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

Palisading work with drum sheet excluding cost of vertical post
Considering 30'-0" x 5'-0"= 150 sft. of work
1. Half split borrak bamboo runner @ maximum 1'-6" c/c
horizontally, minimum 4 Nos.
0.50 x 4.00 x 30.00= 60 rft. @ 7.5 Per rft. = 450
2. Bitumen drum sheet: '@ 3.14 x 2 x 3
=18.84 sft. per drum 12 Nos. @ 245 each = 2940
3. Nails, gozzal & wire etc. 5 kg. @ 70 Per kg. = 350
4. Labour for cutting and straightening drum sheet, placing and fixing
the same with bamboo post and runner etc. complete.
(a) Skilled labour 2 Nos. @ 200 each = 400
(b) Ordinary labour 3 Nos. @ 150 each = 450
5. Local carriage L.S. = 300
Total = 4890
Profit 0.1 = 489
Overhead 0.035 = 171.15
= 5550.15
Add VAT with adjustment factor 1.04712 0.045 = 261.53
Grand total = 5811.68
Rate per sft. = 38.74
Rate per sqm. = 417
Say, 417 .00 Per sqm.