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

Manufacturing, Supplying, fitting, fixing of ordinary type M.S. folding gate
For 1 No gate
Considering : 8'-6"X 7'-9" = 65.87 sft
(a) Cost of materials
(i) 40mm x 40mm x 6mm M.S. angle
2 x 2 x 7'-9"= 31 rft.
Add wastage 5%= 1.55 rft.
= 32.55 rft.
@ 2.33916 rft/lbs
= 76.14 Ibs. @ 29.48 Per Ib. = 2244.61
(ii) 25mm x 25mm x 6mm M.S. angle
8 x 2 x 7'-9"= 124 rft.
2 x 2 x 2 x 1 '-10.5"= 14.96 rft.
2 x 2 x 2 x 1'-11"= 15.36 rft.
= 154.32 rft.
Add wastage 5%= 7.72 rft.
= 162.04 rft.
@ 1.489 rft/lbs
= 241.278 Ibs. @ 29.48 Per Ib. = 7112.88
(iii) 12mm x 12mm M.S. Solid square bar
2 X 22 x 1'-10.5"= 82.5 rft.
2 X 22 x 1'-11"= 84.33 rft.
166.83 rft.
Add wastage 5%= 8.3415 rft.
= 175.1715 rft.
@ 0.851 rft/lbs
= 149.071 Ibs. @ 29.02 Per Ib. = 4326.04
(b) Fittings and consumables:
i) Hinges 3" long 12 Nos @ 45 Each = 540
ii) Locking arrangement 2 Nos. @ 160 Each = 320
iii) Clamp (6" long) 6 Nos. @ 16 Each = 96
iv) Electrodes 200 Pc @ 6 Per pc = 1200
(c) Making steel gate in work-shop
(i) Welder/ fabricator 6 Nos. @ 300 each = 1800
(ii) Helper 5 Nos. @ 200 each = 1000
(iii) Ordinary labour 5 Nos. @ 150 each = 750
(d) Carrying cost: materials & finished gate. L.S. = 50
Sub-total = 19439.53
(e) Workshop charge 0.1 = 1943.95
Total = 21383.48
(f) Ancillary work for fitting-fixing the gate:
i) Making holes L.S. = 120
ii) Cost of CC (1:2:4):
6 x 10" x 6" x 6"= 1.25 cft @ 131.65 Per cft. = 164.56
(g) Labour for fitting-fixing the gate:
i) Mason 1 No. @ 250 each = 250
ii) Skilled labour 2 Nos. @ 200 each = 400
iii) Ordinary labour 1 No. @ 150 each = 150
Total = 22468.04
Profit 0.1 = 2246.8
Overhead 0.035 = 786.38
= 25501.22
Add VAT with adjustment factor 1.04712 0.045 = 1201.63
Grand total = 26702.85
Rate per sft. = 405.39
Rate per sqm. = 4363.62
Say, 4364 .00 Per sqm.