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

Manufacturing, supplying, fitting and fixing of collapsible gate with 3/4" x 3/4" 1/8" size
M.S. channel excluding cost of paint.
Considering 1 No. collapsible gate
Considering 8'-0" x 8'-0"= 64.00 sft. in two parts
(a) Cost of materials
(i) 3/4" x 3/8" x 1/8" channel: @ 0.53 Ibs per rft.
2 x 12 x 2 x 8'-6"= 384 rft.
Add wastage 5%= 19.2 rft.
= 403.2 rft.
= 213.696 Ibs. @ 29.48 Per Ib. = 6299.76
(ii) 3/4" x 1/8" M.S. flat bar diagonals at 3 levels of length
1'-0" to 2'-0": @ 0.32 Ibs per rft.
2 x 9 x 2 x 3 x 2'-0"= 216 rft.
2 x 2 x 2 x 3 x 1'-9"= 42 rft.
= 258 rft.
Add wastage 5%= 12.9 rft.
= 270.9 rft.
= 86.69 Ibs. @ 26.76 Per Ib. = 2319.82
(iii) 2" x 1/4" F.I. bar to make Tee (top & bottom rail) and
locking arrangement: @ 1.70 Ibs per rft.
4 x 8'-6"= 34 rft.
2 x 2 x 0'-6"= 2 rft.
36 rft.
Add wastage 5%= 1.8 rft.
= 37.8 rft.
= 64.26 Ibs. @ 26.76 Per Ib. = 1719.6
(iv) 3/4" x 3/16" F.I. bar for making handle: @ 0.48 Ibs per rft.
4 x 0'-10"= 3.3 rft.
Add wastage 5%= 0.17 rft.
= 3.47 rft.
= 1.67 Ibs. @ 26.76 Per Ibs = 44.69
(b) Hardwares, fittings and consumables:
(i) Rivet and washer 2 kg. @ 65 Per kg. = 130
(ii) 1.5" dia M.S. wheel 6 Nos. @ 18 each = 108
(iii) M.S. clamp: 10 Nos. @ 16 each = 160
(iv) Locking arrangement 2 pairs @ 32 each pair = 64
(v) Electrodes 20 Pc. @ 6 Per pc. = 120
(vi) Greese 0.5 Ib. @ 50 Per Ib. = 25
(c) Making gate in work-shop
(i) Welder/ fabricator 3.5 Nos. @ 300 each = 1050
(ii) Helper to welder 3.5 Nos. @ 200 each = 700
(iii) Ordinary labour 3.5 Nos. @ 150 each = 525
(d) Carrying cost: steel materials from market to workshop
& finished gate from workshop to site. L.S. = 225
Sub-total = 13490.87
(e) Workshop charge 0.1 = 1349.09
Total = 14839.96
(f) Ancillary work for fitting-fixing the gate:
(i) Making holes 14 Nos. @ 10 each = 140
(ii) Making groove (channel) on floor:
1 x 8'-0"= 8 rft. @ 10 Per rft. = 80
(iii) Cost of CC (1:2:4):
14 x 6" x 4" x 4"= 1 cft (say) @ 13165.17 Per % cft. = 131.65
(iv) 1/2" thick plaster (1:4)
3 x 8'-0" x 1'-0"= 24 sft. @ 1073 Per % sft. = 257.52
(v) Repairing floor and plaster with neat cement finish:
1 x 8'-0" x 1'-6"= 12 sft. @ 1358 Per % sft. = 162.96
(g) Labour for fitting-fixing the gate:
(i) Mason 0.5 No. @ 250 each = 125
(ii) Skilled labour 0.5 No. @ 200 each = 100
Total = 15837.09
Profit 0.1 = 1583.71
Overhead 0.035 = 554.3
= 17975.1
Add VAT with adjustment factor 1.04712 0.045 = 846.99
Grand total = 18822.09
Rate per sft. = 294.1
Rate per sqm. = 3165.69
Say, 3166 .00 Per sqm.