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

Supplying, fitting and fixing of 12 mm thick B.T. veneered board in walling.
Consider 1 No. panel
Consider 12'-0" x 10'-0"= 120 sft. of work
a) Cost of materials
(i) Garjan wood:
batten: 7 x 10'-0" x 3" x 1.5"= 2.19 cft.
6 x 12'-0" x 3.25" x 1.5"= 2.25 cft.
= 4.44 cft.
Add wastage 5%= 0.22 cft.
= 4.66 cft. @ 1300 Per cft. = 6058
(ii) Cost of 12 mm B.T. veneered board:
12'-0" x 10'-0"= 120 sft.
Add wastage 5%= 6 sft.
= 126 sft. @ 84 Per sft. = 10584
(iii) Cost of M.S. clamps, wooden block, screws,
nails etc. (10% of cost of wooden frame) = 605.8
(b) Cost of fitting, fixing, cutting to sizes, levelling, finishing, scaffolding
(i) Carpenter 6 Nos. @ 300 each = 1800
(ii) Carpenter helper 6 Nos. @ 200 each = 1200
(c) Local carriage L.S = 75
(d) French polishing 120 sft. @ 1394.4 Per % sft. = 1673.28
Total = 21996.08
Profit 0.1 = 2199.61
Overhead 0.035 = 769.86
= 24965.55
Add VAT with adjustment factor 1.04712 0.045 = 1176.39
Grand total = 26141.94
Rate per sft. = 217.85
Rate per sqm = 2344.94
Say, 2345 .00 Per sqm.