ANALYSIS OF RATES

S.No. 470 (a)

S.No. Description Unit Quantity Rate Rs. Cost Rs. Remarks
32mm thick supply & fixing of flush doors
commercial quality confirming to Is 2202 par
(1983) including fixing of wooden cleats and
stoppers and including fixing & adjustment of
hinges, bolts locks, handles spring fittig with
necessary screw to be supplied
departmentally. (Sch. PWD- 470A. Cha-9)

Detaills of cost 1 sqm.

Cost of shutter 32mm, 1sqft or 0.093 sqm. Sqm. 0.09. 850 79.05 (M.R)
Cartage 0.30 17.65 5.30
Carpenter 1/42 No. @ 120 Day 0.04 250.00 10.42 (S.R)
Beldar 1/42 No. @ 120 Day 0.02 150.00 3.57 (S.R)
Sub Total 98.34

Contractor's profit @ 10% 9.83

Total Rs. 108.17

Hence rate per metre squire Sqm 108.17 10.76 1163.89 Per sqm

Say Rs. 1164.00 Per Cum.

S.No. Description Unit Quantity Rate Rs. Cost Rs. Remarks

Supply of ISI marked oxidise iron doors fittin of
approved quality complete including supply of
all materials, labour, T&P etc. required for
proper completion of the work.

Unit = each
Taking output = 1 door shutter

(a) Material

Sliding bolt 250mm long 16mm dia. each 1.00 60.00 60.00 (S.R)
Tower bolt 200mm long 9mm dia with screw each 1.00 21.00 21.00 (S.R)
Tower bolt 150mm long 9mm dia with screw each 1.00 16.00 16.00 (S.R)
Handle 150mm long with screw each 2.00 15.00 30.00 (S.R)
(b) Contractor's profit @ 10% (a) 12.70
Cost for each a+b Total Rs. 139.70
Rate for each = (a+b)/1 Say Rs. 140.00 Each

Certified that above mentioned market rates verified frim market and found lowest.

Junior Engineer Assistant Engineer Executive Engineer

Maint. Division No. 1(Civil) Maint. Division No. 1(Civil) Maint. Division No. 1(Civil)
P.W.D. Lucknow. P.W.D. Lucknow. P.W.D. Lucknow.
 ANALYSIS OF RATES

Reference from CPWD Analysis of rate 2013 Vol-II item No. 9.21.2 Page No. 386
Supply and fixing ISI marked 32mm thick flush door shutter commercial quality including fixing of
wooden cleat of stoppers and including fixing and adjustment of hinges bolt, locks handles
complete work (fitting necessary screws to be paid seperatly)

S.No. Description Unit Quantity Rate Rs. Cost Rs.Remarks

Details of cost for 2.2sqm
Material
Block board construction flush door with
commercial ply on both faces 30mm thick Sqm 2.20 1150 2530 DSR 2013

Fittings for door 2.2X1.0m = 2.20 sqm

Labour
Carpenter (Average) Day 0.55 337.50 185.63
Beldar Day 0.55 222.00 122.10
Total 2837.73
Add water charges @ 1% 28.38
2866.10
Add for C.P. and overheads @ 15% 429.92
Cost of 2.2 sqm 3296.02
Rate per sqm 1498.19
Say Rs. 1498.00 Per Sqm.

S.No. Description Unit Quantity Rate Rs. Cost Rs.Remarks

Supply of ISI marked oxidise iron doors fitting of
approved quality sliding bolt 250mm long 16mm dia
1No. Tower bolt 200mm long 9mm dia 1 No. 150mm
long 9mm dia 1 No. handle 150mm long 2 No.
complete including supply of all materials, labour,
T&P etc. required for proper completion of the work.

Unit = each
Taking output = 1 door shutter

(a) Material

Sliding bolt 250mm long 16mm dia. each 1.00 80.00 80.00 (S.R)
Tower bolt 200mm long 9mm dia with screw each 1.00 31.00 31.00 (S.R)
Tower bolt 150mm long 9mm dia with screw each 1.00 26.00 26.00 (S.R)
Handle 150mm long with screw each 2.00 21.00 42.00 (S.R)
179.00
(b) Contractor's profit @ 10% (a) 17.90
Cost for each a+b Total Rs. 196.90
Rate for each = (a+b)/1 Say Rs. 196.00 Each

Certified that above mentioned market rates verified frim market and found low

Junior Engineer Assistant Engineer Executive Engineer

Maint. Division No. 1(Civil) Maint. Division No. 1(Civil) Maint. Division No. 1(Civil)
P.W.D. Lucknow. P.W.D. Lucknow. P.W.D. Lucknow.
 ANALYSIS OF RATES

