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

Supplying, fitting & fixing 25mm thick wooden fly proof wire netting window shutter (double shutter).
Considering 1 unit wire netting shutter
For 2'-8" x 4'-2"= 11.13 sft. of work
Chittagong teak wood:
(a) Cost of wood:
Wood req.: Same as 97(a) 0.813 cft. @ 3600 Per cft. = 2926.8
(b) Cost of fittings Same as item No. 97(a) = 798
(c) Cost of wire net Same as item No. 97(a) = 124.11
(d) Labour cost Same as item No. 97(a) = 736.61
Total = 4585.52
Profit 0.1 = 458.55
Overhead 0.035 = 160.49
= 5204.56
Add VAT with adjustment factor 1.04712 0.045 = 245.24
Grand total = 5449.8
Rate per sft. = 489.65
Rate per sqm. = 5270.59
Say, 5271 .00 Per sqm.