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

Supplying, fitting and fixing of fixed fan light (bronze colour)
Considering 1 No. fan-light
Considering 5'-0" x 2'-3"= 11.25 sft. of work
(A) Cost aluminium sections:
1. 17.40 mm, 31.78 mm bottom cover
of 1.5 mm thick
1 x 5'-0"= 5 rft. @ 28 Per rft = 140
2. 76.20 mm, 38.10 mm bottom cover
of 1.5 mm thick
1 x 5'-0"= 5 rft. @ 87 Per rft = 435
3. 57.15 mm, 15.80 mm grouve cover
of 1.5 mm thick
1 x 2'-3"= 2.25 rft. @ 41 Per rft = 92.25
4. 76.20 mm, 16 mm, 38.10 mm top &
side of 1.5 mm thick
3 x 2'-3"= 6.75 rft.
1 x 5'-0"= 5 rft.
11.75 rft. @ 87 Per rft = 1022.25
= 1689.5
Cutting wastage 0.03 = 50.69
Sub total (A) = 1740.19
(B) Cost of accessories:
(1) Neoprene 68 rft. @ 2 Per rft = 136
(2) Bolts & nuts L.S. = 150
Sub total (B) = 286
(C) Labour charge for fabrication, assembling and fitting-fixing in position
(1) Skilled technician 0.5 No. @ 400 each = 200
(2) Semi- skilled technician 0.5 No. @ 250 each = 125
(3) Tools and plant, sundries etc. L.S. = 90
Sub total (C) = 415
Total (A+B+C) = 2441.19
Profit 0.1 = 244.12
Overhead 0.035 = 85.44
= 2770.75
Add VAT with adjustment factor 1.04712 0.045 = 130.56
Grand total = 2901.31
Rate Per sft. = 257.89
Rate per sqm. = 2775.93
Say, 2776 .00 Per sqm.