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

Solid uPVC false ceiling.
Considering 10'-0" x 10'-0"size = 100 sft. false ceiling
1. Plastic wood (6 mm thick) 4 pcs. @ 1000 Per pc. = 4000
2. Aluminium section & accessories
(a) 1" main Tee 2 pcs. @ 22 Per pc. = 44
(b) 1" cross Tee 1 pc. @ 18 Per pc. = 18
(c) 1" L-section 2 pcs. @ 18 Per pc. = 36
(d) Revit L.S. = 75
(e) G.1. wire 0.5 kg. @ 92 Per kg = 46
(f) 1.5" screw L.S. = 110.4
(g) Rowl plug 2 pack @ 15 Per pack 30
(h) Wall bit 2 Nos. @ 30 each = 60
3. Labour
(a) Carpenter 4 Nos. @ 300 each = 1200
(b) Carpenter helper 4 Nos. @ 200 each = 800
(c) Carrying L.S. = 225
Total = 6644.4
Profit 0.1 = 664.44
Overhead 0.035 = 232.55
= 7541.39
Add VAT with adjustment factor 1.04712 0.045 = 355.35