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

Wood varnishing with varnish (Egg-shell)
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 No. @ 300 each = 300
4. Ordinary labour 1 No. @ 150 each = 150
5. Scaffolding, sundries, T & P etc. L.S. = 45
6. Cost of varnish: Egg-shell 1.33 litre @ 230 Per litre = 305.9
7. Thinner 0.34 litre @ 105 Per litre = 35.7
Total = 855.6
Profit 0.1 = 85.56
Overhead 0.035 = 29.95
= 971.11
Add VAT with adjustment factor 1.04712 0.045 = 45.76
Grand total = 1016.87
Rate per sft. = 10.17
Rate per sqm. = 109.47
Say, 109 .00 Per sqm.