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

Supplying, fitting & fixing seasoned wooden glazed ventilator louver shutter
For 1 No. louver shutter
Considering 5'-0" x 2'-8" = 13.35 sft. of work
For Teak chambal wood
(a) Cost of materials
(i) Qty. of wood Same as item 12.9.1 2.627 cft. @ 2500 Per cft. = 6567.5
(ii) 5 mm thick glass: item No. 12.9.1 10.25 sft. @ 50 Per sft. = 512.5
(ii) Cost of nails, screws, bit, putty etc.: L.S. = 28
(b) Labour:
(i) Carpenter 1 Nos. @ 300 each = 300
(ii) Helper to carpenter 1.5 Nos. @ 200 each = 300
Total = 7708
Profit 0.1 = 770.8
Overhead 0.035 = 269.78
= 8748.58
Add VAT with adjustment factor 1.04712 0.045 = 412.24
Grand total = 9160.82
Rate per sft. = 686.2
Rate per sqm. = 7386.26
Say, 7386 .00 Per sqm.