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

Mass concrete in foundation (1:3:6) with brick chips & 100% local sand of F.M. 1.2
Considering 100 cft. of work
1. Cost of concrete 100 cft. @ 10030 Per % cft. = 10030
2. Laying / placing concrete 100 cft. @ 840 Per % cft. = 840
3. Curing for 7 days L.S. = 62.5
4. Extra cost of wood for side shutter: for 100 cft
2 x 60'-0" x 4" x 1"= 3.33 cft.
2 x 5'-0" x 4" x 1"= 0.28 cft.
10 x 6" x 2" x 1" = 0.07 cft.
3.68 cft.
Add 5% wastage 0.18 cft.
3.86 cft. @ 350 Per cft.
Using 6 times = 225.17
5. Labour for side shutter
2 x 40'-0" x 6" = 40 sft.
2 x 5' - 0" x 6" = 5 sft.
45 sft. @ 3.5 Per sft. = 157.5
Total = 11315.17
Profit 0.1 = 1131.52
Overhead 0.035 = 396.03
12842.72
Add VAT with adjustment factor 1.04712 0.045 = 605.15
Grand total = 13447.87
Rate per cft. = 134.48
Rate per cum. = 4749.16
Say, 4749 .00 Per cum.