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

Preparation of Hedge beds in 0.3 m / 1'-0" depth for plantation of plants.
Considering 1 x 50'-0" x 1'-6" = 75 sft. Hedge: 75 cft. excavation
(a) Ordinary labour 1 No. @ 150 each = 150
(b) Loamy silty soil: 75 x 20%= 15 cft. @ 8.53 Per cft. = 127.95
(c) Cowdung manure: 75 x 1/6 = 12.5 cft. @ 19.08 Per cft. = 238.5
(d) Mixing cowdung,
silty soil & earth: 102.5 cft. @ 1.19 Per cft. = 121.98
(e) T ools & plant, incidental, sundries etc. L.S. = 15
Total = 653.43
Profit 0.1 = 65.34
Overhead 0.035 = 22.87
= 741.64
Add VAT with adjustment factor 1.04712 0.045 = 34.95
Grand total = 776.59
Rate per sft. = 10.35
Rate per sqm. = 111.41
Say, 111 .00 Per sqm.