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 Teak chambal wood
(a) Fittings in/c glass panes: Same as item No. 12.12.1 = 659.16
(b) Labour: Same as item No. 12.12.1 = 1025
(c) Cost of wood:
Wood req: Same as 12.12.1 1.567 cft. @ 2500 Per cft. = 3917.5
Total = 5601.66
Profit 0.1 = 560.17
Overhead 0.035 = 196.06
= 6357.89
Add VAT with adjustment factor 1.04712 0.045 = 299.59
Grand total = 6657.48
Rate per sft. = 484.18
Rate per sqm. = 5211.71
Say, 5212 .00 Per sqm.