Rate analysis
Providing and fixing factory made single extruded WPC (Wood Polymer Composite) solid plain flush door shutter of required size comprising of virgin polymer of K value 58-60 (Suspension Grade), calcium carbonate and natural fibers (wood powder/ rice husk/wheat husk) and non toxic additives (maximum toxicity index of 12 for 100 gms) having minimum density of 650 kg/cum and screw withdrawal strength of 1800 N (Face) & 900 N (Edge), minimum compressive strength 50 N/mm2, modulus of elasticity 850 N/mm2 and resistance to spread of flame of Class A category with property of being termite/borer proof, water/moisture proof and fire retardant and fixing with stainless steel butt hinges of required size with necessary full body threaded star headed counter sunk S.S screws, all as per direction of Engineer-In- Charge. (Note: stainless steel butt hinges and necessary S.S screws shall be paid separately)
DSR rate₹5,015.35per sqm
35 mm thick
- Item code
- 26.87.2
- Sub-head
- SH 26 · NEW TECHNOLOGIES AND
- Unit
- sqm
- Source row
- 4763
Cost components
| Code | Description | Unit | Quantity | Rate | Amount |
|---|---|---|---|---|---|
| Details of cost for door shutter of size 2.20 sqm. | |||||
| MATERIAL | |||||
| 5755 | Factory made single extruded WPC (Wood Polymer Composite) solid plain flush door shutter 35 mm thick | sqm | 2.2 | ₹3,350.00 | ₹7,370.00 |
| 9977 | Carriage of door shutter | L.S. | 29.64 | ₹2.27 | ₹67.28 |
| LABOUR | |||||
| For fixing shutter | |||||
| 0156 | Carpenter (average) | day | 0.2 | ₹857.00 | ₹171.40 |
| 0114 | Beldar | day | 0.2 | ₹736.00 | ₹147.20 |
Rate build-up
| TOTAL | ₹7,755.88 |
| Add 1 % Water charges on "W" | ₹77.56 |
| TOTAL | ₹7,833.44 |
| Add GST on "X" (multiplying factor 0.2127) | ₹1,666.17 |
| TOTAL | ₹9,499.61 |
| Add 15% CPOH on "Y" | ₹1,424.94 |
| TOTAL | ₹10,924.55 |
| Add Cess @ 1% on "Z" | ₹109.25 |
| Cost of 2.20 sqm. | ₹11,033.80 |
| Cost of 1 sqm. | ₹5,015.36 |
| Say | ₹5,015.35 |