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

Supplying and fitting-fixing uPVC hollow door shutter: (size 760 x 1980 mm)
Considering 1 No. shutter
1. Hollow shutter 1.4 sqm. @ 767 Per sqm = 1073.8
2. Reinforcement 4.27 rm @ 19 Per rm = 81.13
3. Revit 36 pcs. @ 1 each = 36
4. S.S. Screw (40mm long) 24 pcs. @ 2.5 each = 60
5. S.S. Tower bolt 2 pcs. @ 50 each = 100
6. S.S. handle 2 pcs. @ 45 each = 90
7. G. I. inner joint clamp 2 pcs. @ 9 each = 18
8. S.S. Hinges 3 pcs. @ 40 each = 120
9 Lock 1 pc. @ 350 each = 350
10 Carpenter 0.25 No. @ 300 each = 75
11 Carpentr helper 0.25 No. @ 200 each = 50
12 Fitting fixing charge LS. = 112.5
13 Carrying LS. = 60
Total = 2226.43
Profit 0.1 = 222.64
Overhead 0.035 = 77.93
= 2527
Add VAT with adjustment factor 1.04712 0.045 = 119.07