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

Manufacturing, supplying, fitting and fixing G.I. pipe stair railing with the provision of 6" x 2.5"
hand rails (excluding cost of wood for hand rail) excluding cost of painting.
Considering 1 No. of railing
Considering 9'-9" x 2'-10"= 27.6 sft. of work
(a) Materials:
(i) 1/2" dia G.I. pipe:
10 x 3'-1"= 30.8 rft.
Add wastage 5%= 1.54 rft.
= 32.34 rft. @ 30 Per rft. = 970.2
(ii) 2" x 2" x 1/4" thick M.S. plate: @ 10.21 lbs per rft.
10 x 2" x 2"= 0.28 sft.
Add wastage 5%= 0.01 sft.
= 0.29 sft.
= 2.96 Ibs. @ 38.55 Per lb. = 114.11
(iii) 1.5" x 1/4" M.S. F.I. bar: @ 1.28 Ibs. per rft.
1 x 9'-9"= 9.75 rft.
Add wastage 5%= 0.49 rft.
= 10.24 rft.
= 13.11 lbs. @ 26.76 Per Ib. = 350.82
(b) Fittings, hardwares and consumables:
(i) Electrodes: 10 Nos. @ 6 each = 60
(c) Labour for fabrication and making post and railing support etc.
(i) Welder / fabricator 1 Nos. @ 300 each = 300
(ii) Welder helper 1 Nos. @ 200 each = 200
(iii) Ordinary labour 1 Nos. @ 150 each = 150
(d) Carrying of materials to work-shop and fabricated materials to site: = 100
Sub-total = 2245.13
(e) Work-shop charges: 0.1 = 224.51
Total = 2469.64
(f) Ancillary works for fitting -fixing the railing:
(i) Labour charge for cutting: 2" x 2" x 6" size grooves
20 Nos @ 8.33 each = 166.6
(ii) CC (1:2:4): 20 x 2" x 2" x 6"= 0.28 cft. @ 13165.17 Per % cft. = 36.86
(g) Labour charge for fitting fixing the stair railing at site
(i) Mason 0.5 No. @ 250 each = 125
(ii) Mason helper 0.5 No. @ 200 each = 100
(iii) Ordinary labour 0.5 No. @ 150 each = 75
(iv) Welder/fabricator 0.5 No. @ 300 each = 150
(v) Welder helper 0.5 No. @ 200 each = 100
Grand total = 3223.1
Profit 0.1 = 322.31
Overhead 0.035 = 112.81
= 3658.22
Add VAT with adjustment factor 1.04712 0.045 = 172.38
Grand total = 3830.6
Rate per sft. = 138.79
Rate per sqm. = 1493.94
Say, 1494 .00 Per sqm.