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

Supplying, fitting and fixing aluminium sliding window frame and shutter (S.S. colour)
Considering 1 No. window
Considering 5'-0" x 4'-6" = 22.5 sft. of work
(A) Cost of aluminium sections:
1. 75.50 mm, 32 mm outer bottom (high)
of 1.5 mm thick
1 x 5'-0"= 5 rft. @ 68 Per rft. = 340
2. 75.5 mm, 26.80 mm outer top
of 1.5 mm thick
1x 5'-0"= 5 rft. @ 75 Per rft. = 375
3. 33 mm, 26.80mm, 22 mm shutter top
of 1.5 mm thick
1 x 4'-9"= 4.75 rft. @ 50 Per rft. = 237.5
4. 60 mm, 24 mm shutter bottom
of 1.5 mm thick
1 x 4'-9"= 4.75 rft. @ 71 Per rft. 337.25
5. 75.50 mm, 19.90 mm outer side
of 1.5 mm thick
2 x 4'-6"= 9 rft. @ 62 Per rft. = 558
6. 31.00 mm, 26.00 mm sliding fixed side
of 1.5 mm thick
1 x 4'-6"= 4.5 rft. @ 41 Per rft. = 184.5
7. 49.20 mm, 26.20 mm shutter lock
of 1.5 mm thick
1 x 4'-6"= 4.5 rft. @ 65 Per rft. = 292.5
8. 34.40 mm, 32.10 mm inter-lock
of 1.5 mm thick
2 x 4'-6"= 9 rft. @ 69 Per rft. = 621
= 2945.75
Cutting wastage 0.03 = 88.37
Total (A) = 3034.12
(B) Cost of accessories:
(1) Sliding door key lock 1 set @ 75 Per set. = 75
(2) Sliding door wheel 2 Nos. @ 30 each = 60
(3) Sliding door mohiar 33 rft. @ 1.2 Per rft. = 39.6
(4) Sliding neoprene 28 rft. @ 2 Per rft. = 56
(5) Bolts and screws in/c sealants L.S. = 44.32
Total (B) = 274.92
(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. = 180
Sub total (C) = 505
Total (A+B+C) = 3814.04
Profit 0.1 = 381.4
Overhead 0.035 = 133.49
= 4328.93
Add VAT with adjustment factor 1.04712 0.045 = 203.98
Grand total = 4532.91
Rate Per sft. = 201.46
Rate per sqm. = 2168.52
Say, 2169 .00 Per sqm.