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

Supplying, fitting & fixing of steel grill fencing in boundary wall with 3/4" x 3/4" x 1/8" angle box
6" c/c placed vertically and welding with 2 Nos. horizontal 1" x 1" x 1/4" angle box, the whole
thing again welding with 1.5" x 1.5" x 1/4" M.S. angle box post @ 6'-0" c/c etc.
Considering 1 No. steel grill fencing
Considering 2 panels: 12'-1.5" x 3'-0"= 36.38 sft. fencing work
(a) Materials:
(i) 1.5" x 1.5" x 1/4" M.S. angle for box post: @ 2.34 Ibs. per rft.
@ 6'-0" c/c: 3 x 2 x 4'-6"= 27 rft.
Add wastage 5%= 1.35 rft.
= 28.35 rft.
= 66.34 Ibs. @ 29.48 Per lb. = 1955.7
(ii) 1" x 1" x 1/4" M.S. angle box horizontally at top
and bottom.: @ 1.49 lbs per rft.
2 x 2 x 2 x 6'-0"= 48 rft.
Add wastage 5%= 2.4 rft.
= 50.4 rft.
= 75.1 lbs. @ 29.48 Per Ib. = 2213.95
(iii) 3/4" x 3/4" x 1/4" M.S. angle for box: @ 0.585 lbs. per rft.
: 22 x 2 x 3'-0"= 132 rft.
Add wastage 5%= 6.6 rft.
= 138.6 rft.
= 81.08 lbs. @ 29.48 Per Ib. = 2390.24
(b) Fittings, hardwares and consumables:
(i) Electrodes in/c electricity 140 Nos. @ 6 each = 840
(c) Labour for making grill fencing
(i) Welder / fabricator 3 Nos. @ 300 each = 900
(ii) Welder helper 3 Nos. @ 200 each = 600
(iii) Ordinary labour 3 Nos. @ 150 each = 450
(d) Carrying of materials to work-shop and fabricated materials to site: = 225
Sub-total = 9574.89
(e) Work-shop charges: 0.1 = 957.49
Total = 10532.38
(f) Ancillary works for fitting-fixing the grill fencing:
(i) Labour charge for cutting
3" x 3" x 12" size grooves 4 Nos @ 15 each = 60
(ii) CC (1:2:4):
4 x 3" x 3" x 12"= 0.25 cft. @ 13165.17 Per % cft. = 32.91
(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 = 10850.29
Profit 0.1 = 1085.03
Overhead 0.035 = 379.76
= 12315.08
Add VAT with adjustment factor 1.04712 0.045 = 580.29
Grand total = 12895.37
Rate per sft. = 354.46
Rate per sqm. = 3815.41
Say, 3815 .00 Per sqm.