CPWD Analysis of Rates · New Technologies and Materials
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-InCharge. (Note: stainless steel piano hinges/soft close clip on concealed hinges and necessary S.S screws shall be paid separately)
25 mm thick
- Item number
- 26.89.2
- Analysis basis
- Details of cost for 25 mm thick WPC board
- Priced inputs
- 6
- Derived rate
- ₹3,889.15 / sqm
Under the CPWD Delhi Analysis of Rates 2023 (Civil), item 26.89.2 — 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-InCharge. (Note: stainless steel piano hinges/soft close clip on concealed hinges and necessary S.S screws shall be paid separately) 25 mm thick — is derived from 6 priced inputs for 25 mm and works out to ₹3,889.15 per sqm after water charges, GST, CPOH and cess. The full build-up is below.
- for cupboard shutter of size 2.0x1.08 metre
- = 2.16 sqm
| Code | Input | Unit | Quantity | Rate (INR) | Amount (INR) |
|---|---|---|---|---|---|
| 5757 | Factory made single extruded WPC (Wood Polymer Composite) solid plain white colored board of 25 mm thickMaterial | sqm | 2.16 | 2,430.00 | 5,248.80 |
| 5761 | PVC laminated foil of minimum thickness of 14 microns of approved designMaterial | sqm | 2.16 | 130.00 | 280.80 |
| 9977 | Carriage of boardMaterial | L.S. | 5 | 2.27 | 11.35 |
| 9999 | SundriesMaterial | L.S. | 20 | 2.27 | 45.40 |
| 0156 | Carpenter (average)Labour | day | 0.2 | 857.00 | 171.40 |
| 0114 | BeldarLabour | day | 0.2 | 736.00 | 147.20 |
- 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
From the CPWD Delhi Analysis of Rates 2023 (Civil), Volumes I & II, printed page 2039. 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