CPWD Analysis of Rates · Cladding Work
Providing 50x50x50 mm 2nd class teak wood plugs including cutting brick work and fixing in cement mortar 1:3 (1 cement : 3 fine sand) and making good the walls etc
- Item number
- 8.23
- Analysis basis
- Details of cost for 100 Nos.
- Priced inputs
- 5
- Derived rate
- ₹40.85 / no
Under the CPWD Delhi Analysis of Rates 2023 (Civil), item 8.23 — Providing 50x50x50 mm 2nd class teak wood plugs including cutting brick work and fixing in cement mortar 1:3 (1 cement : 3 fine sand) and making good the walls etc — is derived from 5 priced inputs for 100 Nos and works out to ₹40.85 per no after water charges, GST, CPOH and cess. The full build-up is below.
- Teak wood (2nd class)
- 100x(50x50x50)mm = 0.0125cum
- Total = 0.0138 cum. Say 14 cudm.
- Add wastage @ 10% = 0.0013 cum.
| Code | Input | Unit | Quantity | Rate (INR) | Amount (INR) |
|---|---|---|---|---|---|
| 1189 | Second class teak wood in scantlingMaterial | cudm | 1.4 | 776.00 | 1,086.40 |
| Rate as per Item Number 3.3 of SH: MortarsRate as per item 3.3Sub-analysis | cum | 0.002 | 4,379.05 | 8.76 | |
| 0112 | Carpenter 2nd classLabour | day | 0.75 | 816.00 | 612.00 |
| 0124 | Mason 2nd classMason 2nd classLabour | day | 0.75 | 816.00 | 612.00 |
| 0114 | BeldarLabour | day | 0.75 | 736.00 | 552.00 |
- TOTAL
- 2,871.16
- Add 1 % Water charges on “W”
- 28.71
- TOTAL
- 2,899.87
- Add GST on “X” (multiplying factor 0.2127)
- 616.80
- TOTAL
- 3,516.67
- Add 15% CPOH on “Y”
- 527.50
- TOTAL
- 4,044.17
- Add Cess @ 1% on “Z”
- 40.44
- Cost of 100 nos.
- 4,084.61
- Cost of 1 no.
- 40.85
- Say
- 40.85
From the CPWD Delhi Analysis of Rates 2023 (Civil), Volumes I & II, printed page 420. 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