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

Supplying & embedding of 19 to 32 mm height and 19 mm width broken glass
placed @ app 25 mm c/c into plaster
Considering 100 sft. of work
1. Cost of 3 mm thick glass
(30% of cost of new glass) 95 sft.
Add 5% wastage= 4.75 sft.
99.75 sft. @ 9.6 Per sft. = 957.6
2. Mason 0.5 No. @ 250 each = 125
3. Skilled labour 0.5 No. @ 200 each = 100
4. Scaffolding L.S. = 41.67
Total = 1224.27
Profit 0.1 = 122.43
Overhead 0.035 = 42.85
= 1389.55
Add VAT with adjustment factor 1.04712 0.045 = 65.48