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

Supplying, fitting and fixing of fixed fan light (silver 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. @ 27 Per rft = 135
2. 76.20 mm, 38.10 mm bottom cover
of 1.5 mm thick
1 x 5'-0"= 5 rft. @ 86 Per rft = 430
3. 57.15 mm, 15.80 mm grouve cover
of 1.5 mm thick
1 x 2'-3"= 2.25 rft. @ 40 Per rft = 90
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. @ 86 Per rft = 1010.5
= 1665.5
Cutting wastage 0.03 = 49.97
Sub total (A) = 1715.47
(B) Cost of accessories:
(1) Neoprene 40 rft. @ 2 Per rft = 80
(2) Bolts & nuts L.S. = 133.33
Sub total (B) = 213.33
(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) = 2343.8
Profit 0.1 = 234.38
Overhead 0.035 = 82.03
= 2660.21
Add VAT with adjustment factor 1.04712 0.045 = 125.35
Grand total = 2785.56
Rate Per sft. = 247.61
Rate per sqm. = 2665.27
Say, 2665 .00 Per sqm.