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

Supplying, fitting and fixing of 8 mm thick melamine board laminated by mechanical hot
press with a milk white PVC membrance with aluminum frame suspended from ceiling.
Consider 16'-0" x 10'-0"= 160 sft. of work
(A) Materials
1. Malamine board (8 mm thick):
8' -0" x 4'-0" size 5 Pcs. @ 1800 Per pc. = 9000
2. Aluminium section & accessories
(a) 1" main T-section 64 rft. @ 22 Per rft. = 1408
(b) 1" cross T-section 30 rft. @ 18 Per rft. = 540
(c) 1" L-section 63 rft. @ 18 Per rft. = 1134
(d) Revit L.S. = 189.86
(e) G.I. wire 1.5 kg. @ 92 Per sft. = 138
(f) 1.5" screw 10.5 doz. @ 16 Per doz. = 168
(g) Rowl plug 120 Nos. @ 0.5 each = 60
(h) Wall bit 2 Nos. @ 30 each = 60
(B) Labour
(i) Carpenter 6 Nos. @ 300 each = 1800
(ii) Helper to carpenter 6 Nos. @ 200 each = 1200
(iii) Carrying to site in/c sundries L.S. = 300
Total = 15997.86
Profit 0.1 = 1599.79
Overhead 0.035 = 559.93
= 18157.58
Add VAT with adjustment factor 1.04712 0.045 = 855.59
Grand total = 19013.17
Rate per sft. = 118.83
Rate per sqm = 1279.09
Say, 1279 .00 Per sqm.