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

Carriage of excavated earth from the construction site by truck or any other means
to the selected government land within metropolitan area
Break-up for 1000 cft = 1150 cft loose earth
1. Ordinary labour for cutting,
loading and unloading 7 No. @ 150 each = 1050
2. Skilled labour 1.5 No. @ 200 each = 300
3. Truck fare 6 trips @ 800 trip = 4800
4. Ordinary labour for local carriage,
leveling and dressing etc. 3 No. @ 150 each = 450
5. Tools and plant, sundries etc. LS = 37.5
Total = 6637.5
Profit 0.1 = 663.75
Overhead 0.035 = 232.31
= 7533.56
Add VAT with adjustment factor 1.04712 0.045 = 354.98
Grand total = 7888.54
Rate per cft. = 7.89
Rate per cum. = 278.64
Say 279 .00 per cum.