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

Supplying, fitting and fixing of aluminium composite swing door with fixed partition (silver colour)
Considering 1 No. door
Considering 15'-0" x 10'-0"= 150 sft. of work
(A) Cost of aluminium sections:
1. 101.60 mm, 44.45 mm wall frame
of 1.5 mm thick
2 x 10'-0" = 20 rft. @ 100 Per Rft. = 2000
2. 54 mm, 46 mm wall frame of 1.8 mm shutter
side of 1.8 mm thick
4 x 7'-0" = 28 rft. @ 110 Per rft. = 3080
3. 16.54 mm, 15.49 mm door glass bit
of 0.99 mm thick
2 x 3 x 7'-0"= 42 rft.
2 x 3 x 7'-0"= 42 rft.
= 84 rft. @ 12 Per Rft. = 1008
4. 101.54 mm, 42.93 mm closure section
of 1.8 mm thick
1 x 7'-0"= 7 rft. @ 104 Per rft. = 728
5. 101.60 mm closure cover
of 1.5 mm thick
1 x 7'-0"= 7 rft. @ 39 Per rft. = 273
6. 101.60 mm, 12.70 mm floor bottom
of 4 mm thick
1 x 7'-0"= 7 rft. @ 112 Per rft. = 784
7. 51 mm, 43.99 mm shutter top
of 1.8 mm thick
1 x 7'-0"= 7 rft. @ 109 Per rft. = 763
8. 82.60 mm, 43.99 mm shutter bottom
of 1.8 mm thick
1 x 7'-0"= 7 rft. @ 134 Per rft. = 938
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 3'-0"= 3 rft. @ 148 Per rft. = 444
10. 101.60 mm, 44.45 mm top & side
1.5 mm thick
2 x 10'-0" = 20 rft.
1 x 15-0" = 15 rft.
1 x 3'-0"= 3 rft.
= 38 rft. @ 128 Per rft. = 4864
11. 101.35 mm, 44.45 mm bottom
of 1.5 mm thick
2 x 8'-0"= 16 rft. @ 94 Per rft. = 1504
12. 44.32 mm, 19.61 mm bottom cover
of 1.5 m thick
2 x 8'-0"= 16 rft. @ 34 Per rft. = 544
13. 83.21 mm, 16.00 mm grouve cover
of 1.5 mm thick
2 x 8'-0"= 16 rft.
1 x 15-0" = 15 rft.
= 31 rft. @ 54 Per rft. = 1674
14. 39.09 mm, 14.81 mm fixed glass protector
of 1.00 mm thick
1 x 7'-0"= 7 rft.
2 x 3'-0"= 6 rft.
= 13 rft. @ 20 Per rft. = 260
15. 15.75 mm, 14.81 mm fixed glass protector bit
of 0.99 mm thick
1 x 7'-0"= 7 rft.
2 x 3'-0"= 6 rft.
= 13 rft. @ 13 Per rft. = 169
= 19033
Cutting wastage 0.03 = 570.99
Sub total (A) = 19603.99
(B) Cost of accessories:
(1) Swing door clouser 2 sets @ 2500 Per set = 5000
(2) Swing door lock 1 set @ 400 Per set = 400
(3) Swing door mohiar 21 rft. @ 2 Per rft. = 42
(4) Flush bolt 2 sets @ 250 Per set. = 500
(5) Bolts and screws in/c sealants L.S. = 549.46
Sub total (B) = 6491.46
(C) Labour charge for fabrication, assembling and fitting-fixing in position
(1) Skilled technician 3 No. @ 400 each = 1200
(2) Semi- skilled technician 3 No. @ 250 each = 750
(3) Tools and plant, sundries etc. L.S. = 750
Sub total (C) = 2700
Total (A+B+C) = 28795.45
Profit 0.1 = 2879.55
Overhead 0.035 = 1007.84
= 32682.84
Add VAT with adjustment factor 1.04712 0.045 = 1540.03
Grand total = 34222.87
Rate Per sft. = 228.15
Rate per sqm. = 2455.81
Say, 2456 .00 Per sqm.