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

Erect and remove semi-permanent engineer's site office (minimum 15 sqm plinth area) with facilities
Considering one site
1. Erect and maintain engineer's site office with facilities (less salvaged value) L.S. = 49800
2. Office furniture (less salvaged value) L.S. = 6000
3. Stationeries, consumables etc. L.S. = 5800
4. First-aid box, safety helmet, umbrella, gum-boots, crockeries, water purifier etc. L.S. = 7400
5. Provide and maintain theodolie / level facilities L.S. = 5000
6. Remove Engineer's Site facilities L.S. = 2500
Total = 76500
Profit 0.1 = 7650
Overhead 0.035 = 2677.5
86827.5
Add VAT with adjustment factor 1.04712 0.045 = 4091.35
Grand total = 90918.85
Say, 90919 .00 Per site.