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

Supplying, fitting and fixing PVC water stopper in 10" wide horizontal construction joint of RCC basement slab
with 1.5" x 2.5" wooden batten at the top and bottom, binding with GI wire etc.
Break-up for 20 rft. work
1. Water stopper in/c 5% wastage 21 rft. @ 100 Per rft. = 2100
2. Wood (using 3 times)
2 x 20'-0" x 1.5" x 2.5" = 1 cft.
Wastage 5% = 0.05 cft.
1.05 cft. @ 350 Per cft. = 122.5
3. Carpentry work
(i) Carpenter 0.2 Nos. @ 300 each = 60
(ii) Helper 0.4 Nos. @ 200 each = 80
4. Placing and removing wooden bit in/c cleaning RCC surface
(i) Mason 1 Nos. @ 250 each = 250
(ii) Ordinary Labour 2 Nos. @ 150 each = 300
5. Watage of RCC work L.S. = 57.81
6. G.I. Wire, nails etc. L.S. = 17.5
7. Tools and plant, sundries etc.etc. L.S. = 50
Total = 3037.81
Profit 0.1 = 303.78
Overhead 0.035 = 106.32
= 3447.91
Add VAT with adjustment factor 1.04712 0.045 = 162.47
Grand total = 3610.38
Rate per rft. = 180.52
Rate per rm = 592.29
Say 592 .00 per rm.