Renewing wooden beams in roofs including making good the holes in walls and painting with oil type wood preservative of approved brand and manufacture complete, including removal of rubbish to the dumping ground, all complete as per direction of Engineer-in-Charge Above 4.00 metres and upto 5.00 metres length
- Item number
- 14.16.2.1
- Analysis basis
- 3750 cudm
- Priced inputs
- 19
- Derived rate
- ₹1,07,320.00/ CUM
Under the CPWD Delhi Analysis of Rates 2023 (Civil), item 14.16.2.1 (Renewing wooden beams in roofs including making good the holes in walls and painting with oil type wood preservative of approved brand and manufacture complete, including removal of rubbish to the dumping ground, all complete as per direction of Engineer-in-Charge Above 4.00 metres and upto 5.00 metres length Sal wood beams) is derived from 19 priced inputs for 3750 cudm and works out to ₹1,07,320.00 per cum after water charges, GST, CPOH and cess. The full build-up is below.
- Consider 10 beam i.e. 3750 cudm.
- 10x0.25 x 0.30m x 5.0m (long) = 3.75 cum
- = 3.83 cum = 3830cudm
- (i) Propping the roof
- 100x100mm salwood battens 1.0 metre long
- 60 nos. x1.0x0.1x0.1 = 600 cudm.
- These materials can be used for 16 times
- hence qty for one operation 1/16= 600/16 =
- 37.50 cudm
- (ii) Taking out the existing beams etc.
- (iii) Renewal
- Materials and Labour
- Painting with oil preservative=
- 10(5.00x1.1 + 2.0x0.25x0.30) = 10x(5.5 +
- 0.15) = 56.5 sqm @ 1 litre/10sqm = 5.65 litre
- Add wastage @ 2% (0.08 cum)
| Code | Type | Input | Unit | Quantity | Rate (INR) | Amount (INR) |
|---|---|---|---|---|---|---|
| 1199 | MAT | Sal wood in scantling | 10 cudm | 3.75 | 600.00 | 2,250.00 |
| 0112 | LAB | Carpenter 2nd class | day | 2.5 | 816.00 | 2,040.00 |
| 0114 | LAB | Beldar | day | 2.5 | 736.00 | 1,840.00 |
| 0155 | LAB | Mason (average) | day | 2.5 | 857.00 | 2,142.50 |
| 0100 | LAB | Bandhani | day | 6.3 | 816.00 | 5,140.80 |
| 0114 | LAB | Beldar | day | 5 | 736.00 | 3,680.00 |
| 1199 | MAT | Sal wood in scantling | 10 cudm | 383 | 600.00 | 2,29,800.00 |
| 0112 | LAB | Carpenter 2nd class | day | 10 | 816.00 | 8,160.00 |
| 0100 | LAB | Bandhani | day | 10 | 816.00 | 8,160.00 |
| 0114 | LAB | Beldar | day | 20 | 736.00 | 14,720.00 |
| 0859 | MAT | Oil type wood preservative | litre | 5.65 | 130.00 | 734.50 |
| 0131 | LAB | Painter | day | 0.8 | 816.00 | 652.80 |
| 0115 | LAB | Coolie | day | 0.8 | 736.00 | 588.80 |
| 9999 | MAT | Sundries | L.S. | 2.6 | 2.27 | 5.90 |
| 9977 | MAT | Carriage | L.S. | 23.4 | 2.27 | 53.12 |
| 9999 | MAT | Brushes | L.S. | 22.1 | 2.27 | 50.17 |
| 9999 | MAT | Making good the holes | L.S. | 206.7 | 2.27 | 469.21 |
| 9999 | MAT | Sundries | L.S. | 331.5 | 2.27 | 752.51 |
| 0302 | MAT | Safeda ballies 125 mm diameter | metre | 37.5 | 44.00 | 1,650.00 |
- TOTAL
- 2,82,890.31
- Add 1 % Water charges on “W”
- +2,828.90
- TOTAL
- 2,85,719.21
- Add GST on “X” (multiplying factor 0.2127)
- +60,772.48
- TOTAL
- 3,46,491.69
- Add 15% CPOH on “Y”
- +51,973.75
- TOTAL
- 3,98,465.44
- Add Cess @ 1% on “Z”
- +3,984.65
- Cost of 3.75 Cum
- 4,02,450.09
- Cost of 1.00 cum
- 1,07,320.02
- SAY
- ₹1,07,320.00
- 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
- 1053
From the CPWD Delhi Analysis of Rates 2023 (Civil), Volumes I & II, printed page 1053. 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.