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

Supplying, fitting and fixing of aluminium sliding window (2'-6" x 2'-0") with mosquito net
(S.S. colour) with double locking arrangement.
Considering 1 No. window
Considering 2'-6" x 2'-0"= 5 sft. of work
(A) Cost of aluminium sections
1. 95.00 mm, 38.00 mm outer bottom
of 1.5 mm thick
1 x 2'-6"= 2.5 rft. @ 90 Per rft. = 225
2. 95.00 mm, 28.5 mm outer top
of 1.5 mm thick
1 x 2'-6"= 2.5 rft. @ 92 Per rft. = 230
3. 33 mm, 26.80 mm, 22 mm shutter top
of 1.5 mm thick
1 x 2'-3"= 2.25 rft. @ 50 Per rft. = 112.5
4. 60 mm, 24.40 mm shutter bottom
of 1.5 mm thick
1 x 2'-6"= 2.5 rft. @ 71 Per rft. = 177.5
5. 95.00 mm, 19.50 mm outer side
of 1.5 mm thick
2 x 2'-0"= 4 rft. @ 70 Per rft. = 280
6. 49.20 mm, 26.2 mm shutter lock
of 1.5 mm thick
2 x 2'-0"= 4 rft. @ 65 Per rft. = 260
7. 34.40 mm, 32.10 mm, 25.4 mm inter lock
of 1.5 mm thick
2 x 2'-0"= 4 rft. @ 69 Per rft. = 276
8. 42.20 mm, 13.20 mm net section
of 1.5 mm thick
2 x 2'-0"= 4 rft.
2 x 1'-3"= 2.5 rft.
= 6.5 rft. @ 46 Per rft. = 299
9. Fibre net mesh
1'-3" x 2'-0"= 2.5 sft. @ 13 Per sft. = 32.5
Total = 1892.5
Cutting wastage 0.03 = 56.78
Sub total (A) = 1949.28
(B) Cost of accessories:
(1) Sliding window key lock 2 sets @ 160 Per set = 320
(2) Sliding window wheel 4 Nos. @ 30 each = 120
(3) Sliding window mohiar 10 rft. @ 1.2 Per rft. = 12
(4) Sliding window neoprene 8 rft. @ 2 Per rft. = 16
(5) Sealant 50 gm @ 1.25 Per gm = 62.5
(6) Bolts and screws L.S. = 45
Sub total (B) = 575.5
(C) Labour charge for fabrication, assembling and fitting-fixing in position
(1) Skilled technician 0.333333333333333 No. @ 400 each = 133.33
(2) Semi- skilled technician 0.333333333333333 No. @ 250 each = 83.33
(3) Tools and plant, sundries etc. L.S. = 150
Sub total (C) = 366.66
Total (A+B+C) = 2891.44
Profit 0.1 = 289.14
Overhead 0.035 = 101.2
= 3281.78
Add VAT with adjustment factor 1.04712 0.045 = 154.64
Grand total = 3436.42
Rate Per sft. = 687.28
Rate per sqm. = 7397.88
Say, 7398 .00 Per sqm.