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 (bronze colour)
Considering 1 No. door
Considering 6'-0" x 7'-0" = 42 sft. of work
(A) Cost of aluminium sections
1. 75.50 mm, 17.79 mm outer bottom
of 1.5 mm thick
1 x 6'-0"= 6 rft. @ 51 Per rft. = 306
2. 75.5 mm, 26.8 mm outer top
of 1.5 mm thick
1 x 6'-0"= 6 rft. @ 74 Per rft. = 444
3. 33 mm, 26.80 mm, 22 mm shutter top
of 1.5 mm thick
1 x 5'-9"= 5.75 rft. @ 49 Per rft. = 281.75
4. 60 mm, 24 mm shutter bottom
of 1.5 mm thick
1 x 5'-9"= 5.75 rft. @ 70 Per rft. = 402.5
5. 75.50 mm, 19.90 mm outer side
of 1.5 mm thick
2 x 7'-0"= 14 rft. @ 61 Per rft. = 854
6. 31.00 mm, 26.00 mm sliding fixed side
of 1.5 mm thick
1 x 7"= 7 Rft. @ 40 Per rft. = 280
7. 49.20 mm, 26.20 mm shutter lock
of 1.5 mm thick
1 x 7'-0"= 7 rft. @ 64 Per rft. = 448
8. 34.40 mm, 32.10 mm interlock
of 1.5 mm thick
2 x 7'-0"= 14 rft. @ 68 Per rft. = 952
9. 31.75 mm shutter divider
of 1.5 mm thick
1 x 5'-9"= 5.75 rft. @ 53 Per rft. = 304.75
10. 7.14 mm spandrel of 1.4 mm to
1.5 mm thick
12 x 2'-6" = 30 rft. @ 59 Per rft. = 1770
= 6043
Cutting wastage 0.03 = 181.29
Sub total (A) = 6224.29
(B) Cost of accessories:
(1) Sliding door key lock 2 sets @ 160 Per set = 320
(2) Sliding door wheel 2 Nos. @ 30 each = 60
(3) Sliding door mohiar 46 rft. @ 1.2 Per rft. = 55.2
(4) Sliding door neoprene 52 rft. @ 2 Per rft. = 104
(5) Bolts and screws in/c sealants L.S. = 46.26
Sub total (B) = 585.46
(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) = 8334.75
Profit 0.1 = 833.48
Overhead 0.035 = 291.72
= 9459.95
Add VAT with adjustment factor 1.04712 0.045 = 445.76
Grand total = 9905.71
Rate Per sft. = 235.85
Rate per sqm. = 2538.69
Say, 2539 .00 Per sqm.