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 (silver 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. @ 50 Per rft. = 350
2. 75.5 mm, 26.8 mm outer top
of 1.5 mm thick
1 x 7'-0"= 7 rft. @ 73 Per rft. = 511
3. 33 mm, 26.80 mm, 22 mm shutter top
of 1.5 mm thick
1 x 6'-9"= 6.75 rft. @ 48 Per rft. = 324
4. 60 mm, 24 mm shutter bottom
of 1.5 mm thick
1 x 6'-9"= 6.75 rft. @ 69 Per rft. = 465.75
5. 75.50 mm, 19.90 mm outer side
of 1.5 mm thick
2 x 7'-0"= 14 rft. @ 60 Per rft. = 840
6. 49.20 mm, 26.20 mm shutter lock
of 1.5 mm thick
2 x 7'-0"= 14 rft. @ 63 Per rft. = 882
7. 34.40 mm, 32.10 mm inter lock
of 1.5 mm thick
2 x 7'-0"= 14 rft. @ 67 Per rft. = 938
8. 31.75 mm shutter divider
of 1.5 mm thick
1 x 6'-9"= 6.75 rft. @ 52 Per rft. = 351
= 4661.75
Cutting wastage 0.03 = 139.85
Sub total (A) = 4801.6
(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) = 6983.2
Profit 0.1 = 698.32
Overhead 0.035 = 244.41
= 7925.93
Add VAT with adjustment factor 1.04712 0.045 = 373.47
Grand total = 8299.4
Rate Per sft. = 169.38
Rate per sqm. = 1823.21
Say, 1823 .00 Per sqm.