38 mm thick wood block flooring of first class teak wood laid over 25 mm thick leveling layer of cement concrete 1:2:4 (1 cement : 2 coarse sand : 4 graded stone aggregate 10 mm nominal size) to be paid separately, coated with a thin layer of hot bitumen penetration 80/25 (blown type) @ 2.45 kg per sqm, including fixing blocks in position after dipping in hot bitumen (blown type) up to half depth, planed, levelled smooth and finished complete
- Item number
- 11.34
- Analysis basis
- Details of cost for 10sqm.
- Priced inputs
- 8
- Derived rate
- ₹12,020.45
Under the CPWD Delhi Analysis of Rates 2023 (Civil), item 11.34 (38 mm thick wood block flooring of first class teak wood laid over 25 mm thick leveling layer of cement concrete 1:2:4 (1 cement : 2 coarse sand : 4 graded stone aggregate 10 mm nominal size) to be paid separately, coated with a thin layer of hot bitumen penetration 80/25 (blown type) @ 2.45 kg per sqm, including fixing blocks in position after dipping in hot bitumen (blown type) up to half depth, planed, levelled smooth and finished complete) is derived from 8 priced inputs and works out to ₹12,020.45 after water charges, GST, CPOH and cess. The full build-up is below.
- Bitumen blown type
- i) For bed layer @ 2.45kg/sqm. =
- 2.45kg+
- ii) For dipping blocks L.S. = 2.00Kg.
- Total for 10sqm = 10X4.45kg = 44.5 kg
| Code | Type | Input | Unit | Quantity | Rate (INR) | Amount (INR) |
|---|---|---|---|---|---|---|
| 0313 | MAT | Blown type petroleum bitumen of penetration 85/25 of approved quality | tonne | 0.044 | 38,250.00 | 1,683.00 |
| 1187 | MAT | First class teak wood in scantling | 10 cudm | 41.8 | 880.00 | 36,784.00 |
| 0111 | LAB | Carpenter 1st class | day | 17.5 | 897.00 | 15,697.50 |
| 0114 | LAB | Beldar | day | 22.5 | 736.00 | 16,560.00 |
| 0115 | LAB | Coolie | day | 15 | 736.00 | 11,040.00 |
| 0130 | LAB | Mistry | day | 1 | 897.00 | 897.00 |
| 9999 | MAT | Sundries such as fuel, kerosene oil, | — | — | — | |
| OTHER | sand paper etc. | L.S. | 807.3 | 2.27 | 1,832.57 |
- TOTAL
- 84,494.07
- Add 1 % Water charges on “W”
- +844.94
- TOTAL
- 85,339.01
- Add GST on “X” (multiplying factor 0.2127)
- +18,151.61
- TOTAL
- 1,03,490.62
- Add 15% CPOH on “Y”
- +15,523.59
- TOTAL
- 1,19,014.21
- Add Cess @ 1% on “Z”
- +1,190.14
- Cost for 10 sqm.
- 1,20,204.35
- Cost for 1 sqm.
- 12,020.44
- SAY
- ₹12,020.45
- PUBLISHED BY
- Central Public Works Department (CPWD)
- EDITION
- DAR 2023 · Delhi
- EFFECTIVE
- 2023-09-14Both volumes are dated 14 September 2023 on their title pages.
- RETRIEVED
- 2026-09-08
- GST
- 18%, added in each item's build-up
- PRINTED PAGE
- 806
From the CPWD Delhi Analysis of Rates 2023 (Civil), Volumes I & II, printed page 806. For 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. We can do this for you: send the tender and we return a priced BOQ on the applicable schedule, with rate build-ups and an engineer's sign-off.