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

Supplying, fitting & fixing 38 mm thick seasoned wooden glazed door shutter
For 1 No. glazed door shutter
Considering 2 x 2'-7.25" x 6'-10"= 35.57 sft. of work
For Silkarai wood
(a) Cost of wood
Style: 2 x 7'-0" x 6.25" x 1.75"= 1.063 cft.
Rail: 2 x 2'-9" x 6.25" x 1.75" = 0.418 cft.
Bit: 2 x 5'-10" x 0.75" x 0.75" = 0.046 cft.
Bit: 2 x 1'-9" x 0.75" x 0.75" = 0.014 cft.
Wood for one panel= 1.541 cft.
Wood for two panels= 3.082 cft. @ 1800 Per cft. = 5547.6
(b) Cost of 5 mm thick glass
2 x 7'-0" x 2'-0"= 28 sft. @ 50 Per sft. = 1400
(c) Fittings:
(i) 2" best quality round lock 1 No. @ 450 each = 450
(ii) 10" long & 1/2" dia tower bolt 2 Nos. @ 25 each = 50
(iii) 4" long iron hinges 8 Nos. @ 57 each = 456
(iv) Nickle plated handle 2 Nos. @ 35 each = 70
(v) Screws 8 dzn. @ 12 each = 96
(vi) Hinged cleats & buffer block 1 set @ 45 Per set = 45
Total of (C) = 1167
(d) Labour for making & fitting fixing
(i) Carpenter 6 Nos. @ 300 each = 1800
(ii) Carpenter helper 6 Nos. @ 200 each = 1200
(iii) Glass cutting, fitting etc. complete
in/c cost of putty for 28 sft. @ 8 Per sft. = 224
Total of (D) = 3224
Total (A+B+C+D) = 11338.6
Profit 0.1 = 1133.86
Overhead 0.035 = 396.85
= 12869.31
Add VAT with adjustment factor 1.04712 0.045 = 606.41
Grand total = 13475.72
Rate per sft. = 378.85
Rate per sqm. = 4077.94
Say, 4078 .00 Per sqm.