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

Supplying, fitting and fixing aluminium top hung / casement window (S.S. colour)
Considering 1 No. window
Considering 3'-0" x 4'-0" = 12 sft. of work
(A) Cost of aluminium sections:
1. 38.88 mm, 36.63 mm casement outer
of 1.5 mm thick
2 x 4'-0"= 8 rft.
2 x 3'-0"= 6 rft.
= 14 rft. @ 47 Per rft. = 658
2. 47.62 mm, 28.57 mm, 40.82 mm casement shutter
of 1.9 mm thick
4 x 4'-0"= 16 rft.
2 x 3'-0"= 6 rft.
= 22 rft. @ 81 Per rft. = 1782
3. 15.87 mm, 27.00 mm shutter glass clip
of 1.245 mm thick
4 x 4'-0"= 16
2 x 3'-0"= 6
= 22 rft. @ 23 Per rft. = 506
4. 1" x 1" square pipe 4 rft. @ 60 Per rft. 240
= 3186
Cutting wastage 0.03 = 95.58
Total (A) = 3281.58
(B) Cost of accessories:
(1) 4-bar hinge 4 Nos. @ 400 Per set. = 1600
(2) Casement handle 2 Nos. @ 150 each = 300
(3) Bolts and screws in/c sealants L.S. = 335.29
Total (B) = 2235.29
(C) Labour charge for fabrication, assembling and fitting-fixing in position
(1) Skilled technician 1.5 No. @ 400 each = 600
(2) Semi- skilled technician 1.5 No. @ 250 each = 375
(3) Tools and plant, sundries etc. L.S. = 150
Sub total (C) = 1125
Total (A+B+C) = 6641.87
Profit 0.1 = 664.19
Overhead 0.035 = 232.47
= 7538.53
Add VAT with adjustment factor 1.04712 0.045 = 355.22
Grand total = 7893.75
Rate Per sft. = 657.81
Rate per sqm. = 7080.67
Say, 7081 .00 Per sqm.