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

Supplying, fitting & fixing of steel grill fencing with outer frame having 1.5" x 1.5" x 1/4" M.S. angle
and inner member having 1/4" dia M.S. rod placed 4.5" c/c diagonally on both directions.
Considering 1 No. steel grill fencing
Considering a panel of 7'-9" x 3'-3"= 25.19 sft. fencing work
(a) Materials:
(i) 1.5" x 1.5" x 1/4" M.S. angle: @ 2.34 Ibs. per rft.
2 x 3'-3"= 6.5 rft.
Horizontal: 2 x 7'-9"= 15.5 rft.
= 22 rft.
Add wastage 5%= 1.1 rft.
23.1 rft.
= 54.05 Ibs. @ 29.48 Per lb. = 1593.39
(ii) 1/4" dia M.S. rod: @ 0.167 lbs. per rft.
20 x 3'-3"= 65 rft.
8 x 7'-9"= 62 rft.
127 rft.
Add wastage 5%= 6.35 rft.
= 133.35 rft.
= 22.27 lbs. @ 29.02 Per Ib. = 646.28
(b) Fittings, hardwares and consumables:
(i) Electrodes in/c electricity 35 Nos. @ 6 each = 210
(c) Labour for making grill fencing
(i) Welder / fabricator 1 No. @ 300 each = 300
(ii) Welder helper 1 No. @ 200 each = 200
(iii) Ordinary labour 1 No. @ 150 each = 150
(d) Carrying of materials to work-shop and fabricated materials to site: = 112.5
Sub-total = 3212.17
(e) Work-shop charges: 0.1 = 321.22
Total = 3533.39
(f) Labour charge for fitting-fixing the grill fencing:
(i) Welder / fabricator 0.5 No. @ 300 each = 150
(ii) Welder helper 0.5 No. @ 200 each = 100
Grand total = 3783.39
Profit 0.1 = 378.34
Overhead 0.035 = 132.42
= 4294.15
Add VAT with adjustment factor 1.04712 0.045 = 202.34
Grand total = 4496.49
Rate per sft. = 178.5
Rate per sqm. = 1921.37
Say, 1921 .00 Per sqm.