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

Conducting static load test for the cast in situ / precast pile providing required scaffolding.
For 125 ton load for 1 No. of test
(a) Mobilization and demobilization of testing
equipment (15 ton) by truck 4 trips @ 800 Per trip = 3200
(b) Platform making:
(i) Foreman 2 Nos. @ 350 each = 700
(ii) Skilled labour 6 Nos. @ 200 each = 1200
(iii) Ordinary labour 12 Nos. @ 150 each = 1800
(c) Hire charge of load testing equipment (joist, jacks
and other necessary devices in/c caliberation charges,
hydraulic fluid etc.) 1 test @ 6500 Per test = 6500
(d) Cost of empty gunny bags
(taking 2 times use) 2250 bags. @ 13.5 Per bag = 30375
(e) Cost of local sand as loading
materials (taking 2times use) 2250 cft @ 375 Per % cft. = 8437.5
(f) Labour for bag filling,
stitching, loading & unloading: 4500 bags @ 6 Per bag = 27000
(h) Preparation of result in standard
form in triplicate 1 test @ 1000 Per test = 1000
(i) Other incidental charges L.S. = 750
Total = 80962.5
Profit 0.1 = 8096.25
Overhead 0.035 = 2833.69
= 91892.44
Add VAT with adjustment factor 1.04712 0.045 = 4330.01
Grand total = 96222.45
Say, 96222 . 00 Per test