CPWD Analysis of Rates · Cladding Work
Providing and fixing specified wood frame work consisting of battens 50x25mm fixed with rawl plug and drilling necessary holes for rawl plug etc. including priming coat complete
Kiln seasoned and chemically treated hollock wood
- Item number
- 8.27.1
- Analysis basis
- Details of cost for 500 no. battens of size
- Priced inputs
- 7
- Derived rate
- ₹1,87,277.65 / cum
Under the CPWD Delhi Analysis of Rates 2023 (Civil), item 8.27.1 — Providing and fixing specified wood frame work consisting of battens 50x25mm fixed with rawl plug and drilling necessary holes for rawl plug etc. including priming coat complete Kiln seasoned and chemically treated hollock wood — is derived from 7 priced inputs for 500 no and works out to ₹1,87,277.65 per cum after water charges, GST, CPOH and cess. The full build-up is below.
- 500cmx50mmx25mm = 3125 cudm=3.125 cum
- Hollock wood- 500x5.00x0.50x0.025 = 3125 cum
- Total = 3.281 cum Say 3300 cudm.
- Painting with ready mixed priming coat on
- ground 500x5.00x0.15 m =375 sqm
- Add wastage @ 5% = 0.156 cum.
| Code | Input | Unit | Quantity | Rate (INR) | Amount (INR) |
|---|---|---|---|---|---|
| 2505 | Hollock wood in planksMaterial | cudm | 330 | 409.00 | 1,34,970.00 |
| 0111 | Carpenter 1st classLabour | day | 100 | 897.00 | 89,700.00 |
| 0114 | BeldarLabour | day | 25 | 736.00 | 18,400.00 |
| 9999 | SundriesMaterial | L.S. | 676 | 2.27 | 1,534.52 |
| Rate as per item no 13.85.1 of SH : FinishingRate as per item 13.85.1Sub-analysis | sqm | 375 | 70.35 | 26,381.25 | |
| 7048 | Rawl plug 50 mm (designation 10 no.)Rawl plug 50 mm (designation 10)Material | each | 5,500 | 24.00 | 1,32,000.00 |
| 9999 | Labour for drilling holes, steel tape, sundries etc.Material | L.S. | 7,150 | 2.27 | 16,230.50 |
- TOTAL
- 4,19,216.27
- Add 1 % Water charges on “W-A”
- 3,928.35
- TOTAL
- 4,23,144.62
- Add GST on “X-A” (multiplying factor 0.2127)
- 84,391.57
- TOTAL
- 5,07,536.19
- Add 15% CPOH on “Y-A”
- 72,173.24
- TOTAL
- 5,79,709.43
- Add Cess @ 1% on “Z-A”
- 5,533.28
- Cost of 3.125 cum
- 5,85,242.71
- Cost of 1 cum.
- 1,87,277.67
- Say
- 1,87,277.65
From the CPWD Delhi Analysis of Rates 2023 (Civil), Volumes I & II, printed page 426. 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