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

Erect and remove semi-permanent engineer's site office (minimum 38 sqm plinth area) with facilities
including security fencing
Considering one site
1. Erect and maintain engineer's site office with facilities in/c
providing security fencing (less salvaged value) L.S. = 128920
2. Office furniture (less salvaged value) L.S. = 17500
3. Stationeries, consumables etc. L.S. = 12000
4. First-aid box, safety helmet, umbrella, gum-boots, crockeries, water purifier etc. L.S. = 20000
5. Provide and maintain 5 KVA stand-bye Generator, theodolie / level facilities L.S. = 52000
6. Remove Engineer's Site facilities L.S. = 6250
Total = 236670
Profit 0.1 = 23667
Overhead 0.035 = 8283.45
268620.45
Add VAT with adjustment factor 1.04712 0.045 = 12657.5
Grand total = 281277.95
Say, 281278 .00 Per site.