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

Supplying, fitting and fixing of 4 mm thick Aluminum composite Panel (European Origin) work in column, beam and wall surface providing
with 50 x 50 x 1.5 mm aluminum section including supply of necessary hardwares, consumables, scaffolding etc.
Considering : 1X 8'-0"X 4'-0" = 32.00 sft
A. Cost of Materials
i) Cost of 44mm X 44 mm aluminium box
3 X 8'-0' = 24 rft
3 X 4'-0' = 12
36 rft
Add 5% wastage= 1.8 "
37.8 rft @ 68 Per rft. = 2570.4
ii) 25mm X 25 mm aluminium Angle
2X 4 X 4'-0' = 32 rft
2X 4 X 2'-0' = 16
= 48 rft
Add 3% wastage= 1.44 "
49.44 rft @ 18.5 Per rft. = 914.64
ii) 25mm X 25 mm Fitting Angle 2 rft @ 51 Per rft. = 102
B Accessories:
i) Rivet 100 Pcs @ 0.4 Per Pc = 40
ii) SS Screw 25 Pcs @ 2 Per Pc = 50
C Fitting, fixing charge
i) Skilled Technician 2 Nos @ 400 Each = 800
ii) Semi-Skilled Technician 2 Nos @ 250 Each = 500
C. Scaffolding & Local Carriage L.S. = 250
D Alluminium composite Panel
1X 8'-0" X 4'-0' = 32 rft
Add 5% wastage= 1.6 "
33.6 rft @ 240 Per rft. = 8064
Total (A+B+C+D+E) = 13291.04
Profit 0.1 = 1329.1
Overhead 0.035 = 465.19
= 15085.33
Add VAT with adjustment factor 1.04712 0.045 = 710.83
Grand total = 15796.16
Rate per sft. = 493.63
Rate per sqm. = 5313.43
Say, 5313 .00 Per sqm.