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

Considering 1 No. of fixture
1. Special coloured combicloset: 1 No. @ 11500 each = 11500
2. Accessories:
(a) Flushing equipment 1 No. @ 600 each = 600
(b) Seat cover 1 No. @ 600 each = 600
3. Fitting fixing materials:
(a) Cement mortar (1:4)
(i) Cement 0.1 bag. @ 370 Per bag = 37
(ii) Sand (F.M. 1.2) 0.5 cft. @ 1300 Per % cft. = 6.5
(b) Nuts with washer 4 Nos. @ 15 each = 60
4. Labour:
(a) Plumber 0.25 No. @ 300 each = 75
(b) Skilled labour 1 No. @ 200 each = 200
(c) Ordinary labour 0.5 No. @ 150 each = 75
Total = 13153.5
Profit 0.1 = 1315.35
Overhead 0.035 = 460.37
= 14929.22
Add VAT with adjustment factor 1.04712 0.045 = 703.47
Grand total = 15632.69
Rate per No. = 15632.69
Say, 15633 .00 each