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 local Sal wood
(a) Cost of wood 1.1907 cft. @ 1300 Per cft. = 1547.91
(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 = 2122.91
Profit 0.1 = 212.29
Overhead 0.035 = 74.3
= 2409.5
Add VAT with adjustment factor 1.04712 0.045 = 113.54
Grand total = 2523.04
Rate per cft = 2224.9
Rate per cum. = 78572.34
Say 78572 .00 Per cum.