CPWD Analysis of Rates · Cladding Work
Providing and fixing 2nd class teak wood plain lining tongued and grooved, including wooden plugs complete with necessary screws and priming coat on unexposed surface
12 mm thick
- Item number
- 8.25.4
- Analysis basis
- Details of cost of 10 sqm
- Priced inputs
- 8
- Derived rate
- ₹2,423.25 / sqm
Under the CPWD Delhi Analysis of Rates 2023 (Civil), item 8.25.4 — Providing and fixing 2nd class teak wood plain lining tongued and grooved, including wooden plugs complete with necessary screws and priming coat on unexposed surface 12 mm thick — is derived from 8 priced inputs and works out to ₹2,423.25 per sqm after water charges, GST, CPOH and cess. The full build-up is below.
- WoodSecond class teak wood 10x0.012 = 0.12 cum+
- Total = 0.132 cum. Say 132 cudm.
- Priming coat
- Add wastage @ 10% = 0.012 cum.
| Code | Input | Unit | Quantity | Rate (INR) | Amount (INR) |
|---|---|---|---|---|---|
| 1190 | Second class teak wood in planksMaterial | cudm | 13.2 | 791.00 | 10,441.20 |
| 1231 | Extra for selected planks of second class teakwoodMaterial | cudm | 13.2 | 150.00 | 1,980.00 |
| Rate as per item no 8.23 of SH : Cladding WorkRate as per item 8.23Sub-analysis | each | 55 | 40.85 | 2,246.75 | |
| 0111 | Carpenter 1st classLabour | day | 1.08 | 897.00 | 968.76 |
| 0112 | Carpenter 2nd classLabour | day | 0.8 | 816.00 | 652.80 |
| 0114 | BeldarLabour | day | 1.08 | 736.00 | 794.88 |
| Rate as per item no 13.85.1 of SH : FinishingRate as per item 13.85.1Sub-analysis | sqm | 10 | 70.35 | 703.50 | |
| 9999 | Sundries & screws etc.Material | L.S. | 53.82 | 2.27 | 122.17 |
- TOTAL
- 17,910.06
- Add 1 % Water charges on “W-A”
- 149.60
- TOTAL
- 18,059.66
- Add GST on “X-A” (multiplying factor 0.2127)
- 3,213.77
- TOTAL
- 21,273.43
- Add 15% CPOH on “Y-A”
- 2,748.48
- TOTAL
- 24,021.91
- Add Cess @ 1% on “Z-A”
- 210.72
- Cost of 10 sqm.
- 24,232.63
- Cost of 1 sqm.
- 2,423.26
- Say
- 2,423.25
From the CPWD Delhi Analysis of Rates 2023 (Civil), Volumes I & II, printed page 424. 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