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

Supplying, fitting & fixing 1.5" thick wood window shutter, one third glazed & 1.5" thick,
two third both side raised panelling 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 3'-7" x 3'-7"= 12.84 sft. of work (4'-0" x 4'-0" opening)
For Gamari wood
(a) Fittings in/c glass panes: Same as item No. 12.13.1 = 491.08
(b) Labour Same as item No. 12.13.1 = 1025
(c) Cost of wood
Wood req.: Same as 12.13.1 2.627 cft. @ 1500 Per cft. = 3940.5
Total = 5456.58
Profit 0.1 = 545.66
Overhead 0.035 = 190.98
= 6193.22
Add VAT with adjustment factor 1.04712 0.045 = 291.83
Grand total = 6485.05
Rate Per sft. = 505.07
Rate Per sqm. = 5436.57
Say, 5437 .00 Per sqm.