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

Supplying, laying and fitting-fixing 900 mm dia RCC pipe
Break-up for 4 x 6 rft (1.82 m) = 24 rft. (7.28 m)
1. Cost of pipe 4 No. @ 7000 each = 28000
2. Truck fare 1 trip @ 800 trip = 800
3. Plumber 1 No. @ 300 each = 300
4. Skilled labour 2 No. @ 200 each = 400
5. Ordinary labour 12 No. @ 150 each = 1800
4. Tools and plant, sundries etc. LS = 312.5
Total = 31612.5
Profit 0.1 = 3161.25
Overhead 0.035 = 1106.44
= 35880.19
Add VAT with adjustment factor 1.04712 0.045 = 1690.69
Grand total = 37570.88
Rate per rft. = 1565.45
Rate per rm. = 5160.84
Say 5161 .00 per rm