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" x 1/8"
M.S. angle 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 3/4" x 1/8" angle: @ 0.585 Ibs per rft.
2 x 12 x 2 x 8'-6"= 384 rft.
Add wastage 5%= 19.2 rft.
= 403.2 rft.
= 235.872 Ibs. @ 29.48 Per Ib. = 6953.51
(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
(b) Hardwares, fittings and consumables:
(i) Rivet and washer 2.5 kg. @ 65 Per kg. = 162.5
(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) Handle with 5/8" dia M.S rod 4 Nos @ 35.17 each = 140.68
(vi) Electrodes 70 pcs. @ 6 Per pc. = 420
(vii) Greese 0.5 Ib. @ 50 Per Ib. = 25
(c) Making gate in work-shop
(i) Welder/ fabricator 4.5 Nos. @ 300 each = 1350
(ii) Helper to welder 4.5 Nos. @ 200 each = 900
(iii) Ordinary labour 4.5 Nos. @ 150 each = 675
(d) Carrying cost: materials & finished gate. L.S. = 225
Sub-total = 15223.11
(e) Workshop charge 0.1 = 1522.31
Total = 16745.42
(f) Anciliary work for fitting-fixing the gate:
9i) 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 = 17742.55
Profit 0.1 = 1774.26
Overhead 0.035 = 620.99
= 20137.8
Add VAT with adjustment factor 1.04712 0.045 = 948.9
Grand total = 21086.7
Rate per sft. = 329.48
Rate per sqm. = 3546.52
Say, 3547 .00 Per sqm.