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

(a) Fittings:
(i) 10" long iron tower bolt 1 No. @ 25 each = 25
(ii) 8" socket bolt 1 No. @ 20 each = 20
(iii) 4" long hinges 8 No. @ 57 each = 456
(iv) Nickle plated handle 2 No. @ 35 each = 70
(v) Iron screws 5 dzn. @ 12 dzn = 60
(vi) Hinged cleats & buffer block 1 set @ 45 Per set = 45
Total of ( A) = 676
(b) Labour
(i) Carpenter 0.25 Nos. @ 300 each = 75
(ii) Carpenter helper 0.5 Nos. @ 200 each = 100
Total of ( B) 175
(c) Cost of shutter: 36 mm thick
& 400 kg/cum 20.5 sft. @ 252 Per sft. = 5166
Total (A+B+C) = 6017
Profit 0.1 = 601.7
Overhead 0.035 = 210.6
= 6829.3
Add VAT with adjustment factor 1.04712 0.045 = 321.8
Grand total = 7151.1
Rate per sft. = 348.83
Rate per sqm. = 3754.81
Say, 3755 .00 Per sqm.