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

Supply and making hand-rails of stair case including necessary moulding
Considering, 1 x 9'-6" x 2.75" x 6.25"= 1.134 cft. of work
For Silkarai / Chickrashi wood
(a) Cost of wood in/c 5% wastage 1.1907 cft. @ 1800 Per cft. = 2143.26
(b) Labour for making rails
(i) Carpenter 0.75 No. @ 300 each = 225
(ii) Carpenter helper 0.5 No. @ 200 each = 100
(c) Fitting, fixing in position in/c corner finishing
(i) Carpenter 0.5 No. @ 300 each = 150
(ii) Carpenter helper 0.5 No. @ 200 each = 100
Total = 2718.26
Profit 0.1 = 271.83
Overhead 0.035 = 95.14
= 3085.23
Add VAT with adjustment factor 1.04712 0.045 = 145.38
Grand total = 3230.61
Rate per cft. = 2848.86
Rate per cum. = 100607.49
Say 100607 .00 Per cum.