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 Chapalish 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. @ 1600 Per cft. = 4203.2
Total = 5719.28
Profit 0.1 = 571.93
Overhead 0.035 = 200.17
= 6491.38
Add VAT with adjustment factor 1.04712 0.045 = 305.88
Grand total = 6797.26
Rate per sft. = 529.38
Rate per sqm. = 5698.25
Say, 5698 .00 Per sqm.