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

uPVC wall paneling with solid uPVC section
Considering 10'-0" x 10'-0"size = 100 sft.
1. Plastic wood
(3 mm thick sheet) 6 pcs. @ 575 Per pc. = 3450
2. Accessories
(a) 2" screw 5 pack @ 90 Per pack = 450
(b) Wall bit (9/64) 2 pcs. @ 30 Per pc. = 60
(c) Super bit 1 pc. @ 146 Per pc. = 146
(d) Sun Star glue 3 liter @ 100 Per liter = 300
(e) Cloth 5 yrds. @ 11.75 Per yrd. = 58.75
(f) Tarpin 0.5 gallon @ 150 Per gallon = 75
(g) Super glue 4 Nos. @ 20 each 80
3. Labour
(a) Carpenter 4 Nos. @ 300 each = 1200
(b) Carpenter helper 4 Nos. @ 200 each = 800
(c) Carrying L.S. = 225
Total = 6844.75
Profit 0.1 = 684.48
Overhead 0.035 = 239.57
= 7768.8
Add VAT with adjustment factor 1.04712 0.045 = 366.07