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

Shore protection during earthwork in excavation for foundation: depth up to 1.5 m depth
considering 2 x 22'-0" x 5'-0"= 220 sft.
2 x 12'-0" x 5'-0"= 120 sft.
340 sft. area of palisading
1. Palisading 340 sft. @ 32.6 Per sft. = 11084
2. Bamboo for driving
2 x 5 x 8'-0"= 80 rft.
2 x 1 x 8'-0"= 16 rft.
96 rft. @ 9.94 Per rft. = 954.24
3. 1/8" G.I. wire for anchoring:
2 x 2 x 5 x 7'-0"= 140 rft.
2 x 2 x 1 x 7'-0"= 28 rft.
168 rft.
= 3.21 kg @ 92 Per kg = 295.32
Total = 12333.56
Profit 0.1 = 1233.36
Overhead 0.035 = 431.67
13998.59
Add VAT with adjustment factor 1.04712 0.045 = 659.62
Grand total = 14658.21
Rate per sft. = 43.11
Rate per sqm = 464.04
Say, 464 .00 Per sqm.