.00 Beldar special rate Each / day 200.00 Glazier Each / day ** 200.00 Mason (Avg.) Each / day 225.00 Carpenter(avg) Each / day 225.00 Blacksmith(Avg) Each / day 225.00 Fitter(Avg) Each / day 225.00 Each / day Stone Mason-2nd class 200.00 Each / day Number marker 200.00 Certified that the above rates are personally verified by the undersigned & those are the lowest prevailing market rate.

J.T.O

S.D.E (C )

Executive Engineer

MORTAR
#

Cement mortar 1:3 (1 Cement : 3 Fine sand )

(Ref. page 6 & 7, DAR"97, Vol. - I I ) Details of cost for 1 (One ) Cum. MATERIALS Cement MT Fine sand Cum LABOUR For measuring, carrying, depositing&mixing :Beldar Each

0.51 1.07

6900.00 550.00

3519.00 588.50

0.75

150.00

112.50

"B"

Bhisti Each Hire and running charges of mechanical mixer 1 time Sundries 1 time Add for water charges Add for C.P. & O.H on all COST FOR ONE CUM. 1% 10%

0.07 10.35 5.20

150.00 5.91 5.91

10.50 61.17 30.73 4322.40 43.22 4365.62 436.56 4802.19

Cement mortar 1:6 (1 Cement : 6 Fine sand )

(Ref. page 9/10, DAR"97, Vol. - I I ) Details of cost for 1 (One ) Cum. MATERIALS Cement MT Fine sand Cum LABOUR For measuring, carrying, depositing&mixing :Beldar Each Bhisti Each Hire and running charges of mechanical mixer 1 time Sundries 1 time Add for water charges Add for C.P. & O.H on all @ COST FOR ONE CUM. 1% 10%

0.25 1.07

6900.00 550.00

1725.00 588.50

0.75 0.07 10.35 5.20

150.00 150.00 5.91 5.91

112.50 10.50 61.17 30.73 2528.40 25.28 2553.68 255.37 2809.05

"B"

Cement morter 1:4 (1 Cement : 4 Coarse sand )

(Ref. page 9, DAR"97, Vol. - I I ) Details of cost for 1 (One ) Cum. MATERIALS Cement MT Carriage of cement MT Fine sand Cum LABOUR For measuring, carrying, depositing&mixing :Beldar Each Bhisti Each Hire and running charges of mechanical mixer 1 time Sundries 1 time Add for water charges Add for C.P. & O.H on all COST FOR ONE CUM. 1% 10%

0.38 0.38 1.07

6700.00 200 550.00

2546.00 76.00 588.50

"A"

0.75 0.07 10.35 5.20

150.00 150.00 5.91 5.91

112.50 10.50 61.17 30.73 3425.40 34.25 3459.65 345.97 3805.62

EARTH WORK
Item no.1

Earth work in excavation over areas(excedind 30 cm in depthin all kind of soil.

(Ref page 91, DAR 97, Vol. I )

Details of cost for 10 cum. Labour Mate Beldar/coolie Add for water charges Add for C.P. & O.H on

each each 1% 10%

0.80 8.00

180.00 150.00

COST FOR ONE CUM.

Item no. 2:

144.00 1200.00 1344.00 13.44 1357.44 135.74 1493.18 1493.18 149.32

"B"

Filling available exacavated earth.. Lift up to 1.50 m.

(Ref page 112/113, DAR 97, Vol. I ) Details of cost for 10 cum. Labour Mate Beldar/coolie Bhisti Add for water charges Add for C.P. & O.H on all

each each each 1% 1%

0.20 2.50 0.20

180.00 150.00 150.00

COST FOR ONE CUM.

