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

Supplying, fitting-fixing 10 mm thick tempered glass door
Considering 1 x 3'-0" x 7'-0" = 21.00 sft.
A. Cost of Materials
i) Cost of 10 mm thick tempered glass
21 sft.
Add 3% wastage= 0.63 sft.
21.63 sft. @ 270 Per sft. = 5840.1
ii) Floor mountain auto closure Taiwan origin 1 set @ 4000 Per set = 4000
ii) Clamping device top and bottom 2 Nos. @ 800 Each = 1600
iv) Locking device 1 set @ 1860 Per set = 1860
v) Top hinge (Pivot) 1 set @ 800 Per set = 800
vi) Handle 1 set @ 1800 Per set = 1800
Total = 15900.1
B. Labour cost for fitting and fixing:
i) Skilled Technician 1 No. @ 400 Each = 400
ii) Semi-Skilled Technician 1 No. @ 250 Each = 250
C. Scaffolding L.S. = 50
D. Local Carriage L.S. = 100
Total = 16700.1
Profit 0.1 = 1670.01
Overhead 0.035 = 584.5
= 18954.61
Add VAT with adjustment factor 1.04712 0.045 = 893.15
Grand total = 19847.76
Rate per sft. = 945.13
Rate per sqm. = 10173.38
Say, 10173 .00 Per sqm.