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

Supplying, fitting & fixing steel glazed window shutters with 25 x 25 x 5mm angle section
for chowkat and shutters and 50 x 25 x 5mm T-section for verticals
Considering 1 No. of steel window shutter
For 3'-0" x 4'-6"= 13.5 sft. of work (3 leaves each)
(a) Steel Materials:
(i) 1" x 1" x 3/16" angle (@1.16 Ib per rft.) for frame:-
Horizontal: 2 x 3'-0"= 6 rft.
Vertical: 2 x 3 x 4'-6"= 27 rft.
for clamp: 6 x 0'-6"= 3 rft.
= 36 rft.
Add wastage 5% = 1.8 rft.
= 37.8 rft.
= 43.85 Ibs. @ 29.48 Per Ib. = 1292.7
(ii) 2" x 1" x 3/16" T-section (@ 1.91 Ibs per rft.)
Vertical: 2 x 4'-6"= 9 rft.
Add wastage 5% = 0.45 rft.
= 9.45 rft.
= 18.05 Ibs. @ 29.48 Per Ib. = 532.11
(iii) 1" x 1" x 3/16" angle (@1.14 Ib per rft.) for leaves:-
Vertical: 6 x 4'-4.5"= 26.25 rft.
Horizontal: 3 x 2 x 1'-0"= 6 rft.
= 32.25 rft.
Add wastage 5% = 1.61 rft.
= 33.86 rft.
= 38.6 Ibs. @ 29.48 Per Ib. = 1137.93
(iv) 1" x 1" x 3/16" (@ 1.215 Ib per rft.) Tee for fixing glass panes:
3 x 4 x 1'-0"= 12 rft.
Add wastage 5% = 0.6 rft.
= 12.6 rft.
= 15.31 Ibs. @ 29.48 Per Ib. = 451.34
(v) 1" x 3/16" F.I. bars (@ 0.617 Ib per rft) for outer frame:
Vertical: 2 x 4'-6"= 9 rft.
Horizontal: 2 x 3'-0"= 6 rft.
= 15 rft.
Add wastage 5% = 0.75 rft.
= 15.75 rft.
= 9.72 Ibs. @ 26.76 Per Ib. = 260.11
(vi) 3/4" x 3/16" F.I. bar (@0.478 Ibs per rft.)
Vertical: 3 x 4'-6"= 13.5 rft.
Add wastage 5% = 0.675 rft.
= 14.175 rft.
= 6.78 Ibs. @ 26.76 Per Ib. = 181.43
(b) Fittings
(i) Stopper handle 2 Nos. @ 18 each = 36
(ii) 12" long iron cleats 3 Nos. @ 20 each = 60
(iii) 2" long pin hinges 6 Nos. @ 18 each = 108
(iv) Hand lock 3 Nos. @ 20 each = 60
(c) Workshop charges:
Manufacturing including fabrication, revetting,
welding in/c supply of all necessary
incidental materials 13.5 sft. @ 40 Per sft. = 540
(d) Labour charges
Labour charges for fitting fixing in position finished window shutter and
frames in the building including embeding clamp in
CC (1:2:4) & making grooves and mending
good the damage etc. complete. 1 No. @ 128.12 each = 128.12
(e) Carriage:
Carriage charge for iron materials from market to
workshop & carrying the finished window
from workshop to building site. 1 No. @ 40 each = 40
(f) Glass panes:
(i) 3 mm glass panes in/c wastage etc. 13.5 sft. @ 32 Per sft. = 432
(ii) Fitting fixing of glass panes with necessary
iron pins & pucca putty 13.5 sft. @ 8 Per sft. = 108
Total = 5367.74
Profit 0.1 = 536.77
Overhead 0.035 = 187.87
= 6092.38
Add VAT with adjustment factor 1.04712 0.045 = 287.08
Grand total = 6379.46
Rate per sft. = 472.55
Rate per sqm. = 5086.53
Say, 5087 .00 Per sqm.