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

Wood works in frame of roof truss and wall plates
Considering 1 cft. of work
For Mehgani wood
(a) Cost of wood in/c 5% wastage 1.05 cft. @ 1350 Per cft. = 1417.5
(b) Coaltering: 2 coats 14 sft. @ 5 Per sft. = 70
(c) Cost of nuts, bolts and nails 1 kg. @ 102 Per kg. = 102
(d) Labour for making, fitting & fixing
(i) Carpenter 0.25 No. @ 300 each = 75
(ii) Carpenter helper 0.25 No. @ 200 each = 50
Total = 1714.5
Profit 0.1 = 171.45
Overhead 0.035 = 60.01
= 1945.96
Add VAT with adjustment factor 1.04712 0.045 = 91.69
Grand total = 2037.65
Rate per cft. = 2037.65
Rate per cum. = 71959.61
Say, 71960 .00 Per cum.