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

Earth work in foundation trenches up to 1.5 m depth and maximum 10 m lead including
protecting and maintaining the trench: Very stiff (hard) claye soil / rubbish
Considering 1000 cft. work
1. Mason 0.25 No. @ 250 each = 62.5
2. Ordinary labour 10 Nos. @ 150 each = 1500
3. Skilled labour 2.5 Nos. @ 200 each = 500
4. Tools and plant, protecting and maintaining trench dry L.S. = 62.5
Total = 2125
Profit 0.1 = 212.5
Overhead 0.035 = 74.38
2411.88
Add VAT with adjustment factor 1.04712 0.045 = 113.65
Grand total = 2525.53
Rate per cft. = 2.53
Rate per cum. = 89.35
Say, 89 .00 Per cum.