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 shutter
Considering 5'-0" x 2'-9" = 13.75 sft. (double leaf)
For Chittagong teak 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. @ 3600 Per cft. = 5641.2
Total = 7325.36
Profit 0.1 = 732.54
Overhead 0.035 = 256.39
= 8314.29
Add VAT with adjustment factor 1.04712 0.045 = 391.77
Grand total = 8706.06
Rate per sft. = 633.17
Rate per sqm. = 6815.44
Say, 6815 .00 Per sqm.