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

Supplying and fitting-fixing uPVC plastic partion with hollow section: (size 2 m x 3 m)
Considering 1 No. partition of 6 sqm.
1. T-frame 9 rm @ 110 Per rm = 990
2. L-frame 10 rm @ 112 Per rm = 1120
3. Hollow bit 28 rm @ 50 Per rm = 1400
4. T-inner joint clamp 14 pcs. @ 6 each = 84
5. L-inner joint clamp 4 pcs. @ 9 each = 36
6. Revit 80 pcs. @ 1 each = 80
7. Screw 24 pcs. @ 1.3 each = 31.2
8. Rowel plug 24 pcs. @ 0.5 each = 12
9. Hollow section 6 sqm. @ 767 Per sqm = 4602
10. Carpenter 4.5 Nos. @ 300 each = 1350
11. Carpentr helper 1.5 Nos. @ 200 each = 300
12. Carrying LS. = 75
Total = 10080.2
Profit 0.1 = 1008.02
Overhead 0.035 = 352.81
= 11441.03
Add VAT with adjustment factor 1.04712 0.045 = 539.11