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

Supplying, fitting & fixing of M.S. angle post made thorough welding of 2 nos.
1.5" x 1.5" x 1/4" M.S. angle.
Considering 1 No. steel post
Considering 6.25 rft. of work
(a) Materials:
(i) 1.5" x 1.5" x 1/4" M.S. angle for box post: @ 2.34 Ibs. per rft.
2 x 6'-3"= 12.5 rft.
Add wastage 5%= 0.63 rft.
= 13.13 rft.
= 30.72 Ibs. @ 29.48 Per lb. = 905.63
(ii) 1.5" x 1/4" M.S. plate: @ 10.20 lbs. per sft.
2 x 1.5" x 1.5"= 0.03 sft.
Add wastage 5%= 0.002 sft.
= 0.032 sft.
= 0.33 lbs. @ 38.55 Per Ib. = 12.72
(b) Fittings, hardwares and consumables:
(i) Electrodes in/c electricity 12 Nos. @ 6 each = 72
(c) Labour for making grill fencing
(i) Welder / fabricator 0.2 No. @ 300 each = 60
(ii) Welder helper 0.2 No. @ 200 each = 40
(iii) Ordinary labour 0.2 No. @ 150 each = 30
(d) Carrying of materials to work-shop and fabricated materials to site: = 20
Sub-total = 1140.35
(e) Work-shop charges: 0.1 = 114.04
Total = 1254.39
(f) Labour charge for fitting-fixing the grill fencing:
(i) Mason 0.2 No. @ 250 each = 50
(ii) Mason helper 0.2 No. @ 200 each = 40
Grand total = 1344.39
Profit 0.1 = 134.44
Overhead 0.035 = 47.05
= 1525.88
Add VAT with adjustment factor 1.04712 0.045 = 71.9
Grand total = 1597.78
Rate per rft. = 255.64
Rate per rm. = 838.75
Say, 839 .00 Per rm.