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

Supplying, fitting and fixing of aluminium swing door (S.S. colour)
Considering 1 No. door
Considering: 3'-6" x 7'-0"= 24.5 sft. of work
(A) Cost of aluminium section:
1. 101.60 mm, 44.45 mm wall frame
of 1.5 mm thick
2 x 7'-0" = 14 rft. @ 102 Per rft. = 1428
2. 54 mm, 46 mm of 1.8 mm shutter side
2.3 mm thick
2 x 7'-0" = 14 rft. @ 112 Per rft. = 1568
3. 16.54 mm, 15.49 mm door glass bit
of 0.99 mm thick
2 x 2 x 7'-0"= 28 rft.
2 x 2 x 3'-6"= 14 rft.
= 42 rft. @ 14 Per rft. = 588
4. 101.54 mm, 42.93 mm closure section
of 1.8 mm thick
1 x 3'-3"= 3.25 rft. @ 106 Per rft. = 344.5
5. 101.60 mm closure cover
of 1.5 mm thick
1 x 3'-3"= 3.25 rft. @ 41 Per rft. = 133.25
6. 101.60 mm, 12.70 mm floor bottom
of 4 mm thick
1 x 3'-3"= 3.25 rft. @ 114 Per rft. = 370.5
7. 82.60 mm, 43.99 mm shutter bottom
of 1.8 mm thick
1 x 3'-0"= 3 rft. @ 136 Per rft. = 408
8. 51 mm, 43.99 mm shutter top
of 1.8 mm thick
1 x 3'-0"= 3 rft. @ 111 Per rft. = 333
9. 101.60 mm, 38.10 mm, 25.4 mm handle (short)
of 2.3 mm, 2.3 mm, 4.01 mm thick
1 x 1'-6"= 1.5 rft. @ 150 Per rft. = 225
= 5398.25
Cutting wastage 0.03 = 161.95
Sub total (A) = 5560.2
(B) Accessories:
(1) Swing door clouser 1 set @ 2500 Per set = 2500
(2) Swing door lock 1 set. @ 400 Per set = 400
(3) Swing door mohiar 14 rft. @ 2 Per rft. = 28
(4) Bolts and screws in/c sealants L.S. = 211.3
Sub total (B) = 3139.3
(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. = 225
Sub total (C) = 712.5
Total (A+B+C) = 9412
Profit 0.1 = 941.2
Overhead 0.035 = 329.42
= 10682.62
Add VAT with adjustment factor 1.04712 0.045 = 503.37
Grand total = 11185.99
Rate Per sft. = 456.57
Rate per sqm. = 4914.52
Say, 4915 .00 Per sqm.