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

Supplying, fitting and fixing Aluminium Swing door with spandrel (Silver 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. @ 100 Per rft. = 1366
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. @ 110 Per rft. = 1502.6
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. @ 12 Per rft. = 603.84
4. 101.54 mm, 42.93 mm closure section of 1.8 mm thick
1 x 3'-81/2"= 3.71 rft. @ 104 Per rft. = 385.84
5. 101.60 mm closure cover of 1.5 mm thick
1 x 3'-81/2"= 3.71 rft. @ 39 Per rft. = 144.69
6. 101.60 mm, 12.70 mm floor bottom of 4 mm thick
1 x 3'-81/2"= 3.71 rft. @ 112 Per rft. = 415.52
7. 82.60 mm, 43.99 mm shutter bottom of 1.8 mm thick
1 x 3'-4"= 3.33 rft. @ 134 Per rft. = 446.22
8. 51 mm, 43.99 mm shutter top of 1.8 mm thick
1 x 3'-4"= 3.33 rft. @ 109 Per rft. = 362.97
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. @ 128 Per rft. = 192
10 31.75 mm shutter divider of 1.2 mm thick
1 x 3'-4"= 3.33 rft. @ 52 Per rft. = 173.16
11 7.14 mm spandrel of 1.4 mm to 1.2 mm thick
1 x 20'-0" = 20 rft. @ 58 Per rft. = 1160
= 6752.84
Cutting wastage 0.03 = 202.59
Sub total (A) = 6955.43
(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) = 10775.97
Profit 0.1 = 1077.6
Overhead 0.035 = 377.16
= 12230.73
Add VAT with adjustment factor 1.04712 0.045 = 576.32
Grand total = 12807.05
Rate Per sft. = 468.78
Rate per sqm. = 5045.95
Say, 5046 .00 Per sqm.