Item no.3(a)

36.00 375.00 30.00 441.00 4.41 445.41 4.45 449.86 449.86 44.99

"B"

Extra for every additional lift of 1.50 m or part thereof in - All kind of soil
(Ref page 113, DAR 97, Vol. I ) Details of cost for 10 cum. Labour Mate Beldar Add for water charges Add for C.P. & O.H on all COST FOR ONE CUM.

each each 1% 10%

0.10 1.10

180.00 150.00

18.00 165.00 183.00 1.83 184.83 18.48 203.31 16.11

"B"

CONCRETE WORK Item no 1 (b) Providing and laying Cement Concrete 1 : 4 : 8 (1cement: 4 Coarse sand: 8 stone agg.t 40 mm nominal size ....all work up to plinth. (Ref page 25, DAR 97, Vol. I I ) Details of cost for 1 (One ) cum. MATERIALS Stone aggregate. Stone aggregate. Coarse sand

40 mm 20 mm

Cum Cum Cum

0.65 0.24 0.47

725.00 740.00 550.00

471.25 177.60 258.50

Cement LABOUR Mason (average ) Beldar Bhisti Mixer Vibrator Sundries Add for water charges Add for C.P. & O.H on all @ COST FOR ONE CUM.

MT

0.17

6900.00

1173.00

Each Each Each per day per day 1 time 1% 10%

0.10 1.63 0.70 0.07 0.07 5.20

225.00 150.00 150.00 700.00 450.00 5.91

22.50 244.50 105.00 49.00 31.50 30.73 2563.58 25.64 2589.22 258.92 2848.14 2848.14

RCC WORK Reinforced Cement Concrete 1 : 1.5 :3 ( coarse sand).(20 mm stone aggt. ) all works upto plinth level. (Ref page 39, DAR 97, Vol. I I ) Details of cost for 1.00 cum. MATERIALS Stone aggregate. 20 mmn Cum 0.57 740.00 421.80 Stone aggregate. 10 mm Cum 0.28 725.00 203.00 Coarse sand Cum 0.425 550.00 233.75 Cement MT 0.4 6900.00 2760.00 LABOUR Mason - I Each 0.17 250.00 42.50 Beldar Each 2.00 150.00 300.00 Bhisti Each 0.90 150.00 135.00 Mixer per day 0.07 700.00 49.00 Vibrator per day 0.07 450.00 31.50 Sundries 1 time 5.5 4176.55 Add for water charges ~~~~~~~~~~~~@ 1% 41.77 4218.32 Add for C.P. & O.H on all @ 10% 421.83 4640.15 COST FOR 1.00 CUM.~~~~~~~~~~~ 4640.15 Item no. 2 (a) Centering and shuttering .. For foundn. Mass conc.. (Ref. page 44/45,DAR,97 Vol-II) Details of cost for 10.80 sqm Materials :Wall form panel 1250X500 Each 16 1350.00 21600.00 Corner angle (1.5 m long) Each 4 255.00 1020.00 100mm channel shoulders(2.5 m long) Each 8 1265.00 10120.00 Double clip (Bridge clip) Each 16 75.00 1200.00 Single Clip Each 8 65.00 520.00 M.S.Tube 40mm Metre 10.8 230.00 2484.00 Assembly nuts & bolts..(500.00) 1 time 400 5.91 2364.00 39308.00 Add for maintainance @ 10% 10% 3930.80 Less salvage value @ -25% -9827.00

"A" "B"

33411.80 Assuming shuttering will become unserviceable after being used 80 times. Cost of using once Each 1/80nos. Carriage(30.00) 1 time 30 Labour :Fitter 1st. Class Each 0.75 Belder Each 1.5 Shuttering Oil. (30.00) 1 time 20 Sundries.(20.00) 1 time 10 Add for water charges ~~~~~~@ Add for C.P. & O.H on all @ 1% 10%

5.91 250.00 150.00 5.91 5.91

417.65 177.30 187.50 225.00 118.20 59.10 1184.75 11.85 1196.59 119.66 1316.25 1316.25 121.88

COST FOR 10.80 Sqm~~~~~~~~~~~ COST FOR 1.00 Sqm~~~~~~~~~~~ Item no. 2(b) Centering and shuttering .. For Lintel,beams etc. (Ref. page 47,DAR,97 Vol-II) Details of cost for 7.80 sqm Materials :Steel Plates. Kg 303.00 48.00 Props 3m (adjustible tele 2.02-3.75m) Each 6 1040.00 Beam clamp 300-380mm(450-1070) Each set 5 388.00 Assembly nuts & bolts..(400.00) 1 time 400 5.91 Add for maintainance @ Less salvage value @ 10% -25%

