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

Wood varnishing with varnish (Yacht)
Considering 100 sft. of work
1. Sand paper 4 Nos. @ 3.5 each = 14
2. Markin cloth 0.5 yard. @ 10 Per yard = 5
3. Painter 1 Nos. @ 300 each = 300
4. Ordinary labour 1 Nos. @ 150 each = 150
5. Scaffolding, sundries, T & P etc. L.S. = 45
6. Cost of varnish: Yacht 1 litre @ 210 Per litre = 210
7. Thinner 0.91 litre @ 105 Per litre = 95.55
Total = 819.55
Profit 0.1 = 81.96
Overhead 0.035 = 28.68
= 930.19
Add VAT with adjustment factor 1.04712 0.045 = 43.83
Grand total = 974.02
Rate per sft. = 9.74
Rate per sqm. = 104.84
Say, 105 .00 Per sqm.