CPWD Analysis of Rates · New Technologies and Materials
Providing and fixing factory made single extruded WPC (Wood Polymer Composite) solid decorative type 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. WPC to be laminated with PVC foil of minimum 14 microns thick of approved design pasted with hot melt adhesive on both faces of shutter 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)
35 mm thick
- Item number
- 26.88.2
- Analysis basis
- Details of cost for door shutter of size 2.20
- Priced inputs
- 5
- Derived rate
- ₹5,432.85 / sqm
Under the CPWD Delhi Analysis of Rates 2023 (Civil), item 26.88.2 — Providing and fixing factory made single extruded WPC (Wood Polymer Composite) solid decorative type 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. WPC to be laminated with PVC foil of minimum 14 microns thick of approved design pasted with hot melt adhesive on both faces of shutter 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) 35 mm thick — is derived from 5 priced inputs for door shutter and works out to ₹5,432.85 per sqm after water charges, GST, CPOH and cess. The full build-up is below.
- sqm.
- For pasting PVC laminated foil to door shutter and fixing door shutter at position
| Code | Input | Unit | Quantity | Rate (INR) | Amount (INR) |
|---|---|---|---|---|---|
| 5755 | Factory made single extruded WPC (Wood Polymer Composite) solid plain flush door shutter 35 mm thickMaterial | sqm | 2.2 | 3,350.00 | 7,370.00 |
| 5761 | PVC laminated foil of minimum thickness of 14 microns of approved designMaterial | sqm | 4.4 | 130.00 | 572.00 |
| 9977 | Carriage of door shutterMaterial | L.S. | 29.64 | 2.27 | 67.28 |
| 0156 | Carpenter (average)Labour | day | 0.2 | 857.00 | 171.40 |
| 0114 | BeldarLabour | day | 0.3 | 736.00 | 220.80 |
- TOTAL
- 8,401.48
- Add 1 % Water charges on “W”
- 84.01
- TOTAL
- 8,485.49
- Add GST on “X” (multiplying factor 0.2127)
- 1,804.86
- TOTAL
- 10,290.35
- Add 15% CPOH on “Y”
- 1,543.55
- TOTAL
- 11,833.90
- Add Cess @ 1% on “Z”
- 118.34
- Cost of 2.20 sqm.
- 11,952.24
- Cost of 1 sqm.
- 5,432.84
- Say
- 5,432.85
From the CPWD Delhi Analysis of Rates 2023 (Civil), Volumes I & II, printed page 2038. 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. Arched reads the tender, maps it to the applicable schedule, and flags where the numbers are exposed before submission.
See how estimation works