Rate analysis
Providing and fixing factory made single extruded WPC (Wood Polymer Composite) solid board one side white color and other side of board laminted with PVC foil of minimum 14 micron thickness of approved design pasted with hot melt adhesive for cup boards, work stations and bathroom/kitchen cabinet etc. of required sizes 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 piano hinges/soft close clip on concealed 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 piano hinges/soft close clip on concealed hinges and necessary S.S screws shall be paid separately)
DSR rate₹3,889.15per sqm
25 mm thick
- Item code
- 26.89.2
- Sub-head
- SH 26 · NEW TECHNOLOGIES AND
- Unit
- sqm
- Source row
- 4855
Cost components
| Code | Description | Unit | Quantity | Rate | Amount |
|---|---|---|---|---|---|
| Details of cost for 25 mm thick WPC board for cupboard shutter of size 2.0x1.08 metre = 2.16 sqm | |||||
| MATERIAL | |||||
| 5757 | Factory made single extruded WPC (Wood Polymer Composite) solid plain white colored board of 25 mm thick | sqm | 2.16 | ₹2,430.00 | ₹5,248.80 |
| 5761 | PVC laminated foil of minimum thickness of 14 microns of approved design | sqm | 2.16 | ₹130.00 | ₹280.80 |
| 9977 | Carriage of board | L.S. | 5 | ₹2.27 | ₹11.35 |
| 9999 | Sundries | L.S. | 20 | ₹2.27 | ₹45.40 |
| LABOUR | |||||
| 0156 | Carpenter (average) | day | 0.2 | ₹857.00 | ₹171.40 |
| 0114 | Beldar | day | 0.2 | ₹736.00 | ₹147.20 |
Rate build-up
| TOTAL | ₹5,904.95 |
| Add 1 % Water charges on "W" | ₹59.05 |
| TOTAL | ₹5,964.00 |
| Add GST on "X" (multiplying factor 0.2127) | ₹1,268.54 |
| TOTAL | ₹7,232.54 |
| Add 15% CPOH on "Y" | ₹1,084.88 |
| TOTAL | ₹8,317.42 |
| Add Cess @ 1% on "Z" | ₹83.17 |
| Cost of 2.16 sqm. | ₹8,400.59 |
| Cost of 1 sqm. | ₹3,889.16 |
| Say | ₹3,889.15 |