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

Supplying, fitting and fixing of aluminium swing door (bronze 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. @ 101 Per rft. = 1414
2. 54 mm, 46 mm of 1.8 mm shutter side
2.3 mm thick
2 x 7'-0" = 14 rft. @ 111 Per rft. = 1554
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. @ 13 Per rft. = 546
4. 101.54 mm, 42.93 mm closure section
of 1.8 mm thick
1 x 3'-3"= 3.25 rft. @ 105 Per rft. = 341.25
5. 101.60 mm closure cover
of 1.5 mm thick
1 x 3'-3"= 3.25 rft. @ 40 Per rft. = 130
6. 101.60 mm, 12.70 mm floor bottom
of 4 mm thick
1 x 3'-3"= 3.25 rft. @ 113 Per rft. = 367.25
7. 82.60 mm, 43.99 mm shutter bottom
of 1.8 mm thick
1 x 3'-0"= 3 rft. @ 135 Per rft. = 405
8. 51 mm, 43.99 mm shutter top
of 1.8 mm thick
1 x 3'-0"= 3 rft. @ 110 Per rft. = 330
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. @ 149 Per rft. = 223.5
= 5311
Cutting wastage 0.03 = 159.33
Sub total (A) = 5470.33
(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) = 9322.13
Profit 0.1 = 932.21
Overhead 0.035 = 326.27
= 10580.61
Add VAT with adjustment factor 1.04712 0.045 = 498.56
Grand total = 11079.17
Rate Per sft. = 452.21
Rate per sqm. = 4867.59
Say, 4868 .00 Per sqm.