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

Mechanical compaction of earth/ sand in 150 mm layers including leveling, watering and consolidation
each layer with chain dozer, grader up to finished level
1. For 100 cft. Work
(a) Labour for leveling,
compaction, watering 0.166666666666667 Nos. @ 200 each = 33.33
(b) Local carriage: Ordinary Labour 2 Nos. @ 150 each = 300
(c) Tools and plant, sundries etc. L.S. = 12.5
345.83
2. Mechanical compaction: 7500 cft per day by one chain dozer
(a) Hire charge of chain dozer 1 day @ 10000 Per day = 10000
(b) Fuel
(i) Diesel: @ 16 liter/hour 128 liter @ 40 Per liter = 5120
(ii) Mintenance in/c lubricant and incidental expenditure L.S. = 200
15320
Cost for 100 cft. incuding considering 10% break-down etc. = 224.69
3. Add 3% for (mobilization and demobilization) ransportation cost for chain dozer by trailor = 6.74
Grand total (1 +2 + 3) = 577.26
Profit 0.1 = 57.73
Overhead 0.035 = 20.2
= 655.19
Add VAT with adjustment factor 1.04712 0.045 = 30.87
Grand total = 686.06
Rate per cft. = 6.86
Rate per cum. = 242.26
Say 242 .00 per cum.