Break Up Details (Don's use Rate, its PWD rate 2008)

Supply and making door and window frames with seasoned wood
Considering 1 No. door frame
Considering for door size: 3'-4" x 7'-0"
Wood reqd.: (2 x 7'-0" + 3'-4") x 0'-2.5" x 0'-5" =1.5 cft. (finished)
= (2 x 7'-0" + 3'-6") x 0'-2.75" x 0'-5.25" = 1.75 (gross)
Garjan/Jam wood
(a) Cost of wood 1.75 cft. @ 1300 Per cft. = 2275
(b) Coaltaring: 2 coats
1 x (2 x 7'-2.5" + 3'-4") x 0'-5"= 7.5 sft @ 5 Per sft. = 37.5
(c) Labour for making frame =
(i) Carpenter 0.75 No. @ 300 each = 225
(ii) Carpenter helper 1 No. @ 200 each = 200
(d) Labour for fitting, fixing in position L.S. = 100
Total = 2837.5
Profit 0.1 = 283.75
Overhead 0.035 = 99.31
= 3220.56
Add VAT with adjustment factor 1.04712 0.045 = 151.75
Grand total = 3372.31
Rate per cft. = 2248.21
Rate per cum. = 79395.54
Say, 79396 .00 Per cum.