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

Supplying and fitting-fixing uPVC plastic partion with glass: (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. Glass bit 28 rm @ 50 Per rm = 1400
4. Round rubber bit 14 rm @ 9 Per rm = 126
5. Rubber bit 4 rm @ 4 Per rm = 16
6. T-inner joint clamp 80 pcs. @ 6 each = 480
7. L-inner joint clamp 24 pcs. @ 9 each = 216
8. Revit 24 pcs. @ 1 each = 24
9. Screw 6 pcs. @ 1.3 each = 7.8
10. Rowel plug 4.5 pcs. @ 0.5 each = 2.25
11. Adhesive 1.5 kg. @ 140 Per kg. = 210
12. 5 mm glass 6 sqm. @ 538 Per sqm. = 3228
13. Carpenter 3 Nos. @ 300 each = 900
14. Carpenter helper 3 Nos. @ 200 each = 600
15. Carrying LS. = 75
Total = 9395.05
Profit 0.1 = 939.51
Overhead 0.035 = 328.83
= 10663.39
Add VAT with adjustment factor 1.04712 0.045 = 502.46