Reference from CPWD Analysis of rate 2013 Vol-II item No. 9.21.2 Page No. 386
Supply and fixing ISI marked 32mm thick flush door shutter commercial quality including fixing of
wooden cleat of stoppers and including fixing and adjustment of hinges bolt, locks handles
complete work (fitting necessary screws to be paid seperatly)

S.No. Description Unit Quantity Rate Rs. Cost Rs. Remarks

Details of cost for 2.2sqm
Material
Block board construction flush door with
commercial ply on both faces 30mm thick Sqm 2.20 1150 2530 DSR 2013

Fittings for door 2.2X1.0m = 2.20 sqm

Labour
Carpenter (Average) Day 0.55 337.50 185.63
Beldar Day 0.55 222.00 122.10
Total 2837.73
Add water charges @ 1% 28.38
2866.10
Add for C.P. and overheads @ 15% 429.92
Cost of 2.2 sqm 3296.02
Rate per sqm 1498.19
Say Rs. 1498.00 Per Sqm.

S.No. Description Unit Quantity Rate Rs. Cost Rs. Remarks

Supply of ISI marked Aluminium doors fitting of
approved quality sliding bolt 250mm long 16mm dia
1 No. Tower bolt 200mm long 9mm dia 1 No. Tower
bolt 150mm long 9mm dia. 1 No. Handle 150mm
long 2 No. complete including supply of all material,
labour etc required for proper completion of the
work.

Unit = each
Taking output = 1 door shutter

(a) Material

Al. Sliding bolt 250mm long 16mm dia. each 1.00 210.00 210.00 (S.R)
Al.Tower bolt 200mm long 9mm dia with each 1.00 64.00 64.00 (S.R)
Al. Tower bolt 150mm long 9mm dia with each 1.00 52.00 52.00 (S.R)
Al.Handle 150mm long with each 2.00 73.00 146.00 (S.R)
472.00
(b) Contractor's profit @ 10% (a) 47.20
Cost for each a+b Total Rs. 519.20
Rate for each = (a+b)/1 Say Rs. 519.00 Each

Certified that above mentioned market rates verified frim market and found lowest.
Remarks

DSR 2013

Remarks
 ANALYSIS OF RATES

Reference from CPWD Analysis of rate 2013 Vol-II item No. 9.21.2 Page No. 386
Supply and fixing ISI marked 32mm thick flush door shutter commercial quality including fixing of
wooden cleat of stoppers and including fixing and adjustment of hinges bolt, locks handles
complete work (fitting necessary screws to be paid seperatly)

S.No. Description Unit Quantity Rate Rs. Cost Rs. Remarks

Details of cost for 2.2sqm
Material
Block board construction flush door with
commercial ply on both faces 30mm thick Sqm 2.20 1150.00 2530.00 DSR 2013
Door skin laminate Sqm 2.20 816.00 1795.20
Fevicol Kg 1.00 240.00 240.00
Masking tape No. 1.00 35.00 35.00

Fittings for door 2.2X1.0m = 2.20 sqm

Labour
Carpenter (Average) Day 1.10 337.50 371.25
(0.55+0.55)
Beldar Day 1.10 222.00 244.20
(0.55+0.55)
Total 5215.65

Add for C.P. and overheads @ 15% 782.35

Cost of 2.2 sqm 5998.00
Rate per sqm 2726.36
Say Rs. 2726.00 Per Sqm.

S.No. Description Unit Quantity Rate Rs. Cost Rs. Remarks

Supply of ISI marked Aluminium doors fitting of
approved quality sliding bolt 250mm long 16mm dia
1 No. Tower bolt 200mm long 9mm dia 1 No. Tower
bolt 150mm long 9mm dia. 1 No. Handle 150mm
long 2 No. complete including supply of all material,
labour etc required for proper completion of the
work.

Unit = each
Taking output = 1 door shutter

(a) Material

Al. Sliding bolt 250mm long 16mm dia. each 1.00 210.00 210.00 (S.R)
Al.Tower bolt 200mm long 9mm dia with each 1.00 64.00 64.00 (S.R)
Al. Tower bolt 150mm long 9mm dia with each 1.00 52.00 52.00 (S.R)
Al.Handle 150mm long with each 2.00 73.00 146.00 (S.R)
472.00
(b) Contractor's profit @ 10% (a) 47.20
Cost for each a+b Total Rs. 519.20
Rate for each = (a+b)/1 Say Rs. 519.00 Each

Certified that above mentioned market rates verified frim market and found lowest.

Junior Engineer Assistant Engineer Executive Engineer

Maint. Division No. 1(Civil) Maint. Division No. 1(Civil) Maint. Division No. 1(Civil)
P.W.D. Lucknow. P.W.D. Lucknow. P.W.D. Lucknow.
Remarks

DSR 2013

Remarks