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

Supplying, fitting and fixing plastic low-down
Break-up for 1 No. fixture
1. Plastic low-down 1 No. @ 850 Each = 850
2. 32 mm plastic pipe 1 No. @ 50 Each = 50
3. C.I. Bracket 1 Pair @ 65 per pair = 65
4. Screw, rowel plug, washer, putty etc. L.S. = 50
5. PVC connection pipe 1 No. @ 30 each = 30
6. Labour for fitting, fixing in position
(i) Plumber 0.25 Nos. @ 300 each = 75
(ii) Skilled Labour 0.5 Nos. @ 200 each = 100
Total = 1220
Profit 0.1 = 122
Overhead 0.035 = 42.7
= 1384.7
Add VAT with adjustment factor 1.04712 0.045 = 65.25
Grand total = 1449.95
Say 1450 .00 each