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

6'-6" x 2'-6" size uPVC swing door shutter
Considering 1 No. swing door
1. 8 mm thick uPVC sheet 0.5 No. @ 1200 Per pc. = 600
2. Profile:
(a) Partition frame 17 rft. @ 45 Per rft. = 765
(b) 4" New sash 18 rft. @ 112 Per rft. = 2016
(c) Sliding glass bit 18 rft. @ 15 Per rft. = 270
3. Re-inforcement
Partition frame 14 rft. @ 20 Per rft. = 280
4. Rubber 36 rft. @ 5 Per rft. = 180
5. Accessories
(a) Screw LS. = 66.26
(b) Hinges 4 Nos. @ 40 each = 160
(c) Sitkani 2 pcs. @ 55 each = 110
(d) Handle 2 Nos. @ 40 each = 80
(e) Steel clamp 6 Nos. @ 6 each = 36
6. Carrying LS. = 75
7. Carpenter 1.25 Nos. @ 300 each = 375
8. Carpenter helper 1 No. @ 200 each = 200
9. Welding in/c electricity LS. = 450
Total = 5663.26
Profit 0.1 = 566.33
Overhead 0.035 = 198.21
= 6427.8
Add VAT with adjustment factor 1.04712 0.045 = 302.88