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

Supplying, fitting-fixing 10 mm thick clear glass partition with aluminium box
Considering : 1X 5'-0"X 7'-0" = 35.00 sft
A. Cost of Materials
i) Cost of 10 mm thick glass 35 sft.
Add 3% wastage= 1.05 sft.
36.05 sft. @ 95 Per sft. = 3424.75
ii) 44mm x 44mm Aluminium box 5 rft @ 68 Per rft = 340
iii) Protector bit (Single) 17 rft @ 15 Per rft = 255
iv) Protector bit (Double) 17 rft @ 22 Per rft = 374
v) SS Screws 8 No. @ 2 Each = 16
vi) Silicon (1 piece 300 ml) 1 No. @ 260 Each = 260
vii) Rowel plug 8 No. @ 0.5 Each = 4
viii) Rivet 6 No. @ 0.4 Each = 2.4
Sub Total (A) = 4676.15
B Labour cost 3.5 sft. @ 150 Per sft. = 525
Total = 5201.15
Profit 0.1 = 520.12
Overhead 0.035 = 182.04
= 5903.31
Add VAT with adjustment factor 1.04712 0.045 = 278.17
Grand total = 6181.48
Rate per sft. = 176.61
Rate per sqm. = 1901.03
Say, 1901 .00 Per sqm.