14544.00 6240.00 1940.00 2364.00 25088.00 2508.80 -6272.00 21324.80

"A"

Assuming shuttering will become unserviceable after being used 80 times. Cost of using once Each 1/80nos. Carriage(30.00) 1 time 30 Labour :Fitter 1st. Class Each 1.25 Belder Each 2.50 Shuttering Oil. (15.00) 1time 15 Sundries.(10.00) 1 time 10 Add for water charges except on "A" ~~~~~~~~~~~~@ 1% Add for C.P. & O.H on all @ 10%

5.91 250.00 150.00 5.91 5.91

266.56 177.30 312.50 375.00 88.65 59.10 1279.11 12.79 1291.90 127.91 1419.81 1419.81 182.03

COST FOR 7.80 Sqm~~~~~~~~~~~ COST FOR 1.00 Sqm~~~~~~~~~~~ Item no. 3(a) ( Ref. page-67, DAR 97 Vol.-II ) Details of cost for One quintal.

Reinforcement for R.C.C.work--(a)Thermo mechanically treated bars.

Materials :TMT bars.I/c 3% wastage Binding wire Cover block Labours:Blacksmith-I Belder Sundries Add for water charges Add for C.P. & O.H on all Cost of one quintal Cost of one Kg ----------------------

Qtl. Kg 1 time Each Each 1 time 1% 10%

1.05 5 10 1 1 10.35

44400.00 64.00 5.14 250.00 150.00 5.91

46620.00 320.00 51.40 250.00 150.00 61.17 47452.57 474.53 47927.09 4792.71 52719.80 52719.80 527.20

"B"

BRICK WORK
Item no.1(a)

Half brick work -------75-----in foundation and plinth

in cement morter 1:4 (1 cement : 4 Coarse sand) (Ref. page-85 DAR 97 Vol-II) Details of cost for 10.00 sqm Materials:Bricks 1000 414 Cement mortar 1:4 (Cs) Sundries Labours :Mason-I Mason-II Coolie Bhisti Add for water charges except on "A" cum 1 time Each " " " 1%
0.28 5.20 0.45 0.45 1.55 0.70

5200.00 3805.62 5.91 250.00 200.00 150.00 150.00

2152.80 1065.57 30.73 112.50 90.00 232.50 105.00 3789.11 27.24 3816.34 275.08 4091.42 4091.42 409.14 "A"

"B"

Add for C.P. & O.H on all except on "A" 10% Cost of 10.00 Sqm Cost of 1.00 Sqm FINISHING Item no.1(a) 12mm cement plaster of mix 1:6 1 cement : 6 fine sand) Ref.page-102,DAR97,Vol-IV Details of cost for 10.00Sqm Materials :Cement mortar 1:6 (fs) Cum 0.144 Labours :Mason-(Av) Each 0.67 Coolie Each 0.75 Bhisti Each 0.92 Sundries & scaffolding 1 time 4.85 Add for water charges except on A 1%

2809.05 225 150.00 150.00 5.91

404.50 150.75 112.50 138.00 28.66 834.42 4.30 838.72

"A"

"B"

Add for C.P. & O.H on all except on A Cost for 10.00sqm Cost for One Sqm Item no.2 Neat cement punning. Ref. page-116,DAR97,Vol-IV Details of cost for 10.00 sqm Materials :Cement Labours:Mason-(Av) Coolie Sundries & scaffolding Add for water charges ~~~~~~~~~~~@

10%

43.42 882.14 882.14 88.21

M.T Each Each 1 time 1%

0.022 0.27 0.27 3.1

6900.00 225.00 150.00 5.91

151.80 60.75 40.50 18.32 271.37 2.71 274.08 27.41 301.49 301.49 30.15

"A" "B"

Add for C.P. & O.H on all~~~~~~~~~ @ 10% Cost for 10.00Sqm~~~~~~~~~~~ Cost for 1.00Sqm~~~~~~~~~~~

S.H:ERRECTION OF TOWER Item no.1

Labour charges for arranging and fixing ,,Anchor bolt..

