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

Supplying, fitting and fixing Aluminium Swing door with spandrel (Bronze 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. @ 101 Per rft. = 1379.66
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. @ 111 Per rft. = 1516.26
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. @ 13 Per rft. = 654.16
4. 101.54 mm, 42.93 mm closure section of 1.8 mm thick
1 x 3'-81/2"= 3.71 rft. @ 105 Per rft. = 389.55
5. 101.60 mm closure cover of 1.5 mm thick
1 x 3'-81/2"= 3.71 rft. @ 40 Per rft. = 148.4
6. 101.60 mm, 12.70 mm floor bottom of 4 mm thick
1 x 3'-81/2"= 3.71 rft. @ 113 Per rft. = 419.23
7. 82.60 mm, 43.99 mm shutter bottom of 1.8 mm thick
1 x 3'-4"= 3.33 rft. @ 135 Per rft. = 449.55
8. 51 mm, 43.99 mm shutter top of 1.8 mm thick
1 x 3'-4"= 3.33 rft. @ 110 Per rft. = 366.3
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. @ 149 Per rft. = 223.5
10 31.75 mm shutter divider of 1.2 mm thick
1 x 3'-4"= 3.33 rft. @ 53 Per rft. = 176.49
11 7.14 mm spandrel of 1.4 mm to 1.2 mm thick
1 x 20'-0" = 20 rft. @ 59 Per rft. = 1180
= 6903.1
Cutting wastage 0.03 = 207.09
Sub total (A) = 7110.19
(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) = 10930.73
Profit 0.1 = 1093.07
Overhead 0.035 = 382.58
= 12406.38
Add VAT with adjustment factor 1.04712 0.045 = 584.59
Grand total = 12990.97
Rate Per sft. = 475.51
Rate per sqm. = 5118.39
Say, 5118 .00 Per sqm.