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

Supplying, fitting and fixing of aluminium fixed louver (S.S. colour)
Considering 1 No. fixed louver
Considering 4'-0" x 2'-3"= 9 sft. of work
(A) Cost aluminium sections:
1. 76.00 mm, 38.10 mm wall frame
of 1.5 mm thick
2 x 4'-0"= 8 rft.
2 x 2'-3"= 4.5 rft.
= 12.5 rft. @ 65 Per rft. = 812.5
2. 55.02 mm, 37.39 mm louver section
of 1.2 mm thick
2 x 9 x 4'-0"= 72 rft. @ 27 Per rft. = 1944
3. 39.67 mm, 15.06 mm louver outer
section of 1.20 mm thick
2 x 2'-3"= 4.5 rft. @ 32 Per rft. = 144
= 2900.5
Cutting wastage 0.03 = 87.02
Total (A) = 2987.52
(B) Cost of accessories:
(1) Machineries charges L.S. = 150
(2) Bolts & nuts L.S. = 120
Sub total (B) = 270
(C) Labour charge for fabrication, assembling and fitting-fixing in position
(1) Skilled technician 0.33 No. @ 400 each = 132
(2) Semi- skilled technician 0.33 No. @ 250 each = 82.5
(3) Tools and plant, sundries etc. L.S. = 90
Sub total (C) = 304.5
Total (A+B+C) = 3562.02
Profit 0.1 = 356.2
Overhead 0.035 = 124.67
= 4042.89
Add VAT with adjustment factor 1.04712 0.045 = 190.5
Grand total = 4233.39
Rate Per sft. = 470.38
Rate per sqm. = 5063.17
Say, 5063 .00 Per sqm.