Analysis for 32nos. Of bolts Rate derived as per mannual of communication steel tower issued by BSNL civil wing H/Q. New Delhi. Details of cost for 1 no. Materials Labour 150.00 Beldar 4.00 Each 600.00 250.00 Mason 2.00 Each 500.00 140.00 Cost of white grease 3.50 Kg 490.00 Labour for greasing both thread, check nut etc. 150.00 Coolie 3.00 Each 450.00 Fixing bolts in position including tightes 150.00 Coolie 10.00 Each 1500.00 500 Scaffolding, miscellenous 1.00 LS 500.00 4040.00 Add for water charges ~~~~~~~~~~~@ 1% 40.40 4080.40 Add for C.P. & O.H on all ~~~~~~~~~~ @ 10% 408.04 4488.44 Cost for 32 nos. 4488.44 Cost for 1 no. 140.26 Say 140.00
S.H: ERRECTION OF TOWER

Item no.2 Transportation of tower materials. by mechanical transport .. i/c sorting of materials, loading,unloading etc.(a) For a distance upto 100Km. ( for an approx.quantity of 7.00 MT.Place of delivery at Udhwa T.E.-Dumka SSA ) Details of cost for 1 job

(Ref. DAR 97, Vol. 1, P-75 to 77, It. No. 1.1.5 (Steel ) and as per practical observation ) For carriage, Details of cost for 7.00 MT one trip Distance from Source to work site for 100 100 km Km. Average speed in Km 35 Nos. of trip :-N= 8 /{(2xL /S) + 1 } = Nos. done = ( 2 x N x L)+ 6 = Litres of Diesel consumed @ 5 km / lt. = Litres of Mobil consumed @ 140km/ lt. = Hire charges of Truck for 8 hrs.= Rs 1500 Cost of Diesel 48.86 lt. Cost of Mobil 1.74 lt. Cost of Beldar ( 120.00+12.50%) =135 6 per day H/C of truck 1 per day cost for 1.19 nos of trip cost for 1 no. of trip of 7.00 MT Cost for 2 trip of 12-15MT(Approx) I.e13.50Mt (avg) ( As per practical observation ) Labour for sorting of tower materials as per check list and stacking of members as per type & series. Skilled fitters(Special) ( 1nos. for 2days) 2 per day Unskilled fitters(special)( 1 nos. for 2 days) 2 per day Coolie ( 4 nos. for 2 days) 8 per day Add for water charges ~~~~@ 1% (L) (S) 1.19 244.30 48.86 1.74

(N) lts. lts.

40.00 180 150.00 2000

1954.40 313.20 900.00 2000.00 5167.60 4337.09 8364.39

250.00 200.00 150.00

Add for C.P. & O.H on all ~~~~~~~~~~ @ 10% Cost for 1.00 Job I,e for 13.50 MT Say Cost per MT

500.00 400.00 1200.00 10464.39 104.64 10569.04 1056.90 11625.94 11625.94 11625.94 861.18

S.H: ERRECTION OF TOWER Item no. 2(a) Extra for additional lead of per Km per MT (Beyond 100 Km) ( for an approx.quantity of 7.00 MT.Place of delivery at Udhwa T.E.-Dumka SSA ) Details of cost for 1 MT / KM (Ref. DAR 97, Volm. 1, P-75 to 77, It. No. 1.1.5 (Steel ) and as per practical observation ) For carriage, Details of cost for 7.00 MT one trip Distance for 1 Km. 1 Average speed in Km 35 Nos. of trip :-N= 8 /{(2xL /S) } = Nos. done = ( 2 x N x L) = Litres of Diesel consumed @ 5 km / lt. = Litres of Mobil consumed @ 140km/ lt. = Hire charges of Truck for 8 hrs.= Rs 1500 Cost of Diesel Cost of Mobil H/C of truck 56.00 2.00 1
km

