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

Supplying, fitting & fixing seasoned wooden fixed louver shutter
For 1 No. louver shutter
Considering 5'-0" x 2'-8" = 13.35 sft of work
For Chapalish wood
(a) Cost of wood
Frame: 2 x 5'-0" x 2.75" x 5.25"= 1.003 cft.
Frame: 3 x 2'-9" x 2.75" x 5.25"= 0.827 cft.
In horizontal louver blade: 2" c/c
2 x 12 x 2'-6" x 6.25" x 1"= 2.604 cft.
Bit: 2 x 4 x 2'-3" x 0.5" x 0.5"= 0.031 cft.
= 4.465 cft. @ 1600 Per cft. = 7144
(b) Nails etc. 1.5 kg. @ 70 Per kg. = 105
(c) Labour cost:
Labour charge for making louver frames, cutting grooves, fitting,
fixing horizontal louver blades, fitting wooden bit etc.
(i) Carpenter 1.5 Nos. @ 300 each = 450
(ii) Carpenter helper 1.5 Nos. @ 200 each = 300
Total = 7999
Profit 0.1 = 799.9
Overhead 0.035 = 279.97
= 9078.87
Add VAT with adjustment factor 1.04712 0.045 = 427.8
Grand total = 9506.67
Rate per sft. = 712.11
Rate per sqm. = 7665.15
Say, 7665 .00 Per sqm.