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

Supplying, fitting and fixing of aluminium sliding doors with 75.50 mm wide section &
locking arrangement (S.S. colour)
Considering 1 No. door
Considering 7'-0" x 7'-0"= 49 sft. of work
(A) Cost of aluminium sections
1. 75.50 mm, 17.79 mm outer bottom
of 1.5 mm thick
1 x 7'-0"= 7 rft. @ 52 Per rft. = 364
2. 75.5 mm, 26.8 mm outer top
of 1.5 mm thick
1 x 7'-0"= 7 rft. @ 75 Per rft. = 525
3. 33 mm, 26.80 mm, 22 mm shutter top
of 1.5 mm thick
1 x 6'-9"= 6.75 rft. @ 50 Per rft. = 337.5
4. 60 mm, 24 mm shutter bottom
of 1.5 mm thick
1 x 6'-9"= 6.75 rft. @ 71 Per rft. = 479.25
5. 75.50 mm, 19.90 mm outer side
of 1.5 mm thick
2 x 7'-0"= 14 rft. @ 62 Per rft. = 868
6. 49.20 mm, 26.20 mm shutter lock
of 1.5 mm thick
2 x 7'-0"= 14 rft. @ 65 Per rft. = 910
7. 34.40 mm, 32.10 mm inter lock
of 1.5 mm thick
2 x 7'-0"= 14 rft. @ 69 Per rft. = 966
8. 31.75 mm shutter divider
of 1.5 mm thick
1 x 6'-9"= 6.75 rft. @ 54 Per rft. = 364.5
= 4814.25
Cutting wastage 0.03 = 144.43
Sub total (A) = 4958.68
(B) Cost of accessories:
(1) Sliding door key lock 2 sets @ 160 Per set = 320
(2) Sliding door wheel 4 No. @ 30 each = 120
(3) Sliding door mohiar 50 rft. @ 1.2 Per rft. = 60
(4) Sliding door neoprene 50 rft. @ 2 Per rft. = 100
(5) Bolts and screws in/c sealants L.S. = 56.6
Sub total (B) = 656.6
(C) Labour charge for fabrication, assembling and fitting-fixing in position
(1) Skilled technician 2 No. @ 400 each = 800
(2) Semi- skilled technician 2 No. @ 250 each = 500
(3) Tools and plant, sundries etc. L.S. = 225
Sub total (C) = 1525
Total (A+B+C) = 7140.28
Profit 0.1 = 714.03
Overhead 0.035 = 249.91
= 8104.22
Add VAT with adjustment factor 1.04712 0.045 = 381.87
Grand total = 8486.09
Rate Per sft. = 173.19
Rate per sqm. = 1864.22
Say, 1864 .00 Per sqm.