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

Manufacturing, supplying, fitting and fixing steel grill fencing in boundary wall with 1.25" x 1/4" F.I.
bars 6" c/c placed vertically and welding with 2 Nos. horizontal 1.25" x 1/4" F.I. bars etc excluding
cost of painting.
Considering 1 No. of steel grill fencing
Considering 8'-9" x 3'-1"= 26.98 sft. grill work
(a) Materials:
(i) 1.25" x 1/4" F.I. bars: @ 1.06 lbs per rft.
Vertical: 17 x 3'-1"= 52.42 rft.
Horizontal: 2 x 9'-9"= 19.5 rft.
= 71.92 rft.
Add wastage 5%= 3.6 rft.
= 75.52 rft.
= 80.05 Ibs. @ 26.76 Per lb. = 2142.14
(b) Fittings, hardwares and consumables:
(i) Electrodes in/c electricity 15 Nos. @ 6 each = 90
(c) Labour for making fencing grill
(i) Welder / fabricator 1 No. @ 300 each = 300
(ii) Welder helper 1 No. @ 200 each = 200
(ii) Ordinary labour 1 No. @ 150 each = 150
(d) Carrying of materials to work-shop and fabricated materials to site: = 75
Sub-total = 2957.14
(e) Work-shop charges: 0.1 = 295.71
Total = 3252.85
(f) Ancillary works for fitting-fixing the grill fencing:
(i) Labour charge for cutting
3" x 3" x 6" size grooves 4 Nos @ 8.33 each = 33.32
(ii) CC (1:2:4):
4 x 3" x 3" x 6"= 0.13 cft. @ 13165.17 Per % cft. = 17.11
(g) Labour charge for fitting-fixing the grill fencing
(i) Mason 0.5 No. @ 250 each = 125
(ii) Mason helper 0.5 No. @ 200 each = 100
Grand total = 3528.28
Profit 0.1 = 352.83
Overhead 0.035 = 123.49
= 4004.6
Add VAT with adjustment factor 1.04712 0.045 = 188.7
Grand total = 4193.3
Rate per sft. = 155.42
Rate per sqm. = 1672.94
Say, 1673 .00 Per sqm.