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-InCharge. (Note: stainless steel butt hinges and necessary S.S screws shall be paid separately)
- Item number
- 26.87.1
- Analysis basis
- door shutter
- Priced inputs
- 4
- Derived rate
- ₹4,346.70/ SQM
Under the CPWD Delhi Analysis of Rates 2023 (Civil), item 26.87.1 (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-InCharge. (Note: stainless steel butt hinges and necessary S.S screws shall be paid separately) 30 mm thick) is derived from 4 priced inputs for door shutter and works out to ₹4,346.70 per sqm after water charges, GST, CPOH and cess. The full build-up is below.
- sqm.
- For fixing shutter
| Code | Type | Input | Unit | Quantity | Rate (INR) | Amount (INR) |
|---|---|---|---|---|---|---|
| 5754 | MAT | Factory made single extruded WPC (Wood Polymer Composite) solid plain flush door shutter 30mm thickFactory made single extruded WPC (Wood Polymer Composite) solid plain flush door shutter 30 mm thick | sqm | 2.2 | 2,880.00 | 6,336.00 |
| 9977 | MAT | Carriage of door shutter | L.S. | 29.64 | 2.27 | 67.28 |
| 0156 | LAB | Carpenter (average) | day | 0.2 | 857.00 | 171.40 |
| 0114 | LAB | Beldar | day | 0.2 | 736.00 | 147.20 |
- TOTAL
- 6,721.88
- Add 1 % Water charges on “W”
- +67.22
- TOTAL
- 6,789.10
- Add GST on “X” (multiplying factor 0.2127)
- +1,444.04
- TOTAL
- 8,233.14
- Add 15% CPOH on “Y”
- +1,234.97
- TOTAL
- 9,468.11
- Add Cess @ 1% on “Z”
- +94.68
- Cost of 2.20 sqm.
- 9,562.79
- Cost of 1 sqm.
- 4,346.72
- SAY
- ₹4,346.70
- 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
- 2036
From the CPWD Delhi Analysis of Rates 2023 (Civil), Volumes I & II, printed page 2036. 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.