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

Supplying and laying minimum 2 mm thick Geo-textile for protection of filled earth
Considering 100 sft. of work
1. Geo-textile in/c 7.5% wastage 107.5 sft. @ 7.5 Per sft. = 806.25
2. G.I. Wire, spning etc. L.S. = 55
3. Labour
(a) Skilled labour 0.25 No. @ 200 each = 50
(b) Ordinary labour 0.25 No. @ 150 each = 37.5
4. Tools and plant, sundries etc. L.S. = 10
Total = 958.75
Profit 0.1 = 95.88
Overhead 0.035 = 33.56
1088.19
Add VAT with adjustment factor 1.04712 0.045 = 51.28
Grand total = 1139.47
Rate per cft. = 11.39
Rate per cum. = 122.6
Say, 123 .00 Per cum.