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

Supplying, fitting and fixing Aluminium Swing door with spandrel (S.S colour)
Considering 1 No. door
Considering: 4'-0" x 6'-10"= 27.32 sft. of work
(A) Cost of aluminium section:
1. 101.60 mm, 44.45 mm wall frame of 1.2 mm thick
2 x 6'-10" = 13.66 rft. @ 102 Per rft. = 1393.32
2. 54 mm, 46 mm wall frame of 1.8 mm shutter side of 2.3 mm thick
2 x 6'-10" = 13.66 rft. @ 112 Per rft. = 1529.92
3. 16.54 mm, 15.49 mm door glass bit of 0.99 mm thick
2 x 2 x 6'-1"= 24.32 rft.
2 x 4 x 3'-3"= 26 rft.
= 50.32 rft. @ 14 Per rft. = 704.48
4. 101.54 mm, 42.93 mm closure section of 1.8 mm thick
1 x 3'-81/2"= 3.71 rft. @ 106 Per rft. = 393.26
5. 101.60 mm closure cover of 1.5 mm thick
1 x 3'-81/2"= 3.71 rft. @ 41 Per rft. = 152.11
6. 101.60 mm, 12.70 mm floor bottom of 4 mm thick
1 x 3'-81/2"= 3.71 rft. @ 114 Per rft. = 422.94
7. 82.60 mm, 43.99 mm shutter bottom of 1.8 mm thick
1 x 3'-4"= 3.33 rft. @ 136 Per rft. = 452.88
8. 51 mm, 43.99 mm shutter top of 1.8 mm thick
1 x 3'-4"= 3.33 rft. @ 111 Per rft. = 369.63
9. 101.60 mm, 38.10 mm, 25.4 mm handle (short) of 2.3 mm, 2.3 mm, 4.01 mm thick
2 x 0'-9"= 1.5 rft. @ 150 Per rft. = 225
10 31.75 mm shutter divider of 1.2 mm thick
1 x 3'-4"= 3.33 rft. @ 54 Per rft. = 179.82
11 7.14 mm spandrel of 1.4 mm to 1.2 mm thick
1 x 20'-0" = 20 rft. @ 60 Per rft. = 1200
= 7023.36
Cutting wastage 0.03 = 210.7
Sub total (A) = 7234.06
(B) Accessories:
1) Swing door closer 1 set. @ 2500 Per set = 2500
2) Swing door lock 1 set. @ 400 Per set = 400
3) Swing door mohiar 13.66 rft. @ 2 Per rft. = 27.32
4) Bolts and screws in/c sealants L.S. = 225.72
Sub total (B) = 3153.04
(C) Labour charge for fabrication, assembling and fitting-fixing in position
1) Skilled technician 0.75 No. @ 400 each = 300
2) Semi- skilled technician 0.75 No. @ 250 each = 187.5
3) Tools and plant, sundries etc. L.S. = 180
Sub total (C) = 667.5
Total (A+B+C) = 11054.6
Profit 0.1 = 1105.46
Overhead 0.035 = 386.91
= 12546.97
Add VAT with adjustment factor 1.04712 0.045 = 591.22
Grand total = 13138.19
Rate Per sft. = 480.9
Rate per sqm. = 5176.41
Say, 5176 .00 Per sqm.