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

Preparation of FLOWER BEDS: Earth-work in excavation of Pits in 0.61 m / 2'-0"
depth for plantation of plants.
Considering 1 x 50'-0" x4'-0"= 200 sft. bed: 400 cft. excavation
(a) Ordinary labour for excavation 5.5 Nos. @ 150 each = 825
(b) Cost of silty soil (20% of soil) 80 cft. @ 8.53 Per cft. = 682.4
(c) Cost of cowdung (1/6 of soil) 66.67 cft. @ 19.08 Per cft. = 1272.06
(d) Cost of mixing soil, cowdung
& cutted earth. 546.67 cft. @ 1.19 Per cft. = 650.54
(e) Tools & plant, incidentl, sundries etc. L.S. = 30
Total = 3460
Profit 0.1 = 346
Overhead 0.035 = 121.1
= 3927.1
Add VAT with adjustment factor 1.04712 0.045 = 185.05
Grand total = 4112.15
Rate per sft. = 20.56
Rate per sqm. = 221.31
Say, 221 .00 Per sqm.