Providing and fixing in position collapsible steel shutters with vertical channels 20x10x2 mm and braced with flat iron diagonals 20x5 mm size, with top and bottom rail of T-iron 40x40x6 mm, with 40 mm dia steel pulleys, complete with bolts, nuts, locking arrangement, stoppers, handles, including applying a priming coat of approved steel primer
- Item number
- 10.3
- Analysis basis
- a gate
- Priced inputs
- 14
- Derived rate
- ₹11,439.60/ A GATE
Under the CPWD Delhi Analysis of Rates 2023 (Civil), item 10.3 (Providing and fixing in position collapsible steel shutters with vertical channels 20x10x2 mm and braced with flat iron diagonals 20x5 mm size, with top and bottom rail of T-iron 40x40x6 mm, with 40 mm dia steel pulleys, complete with bolts, nuts, locking arrangement, stoppers, handles, including applying a priming coat of approved steel primer) is derived from 14 priced inputs for a gate and works out to ₹11,439.60 per a gate after water charges, GST, CPOH and cess. The full build-up is below.
- 3.6sqm.
- M.S. channels 18 Nos. on both sides
- 20x10x2mm @ 0.56kg/m
- 2x18x2.4 = 86.40m+
- Total = 95.04m
- 95.04m@0.56kg/m =53.22kg=0.53q
- M.S. Tee-40x40x6mm
- for bottom-1.570m+
- for top = 1.725m
- Total =3.295m Say 3.3m
- 3.3m @ 3.5kg/m = 11.55kg+
- Total = 12.705Kg. Say 0.13q
- 20mmx5mm flat iron diagonals 4 Nos.
- 4x32x0.5334 = 68.275m
- 68.275m @ 0.8kg/m = 54.62kg+
- Total = 60.08kg = 0.60q
- Priming coatChannel - 36x0.076x2.4 = 6.57sqm.+
- Tee-0.16x3.3 = 0.53sqm.+
- Flats-0.05x68 = 3.40sqm.
- Total = 10.50sqm.
- Add wastage @ 10% = 8.64m
- Add wastage @ 10% = 1.155 Kg.
- Add wastage @10% = 5.46kg
| Code | Type | Input | Unit | Quantity | Rate (INR) | Amount (INR) |
|---|---|---|---|---|---|---|
| 1007 | MAT | Structurals such as tees,angles channels and R.S. joistsStructural steel such as tees, angles channels and R.S. joists | quintal | 0.53 | 5,965.00 | 3,161.45 |
| 1007 | MAT | Structurals such as tees,angles channels and R.S. joistsStructural steel such as tees, angles channels and R.S. joists | quintal | 0.13 | 5,965.00 | 775.45 |
| 1008 | MAT | Flats upto 10 mm in thicknessFlats up to 10 mm in thickness | quintal | 0.6 | 5,450.00 | 3,270.00 |
| 9999 | MAT | Cost of rivets fixing hooks and washers | L.S. | 269.1 | 2.27 | 610.86 |
| 9999 | MAT | Cost of locking arrangements and handles | L.S. | 67.34 | 2.27 | 152.86 |
| 4013 | MAT | Pully 40 mm diaPulley 40 mm dia | each | 10 | 40.00 | 400.00 |
| SUB | Rate as per item no 13.50.3 of SH : FinishingRate as per item 13.50.3 | sqm | 10.5 | 67.40 | 707.70 | |
| 0116 | LAB | Fitter (grade 1) | day | 3 | 897.00 | 2,691.00 |
| 0102 | LAB | Blacksmith 1st class | day | 6 | 897.00 | 5,382.00 |
| 0103 | LAB | Blacksmith 2nd class | day | 6 | 816.00 | 4,896.00 |
| 0123 | LAB | Mason 1st classMason 1st class | day | 0.5 | 897.00 | 448.50 |
| 0124 | LAB | Mason 2nd classMason 2nd class | day | 0.5 | 816.00 | 408.00 |
| 0114 | LAB | Beldar | day | 8 | 736.00 | 5,888.00 |
| 9999 | MAT | Sundries | L.S. | 161.46 | 2.27 | 366.51 |
- TOTAL
- 29,158.33
- Add 1 % Water charges on “W-A”
- +284.51
- TOTAL
- 29,442.84
- Add GST on “X-A” (multiplying factor 0.2127)
- +6,111.96
- TOTAL
- 35,554.80
- Add 15% CPOH on “Y-A”
- +5,227.07
- TOTAL
- 40,781.87
- Add Cess @ 1% on “Z-A”
- +400.74
- Cost of 3.6sqm.
- 41,182.61
- Cost per sqm.
- 11,439.61
- SAY
- ₹11,439.60
- PUBLISHED BY
- Central Public Works Department (CPWD)
- EDITION
- DAR 2023 · Delhi
- EFFECTIVE
- 2023-09-14Both volumes are dated 14 September 2023 on their title pages.
- RETRIEVED
- 2026-09-08
- GST
- 18%, added in each item's build-up
- PRINTED PAGE
- 715
From the CPWD Delhi Analysis of Rates 2023 (Civil), Volumes I & II, printed page 715. For reference only. CPWD amends rates through correction slips between editions, so verify against the official source before pricing a bid.
Use this rate in a live estimate
This is the CPWD base analysis. A real estimate adjusts it for the project's inputs and the current cost index, then maps it to the tender's BOQ. We can do this for you: send the tender and we return a priced BOQ on the applicable schedule, with rate build-ups and an engineer's sign-off.