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 Chittagong teak wood
(a) Cost of wood 1.1907 cft. @ 3600 Per cft. = 4286.52
(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 = 4861.52
Profit 0.1 = 486.15
Overhead 0.035 = 170.15
= 5517.82
Add VAT with adjustment factor 1.04712 0.045 = 260
Grand total = 5777.82
Rate per cft. = 5095.08
Rate per cum. = 179932.75
Say 179933 .00 Per cum