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

Supplying, fitting and fixing of SS stair railing of any standard height with 2 mm thick 50mm dia pipe for hand-rail
Considering : 1X 11'-4" X 3'-2" = 35.92 sft
1 Cost of Materials
A) Cost of Pipe
a) 50 mm dia SS pipe
1 X 11'-4" = 11.33 rft
Add 5% wastage= 0.5665 "
11.9 rft @ 200 Per rft. = 2380
b) 40 mm dia SS pipe
Vertical 3 X 3'-2" = 9.5 rft
Add 5% wastage= 0.475 "
9.98 rft @ 165 Per rft. = 1646.7
c) 25 mm dia SS pipe
Horizontal 6 X 11'-4" = 68 rft
Add 5% wastage= 3.4 "
71.4 rft @ 112 Per rft. = 7996.8
B Cost of fitting
a) 50 mm dia SS bend 1 Pcs @ 50 Each = 50
b) 50 mm dia end socket 1 Pcs @ 50 Each = 50
c) 40 mm dia end socket 3 Pcs @ 40 Each = 120
d) 25 mm dia socket 6 Pcs @ 30 Each = 180
C Cost of F. I. bar (50mm X 6mm)
3 X 2" = 0.5 rft
@ 1.178 kg/Rm
0.18 kg/Rm @ 59 Per Kg = 10.62
D 25mm long rowel bolt 3 Nos @ 6 Each = 18
E Welding Rod (Electrode) 100 Nos @ 6 Each = 600
2 Fabrication and making post of railing support etc.
i) Welder/Fabricator 2 No. @ 300 Each = 600
ii) Welder helper 2 No. @ 200 Each = 400
iii) Ordinary labour 2 No. @ 150 Each = 300
3 Carrying of Materials from market to work shop and workshop to site L.S. = 150
Total (A+B+C+D+E) = 14502.12
4 Polishing work in/c all materials 0.1 = 1450.21
15952.33
Profit 0.1 = 1595.23
Overhead 0.035 = 507.57
= 18055.13
Add VAT with adjustment factor 1.04712 0.045 = 850.76
Grand total = 18905.89
Rate per sft. = 526.33
Rate per sqm. = 5665.42
Say, 5665 .00 Per sqm.