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

Supplying, fitting and fixing of 9 mm thick gypsum board laminated by mechanical hot
press with a milk white PVC membrance with aluminum frame suspended from ceiling.
Consider 10'-0" x 10'-0"= 100 sft. of work
(a) Cost of materials
(i) Aluminium sections
Main T-section: 4 x 10'- 0"= 40 rft. @ 21 Per rft. = 840
Coss T-section 4 x 10' - 0"= 40 rft. @ 17 Per rft. = 680
Angle or L-section: 4 x 10'- 0"= 40 rft. @ 17 Per rft. = 680
(ii) Gypsum board 100 sft. @ 20 Per sft. = 2000
(iii) Accessories, rowel bolts, G.I. wire,
machine charges for 100 sft. 40% of aluminium sections = 880
(b) Labour
(i) Skilled technician 5 Nos. @ 400 each = 2000
(ii) Skilled labour 5 Nos. @ 200 each = 1000
(iii) Ordinary labour 5 Nos. @ 150 each = 750
(iv) Scaffolding 100 sft. @ 5 Per sft. = 500
Total = 9330
Profit 0.1 = 933
Overhead 0.035 = 326.55
= 10589.55
Add VAT with adjustment factor 1.04712 0.045 = 498.98
Grand total = 11088.53
Rate per sft. = 110.89
Rate per sqm = 1193.62
Say, 1194 .00 Per sqm.