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

Removing Sludge/semi-liquid clay etc. from the bottom of any type of Marshy land/Lake/Ditch/Pond in/c
mixing fine local sand of Fm. 0.8 to a proportion (1:10)
Considering 1000 cft.
1. Fine Sand (F.M. 0.8) 100 cft. @ 750 Per % cft. = 750
2. Labour for mixing sand and cutting loose sludge
in/c spreading and stacking 12 Nos. @ 150 Each = 1800
3. Labour cutting dried sludge in/c loading,
unloading and truck/cart etc. 7 Nos. @ 150 Each = 1050
4. Hire charge of truck 7 Trip @ 800 Per trip = 5600
5. Tools and plant, sundries, incidental etc. L.S. = 812.5
Total = 10012.5
Profit 0.1 = 1001.25
Overhead 0.035 = 350.44
11364.19
Add VAT with adjustment factor 1.04712 0.045 = 535.49
Grand total = 11899.68
Rate per cft. = 11.9
Rate per cum. = 420.25
Say, 420 .00 Per cum.