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

Supplying, fitting & fixing 25 mm / 1" thick wood batten door & window
shutters with 3" x 1" Z- battens fitted with iron screws etc.
For 1 No. shutter
Considering 6'-9" x 3'-7"= 24.18 sft. of work
For Kathal wood
(a) Fittings:
(i) 10" long & 1/2" dia tower bolt 1 Nos. @ 25 each = 25
(ii) 8" socket bolt 1 Nos. @ 20 each = 20
(iii) 4" long iron hinges 6 Nos. @ 57 each = 342
(iv) 2.5" dia iron rings 2 Nos. @ 10 each = 20
(v) Screws 6 dzn. @ 12 dzn. = 72
(vi) Hinged cleats & buffer block 1 set @ 45 Per set = 45
Total of (A) = 524
(b) Labour for making & fitting fixing
(i) Carpenter 2.5 Nos. @ 300 each = 750
(ii) Carpenter helper 3.5 Nos. @ 200 each = 700
Total of (B) = 1450
(c) Cost of wood
1 x 6'-9" x 3'-9" x 1.25"= 2.637 cft.
2 x 3 x 1'-9" x 1.25" = 0.296 cft.
2 x 2 x 3'-6" x 3.25" x 1.25" = 0.395 cft.
= 3.328 cft. @ 1500 Per cft. = 4992
Total (A+B+C) = 6966
Profit 0.1 = 696.6
Overhead 0.035 = 243.81
= 7906.41
Add VAT with adjustment factor 1.04712 0.045 = 372.55
Grand total = 8278.96
Rate Per sft. = 342.39
Rate Per sqm. = 3685.49
Say, 3685 .00 Per sqm.