(L) (S) 140.00 280.00 56.00 2.00

(N) lts. lts.

lt. lt. per day

40.00 180 2000

2240.00 360.00 2000.00

cost for 140.00 nos of trip cost for 1 no. of trip of 7.00 MT Cost for 2 trip of 12-15MT(Approx) I.e13.50Mt (avg) Add for water charges ~~~~~~~~~~@ 1%

Add for C.P. & O.H on all ~~~~~~~~~~ @ 10% Cost for 1.00 Job I,e for 13.50 MT Say Cost per MT

4600.00 32.86 63.37 63.37 0.63 64.00 6.40 70.40 70.40 70.40 5.21

S.H:ERRECTION OF TOWER Item no.3 Pdg.and fixing horizontal cable tray with G.I. sections .connected by bolts ..Welding Ref. page-204,DAR97,Vol-III Details of cost for 3.89 quintal Materials :Tees,Angles,Channels,Joist.. Qtls. 4.03 5000.00 20150.00 Carriage of steel Qtls. 0.403 86.1 34.70 Labours:Welding charges Cm 1100 8.00 8800.00 Cutting , assembling, erection charges Blacksmith-I Each 1.5 250.00 375.00 "B" Bhandani Each 0.75 200.00 150.00 Belder Each 5.5 150.00 825.00 Priming coat Sqm 5.68 24.00 136.32 "A" Add on labour charges due to lower out put in hills ie on B ~~~~~~ @ Sundries.. (31.05) L.S 31.05 3.56 110.54 30581.56 Add for water charges except on A ~~~~~~~~~~~~@ 1% 304.45 30886.01 Add for C.P. & O.H on all except on A@ 10% 308.86 31194.87 Cost for 3.89 quintal .. 31194.87 Cost for One Quintal . 8019.25 Cost for One Kg . 80.19 S.H: ERRECTION OF TOWER Item no:4

Labour charges for erection of tower up to a height of 40 m

Details of cost for 2000 Kg. Rate derived as per mannual of communication steel tower issued by BSNL civil Sorting & Numbering:Fitter 3.00 per day 250.00 750.00 Assistant fitter 5.00 " 200.00 1000.00 Beldar 10.00 " 150.00 1500.00 Mistry 0.50 " 180.00 90.00 Number marker 1.00 " 200.00 200.00 Lifting :Assistant fitter 2.00 per day 200.00 400.00 Beldar 6.00 " 150.00 900.00 Erection :-

Erecter Assistant fitter Beldar Scaffolding Lifting equipment Correction & Checking :Erector Assistant fitter Beldar Sundries & misc. like caution noticing, welding, grinding etc. Add for water charges

6.00 4.00 10.00

per day " " LS LS per day " " LS

250.00 200.00 150.00

1500.00 800.00 1500.00 500.00 1000.00 500.00 400.00 750.00 500.00 12290.00 122.90 12412.90 1241.29 13654.19 13654.19 6.83 6830.00

2.00 2.00 5.00

250.00 200.00 150.00

Rs. ~~~~~~~~~~@ 1%

Add for C.P. & O.H on all ~~~~~~~~~~ @ 10% Cost for 2000 Kg. Cost for 1 Kg. Cost for 1 MT

Rs. Rs.

