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

Considering 1 No. of fixture
1. Coloured long pan: 1 No. @ 1450 each = 1450
2. 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
3. Labour:
(a) Plumber 0.25 No. @ 300 each = 75
(b) Skilled labour 0.5 No. @ 200 each = 100
(c) Ordinary labour 0.5 No. @ 150 each = 75
Total = 1743.5
Profit 0.1 = 174.35
Overhead 0.035 = 61.02
= 1978.87
Add VAT with adjustment factor 1.04712 0.045 = 93.25
Grand total = 2072.12
Rate per No. = 2072.12
Say, 2072 .00 each