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

Supplying, fitting & fixing 1.5" thick wood glazed window shutter having horizontal &
vertical section of 3.5" x 1.5" and having 1.5" x 1.5" sash bar.
For 1 No. glazed window shutter
Considering 5'-0" x 2'-9" = 13.75 sft. (double leaf)
For Kathal wood
(a) Fittings:
(i) 10" long & 1/2" dia tower bolt 1 Nos. @ 25 each = 25
(ii) 6" socket bolt 1 Nos. @ 20 each = 20
(iii) 3" long iron hinges 4 Nos. @ 42.75 each = 171
(iv) Nickle plated handle 1 Nos. @ 35 each = 35
(v) 9" long catch hook 2 Nos. @ 15 each = 30
(vi) Screws 3.5 dzn. @ 12 dzn. = 42
(vii) 3 mm glass pan: 14 x 10" x 8" = 7.78 sft.
Add wastage 10%= 0.78 sft.
8.56 sft. @ 32 Per sft. = 273.92
(viii) Fitting fixing of glass pans with
necessary iron pins & pucca putty 7.78 sft. @ 8 Per sft. = 62.24
Total of (A) = 659.16
(b) Labour
(i) Carpenter 1.75 Nos. @ 300 each = 525
(ii) Carpenter helper 2.5 Nos. @ 200 each = 500
Total of (B) = 1025
(c) Cost of wood
Vertcal: 4 x 5'-0" x 3.75" x 1.75"= 0.911 cft.
Horizontal: 4 x 1'-6" x 3.75" x 1.75" = 0.273 cft.
Sash: 2 x 6 x 1'-6" x 1.75" x 1.75" = 0.383 cft.
= 1.567 cft. @ 1500 Per cft. = 2350.5
Total (A+B+C) = 4034.66
Profit 0.1 = 403.47
Overhead 0.035 = 141.21
= 4579.34
Add VAT with adjustment factor 1.04712 0.045 = 215.78
Grand total = 4795.12
Rate per sft. = 348.74
Rate per sqm. = 3753.84
Say, 3754 .00 Per sqm.