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

Supplying, fitting and fixing 50 mm thick rock/glass wool padding
Break-up for panel: 1 x 12'-0" x 10'-0" = 120 sft. area
1. Glass wool in/c 5% wastage 126 sft. @ 173 per sft. = 21798
2. Rubber gum (30 gm per sft.) 3.6 kg. @ 500 Per kg. = 1800
3. Wire net in/c 5% wastage 126 sft. @ 14 per sft. = 1764
4. Nails L.S. = 35
5. Fitting, fixing 120 sft. @ 17.14 Per sft. = 2056.8
6. Tools and plant etc. L.S. = 62.5
Total = 27516.3
Profit 0.1 = 2751.63
Overhead 0.035 = 963.07
= 31231
Add VAT with adjustment factor 1.04712 0.045 = 1471.62
Grand total = 32702.62
Rate per sft. = 272.52
Rate per sqm. = 2933.41
Say 2933 .00 per sqm.