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 cft. (gross)
For Teak Chambal wood
(a) Cost of wood 1.75 cft. @ 2500 Per cft. = 4375
(b) Coaltaring: 2 coats 7.5 sft. @ 5 Per sft. = 37.5
(c) Labour for making
(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. = 60
Total = 4897.5
Profit 0.1 = 489.75
Overhead 0.035 = 171.41
= 5558.66
Add VAT with adjustment factor 1.04712 0.045 = 261.93
Grand total = 5820.59
Rate per cft. = 3880.39
Rate per cum. = 137035.97
Say, 137036 .00 Per cum.