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

1/2" thick plain particle board ceiling screwed up with wooden frame for normal room height
Considering a panel of 12' x 16'= 192 sft. of work
(a) Cost of Garjan wood:
(7 x 16' + 9 x 12') x 3" x 2"= 9.17 cft.
Add 5% wastage= 0.46 cft.
9.63 cft. @ 1300 Per cft. = 12519
(b) Cost of 1/2" thick plain particle board
12'-0" x 16'-0"= 192 sft.
Add 5% wastage= 9.6 sft.
201.6 sft. @ 40 Per sft. = 8064
(c) Cost of G.I. wire, rowel plug, nails and screws etc. necessary for
fabricating, hoisting and hanging frame and board
(7.5% of cost of wood and board) = 1543.73
(d) Cost of fitting, fixing, levelling, finishing,
scaffolding etc (upto 3.5 m height)
(i) Carpenter 10 Nos. @ 300 each = 3000
(ii) Carpenter helper 10 Nos. @ 200 each = 2000
(iii) Painting 2 coats over a coat of priming (rate is 50%
more than the normal rate) 192 sft. @ 1441.5 Per %sft. = 2767.68
Total = 29894.41
Profit 0.1 = 2989.44
Overhead 0.035 = 1046.3
= 33930.15
Add VAT with adjustment factor 1.04712 0.045 = 1598.8
Grand total = 35528.95
Rate per sft. = 185.05
Rate per sqm = 1991.88
Say, 1992 .00 Per sqm.