S.H: ERRECTION OF TOWER Item no.5 Painting of errected tower structure with LUXOL high gloss S.E. paint....in two coats....i/c primer HB Zinc Phosphate primer. Ref. page-164/DAR"97Vol-IV/ It. No. 13.82B.1 Details of cost for 1 job of 370 sqm painting surface area. Surface area of tower :Tower :-1x4x(2.086+0.80)/2)x40=230.88 230.88 Sqm Ladder:- 1x40x.040=16.00 16.00 " Ladder goard :- 1x1.60x38=60.80 60.80 " middle platform :- 2(1x2x3.65x1.10)= 16.066.06 1 " 2(1x2x1.45x1.10)= 6.38 6.38 " Railing :-4x3.65x0.9 =13.14 13.14 " Top platform :- 2(1x2x2.80x1.10)= 12.32 12.32 " 2(1x2x0.80x1.10)= 3.52 3.52 " Railing :-4x2.8x0.9 =10.08 10.08 " 369.18 Say 370 Sqm Priming coat Materials :- ( Co-efficient for 10 sqm...X ) Primer (Zinc chromate yellow primer)---0.75tr L 27.75 118 3274.50 Putty------ (1.05) L.S 38.85 78 3030.30 Labours:Painter (Specialized for tower work)0.25 ach E 9.25 250.00 2312.50 Beldar(Specialized for tower work)0.25Each 9.25 150.00 1387.50 Brushes,sand paper etc.2.10 L.S 77.70 5.91 459.21 Sundries .4.10 L.S 151.70 5.91 896.55 Paint :Materials :paint..1.25 Ltr. 46.25 185 8556.25 Labour:Painter (Specialized for tower work).0.54 Each 19.98 250.00 4995.00 Beldar(Specialized for tower work)0.54Each 19.98 150.00 2997.00 Brushes,sand paper etc.-.2.6 L.S 96.20 5.91 568.54

"A"

"B"

Sundries ..3.10 Add for water charges ~~~@ Add for C.P. & O.H on all @

L.S 1% 10%

114.70

5.91

Say S.H: ERRECTION OF TOWER Item no.6 Supplying and fixing 65 mm dia GI pipe of approved brand I/c As per practical observation. Details of cost for 9.00 m Materials :65 mm dia GI pipe (M) Rm 9.45 480 Carriage of pipe from welding shop to work site. LS Labours:Fitter-I Each 0.1 250.00 Blacksmith-II Each 0.25 200.00 Belder Each 0.25 150 Painting over a coat of priming coat Sqm 2.12 5.91 Sundries L.S Add for water charges except on A @ 1%

677.88 29155.22 291.55 29446.78 2944.68 32391.45 3950.18

4536.00 20.00 25.00 50.00 37.50 12.53 10.00 4691.03 46.79 4737.81 472.53 5210.34 5210.34 578.93 578.93 88.93

Add for C.P. & O.H on all except on A @ 10% Cost for 9 metre. Cost per metre ( 6.51 Kg ) Cost of 6.51 Kg Cost for 1 Kg

Carriage I/c loading & unloading

6900.00

dersigned & those are

Executive Engineer

Executive Engineer

BHARAT SANCHAR NIGAM LIMITED ( A GOVT. OF INDIA ENTERPRISE ) O/O THE Executive Engineer (CIVIL), BSNL CIVIL Division Dhanbad. Name of work: C/O 40m tower i/c foundation, Erection, Painting etc at Site ID GDD 500 ) , Dumka. Fund J.P.Nagar (

1 Major head 2 Minor head 3 Detailed head This estimate has been framed on behalf of the Superintending Engineer (C),BSNL Civil Circle-Jamshedpur for probable cost of Rs. 628482/- ( Rupees Six Lakh Twenty eight thousand Four hundred eighty two ) only i/c 5 % contingencies. History :Report This Preliminary cum detailed estimate amounting to Rs. 628482/- ( Rupees Six Lakh Twenty eight thousand Four hundred eighty two ) only i/c 5% contingencies has been framed to cover the probable cost of above mentioned work and submitted for accord of A/A & E/S from the competent Authority. This estimate has been prepared on the basis of the letter no. JKD /IMPCS / Phase V.1 / I&C / 08-09 / 133 dated 22.08.2009. Initially the site was for RTT, but latter on due to some technical issue the site has been converted in to GBT by the planning and mobile section of office the CGMT-Ranchi.. As per standard design for 40 mtr. GBT.This estimate does not contain any scope for environmental works in BTS. Rs. 628482.00 i/c 5 % contingencies.
Based on DSR-07(reduced by factor 110/115 as per latest order from the department) & M.R. . The DSR 2007 rates have been enhanced by 58 % enhancment as per approved cost index by CE (EZ-II) CPWD Patna vide his letter No. 19(2)/CE(EZ-II)/2009/2045 dated 23 and subsequent letter no. W(CI)/CE-C/RCH/292 dt. 04.04.12 of CE(C,) Ranchi,

Necessity : -

Design :and scope Cost Rate ::-

Time Method T& P

Specification

::::-

2 (Two) Months By contract after call of tender. To be arranged by agency. CPWD specification vol. I to VI with upto date correction slips.

