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

uPVC fixed partition with 5mm clear glass
Considering 4'-0" x 4'-0" size = 16 sft.
1. Profile:
(a) Partition frame 17 rft. @ 45 Per rft. = 765
(b) Partition glass bit 16 rft. @ 7 Per rft. = 112
2. Re-inforcement
(a) Partition frame 14 rft. @ 20 Per rft. = 280
3. Rubber 32 rft. @ 5 Per rft. = 160
4. 5 mm clear glass 16 sft. @ 50 Per sft. = 800
5. Accessories
(a) Screw LS. = 63
(b) Steel clamp 6 Nos. @ 6 each = 36
6. Carrying LS. = 37.5
7. Carpenter 0.75 No. @ 300 each = 225
8. Carpenter helper 0.25 No. @ 200 each = 50
9. Welding in/c electricity LS. = 225
Total = 2753.5
Profit 0.1 = 275.35
Overhead 0.035 = 96.37
= 3125.22
Add VAT with adjustment factor 1.04712 0.045 = 147.26