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

Barbed wire fencing over brick wall/RCC member with 1.5" x 1.5" x 1/4" M.S. angle
post 2'-0" straight + 1'-6" inclined.
Considering 24'-0" x 3'-6"= 84 sft. of work
1. Barbed wire works:
(a) Cost of barbed wire: 12 BWG 2 ply 4 points; @ 950 rft. per cwt.
7 x 24'-0" + 49 x 4'-6"= 388.5 rft.
= 0.41 cwt. @ 4500 Per cwt. = 1845
(b) Cost of 18 SWG G.I. wire 1 kg @ 92 Per kg. = 92
(c) Labour for streching, tightening and binding barbed wire in position
(i) Skilled labour 1.5 Nos. @ 200 each = 300
(ii) Labour charge for fitting with M.S. angle post
(iii) Skilled labour 1 No. @ 200 each = 200
(d) Local carriage and storage L.S. = 37.5
(e) T & P and sundries L.S. = 37.5
2. M.S. Angle works:
(a) 1.5" x 1.5" x 1/4" M.S. angle: @ 2.34 lbs per rft.
4 x (1'-0" + 2'-0" + 1'-6")= 18 rft.
Add wastage 5%= 0.9 rft.
= 18.9 rft.
= 44.23 lbs. @ 29.48 Per lb. = 1303.9
(b) Fabrication cost of angles:
(i) Welder / fabricator 0.25 No. @ 300 each = 75
(ii) Welder helper 0.25 No. @ 200 each = 50
(iii) Mason for fxing in position 0.25 No. @ 250 each = 62.5
(iv) Mason helper 0.25 No. @ 200 each = 50
(v) Local carriage and storage L.S. = 37.5
Total = 4090.9
Profit 0.1 = 409.09
Overhead 0.035 = 143.18
= 4643.17
Add VAT with adjustment factor 1.04712 0.045 = 218.79
Grand total = 4861.96
Rate per sft. = 57.88
Rate per sqm. = 623.02
Say, 623 .00 Per sqm.