J.T.O (C ) BSNL Civil Sub Division-Dumka

S.D.E.( C ) BSNL Civil sub Division-Dumka

Executive Engineer BSNL Civil Division, Dhanbad

Name of work: C/o 40m Tower i/c Foundation, Errection, Painting & allied work at Begumganj T.E.( SSA-Dumka ) Agreement No: 04/EE/TCD/DNB/09-10 Agency: Durga Saran Singh. THEORITICAL CONSUMPTION OF CEMENT Rate of consumpti Unit on 3.2 qtl/cum 1.7 qtl/cum 4.00 0.1064 0.036 0.022 qtl/cum qtl/sqm qtl/sqm qtl/sqm Total consumpti on. 0 4.692 120.00 2.73 0 0 127.419 2.55 129.97

Item no. Sl.no. S.H Cement 1 Conc. 2 3 4 RCC work Brick work Finishing 2(a) 2(b) 1(a) 1(a) 1 2 Add 2 % wastage Description of item Cement conc. 1:2:4 Cement conc. 1:4:8 RCC..in foundn.& plinth.1:1.5:3 Half brick work..in foundn..1:4 12 mm cement plaster..1:6 Neat cement puning

Qty 0.00 2.76 30.00 25.63 0.00 0.00

Unit Cum Cum Cum Sqm Sqm Sqm

Total: Say THEORITICAL CONSUMPTION OF STEEL

13.00 MT

Total of Ref.of record entry. DIA WISE CONSUMPTION IN KG.. Page MB No. 8mm dia 10 mm dia.12mm dia 16mm dia 20mm dia 25mm dia each row 1 4 148/DNB 0.00 459.27 90.58 2107.72 831.40 3488.97 Add wastage @ 2% 0.00 9.19 1.81 42.15 16.63 69.78 Gross Total 0.00 468.46 92.39 2149.87 848.03 3558.75 Sl.No. Say 3.59 MT

J.T.O( Civil ) BSNL Civil Sub Division-Dumka

SDE(Civil) BSNL Civil Sub Division-Dumka

( A GOVT. OF INDIA ENTERPRISE ) O/O THE Executive Engineer (CIVIL), BSNL CIVIL Division Dhanbad.

BHARAT SANCHAR NIGAM LIMITED

L.S. Major head Fund 1 2 Minor head 3 Detailed head This estimate has been framed by the Executive Engineer (Civil), BSNL Civil Division , Report This Preliminary cum detailed estimate amounting to Rs. 5,58,715/Histor : ( Rupees Five Lakh Fifty eight Thousand Seven hundred Fifteen ) y This estimate has been prepared on the basis of the letter Neces : no.TDM/DMK/Layout Site plan/2005-06/32 dt 24.12.2010 of the sity So the expenditure to be made for this work may be accommodated Following provision has been kept in the estimate - 1. Vitrified tile Desig : flooring to CSC 2. Gyp board false ceiling to CSC 3. Wall & Ceiling n and Rs 5,58,715/- i/c 5 % contingencies. Cost : Rate Time Metho d T& P ::::Based on DSR-07(reduced by factor 110/115 as per latest order One Month By contract after call of tender. To be arranged by agency. CPWD specification vol. I to VI with upto date correction slips.

Specif : icatio

Sub Divisional Engineer Sub Divisional Engineer BSNL Civil Sub Division No-I BSNL Civil Sub Division No-II Jamshedpur Jamshedpur

J.T.O (C ) BSNL Civil Sub Division-Dumka

S.D.E.( C ) BSNL Civil sub Division-Dumka

Executive Engineer BSNL Civil Division, Dhanbad