CPWD Analysis of Rates · Repairs to Buildings
Supplying and fixing new wooden fillets wherever necessary
2nd class teak wood fillets
- Item number
- 14.8.1
- Analysis basis
- Details of cost for 10 metres length
- Priced inputs
- 5
- Derived rate
- ₹77.70 / metre
Under the CPWD Delhi Analysis of Rates 2023 (Civil), item 14.8.1 — Supplying and fixing new wooden fillets wherever necessary: 2nd class teak wood fillets — is derived from 5 priced inputs for 10 metres and works out to ₹77.70 per metre after water charges, GST, CPOH and cess. The full build-up is below.
- 10.00x0.01x0.01 = 1.00 cudm
- Total = 1.15 cudm
- Add 15% wastage = 0.15 cudm
| Code | Input | Unit | Quantity | Rate (INR) | Amount (INR) |
|---|---|---|---|---|---|
| 1190 | Second class teak wood in planksMaterial | 10 cudm | 0.115 | 791.00 | 90.97 |
| 9999 | NailsMaterial | L.S. | 26.91 | 2.27 | 61.09 |
| 0112 | Carpenter 2nd classLabour | day | 0.25 | 816.00 | 204.00 |
| 0114 | BeldarLabour | day | 0.25 | 736.00 | 184.00 |
| 9999 | SundriesMaterial | L.S. | 2.73 | 2.27 | 6.20 |
- TOTAL
- 546.26
- Add 1 % Water charges on “W”
- 5.46
- TOTAL
- 551.72
- Add GST on “X” (multiplying factor 0.2127)
- 117.35
- TOTAL
- 669.07
- Add 15% CPOH on “Y”
- 100.36
- TOTAL
- 769.43
- Add Cess @ 1% on “Z”
- 7.69
- Cost of 10.00 metre
- 777.12
- Cost of 1.00 metre
- 77.71
- Say
- 77.70
From the CPWD Delhi Analysis of Rates 2023 (Civil), Volumes I & II, printed page 1046. 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