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

Supplying and fitting-fixing uPVC solid door shutter: (size 760 x 2130 mm)
Considering 1 No. shutter
1. Solid shutter 1.47 sqm. @ 767 Per sqm = 1127.49
2. Reinforcement 5.49 rm @ 19 Per rm = 104.31
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 = 2303.3
Profit 0.1 = 230.33
Overhead 0.035 = 80.62
= 2614.25
Add VAT with adjustment factor 1.04712 0.045 = 123.18