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

125 mm brick work with first class bricks (1:6) in superstructure
Considering 100 sft. work
1. Bricks 480 Nos. @ 5000 Per % 0 Nos. = 2400
2. Sand (F.M. 1.2) 18 cft. @ 1300 Per % cft. = 234
3. Cement 1.75 bags @ 370 Per bag = 647.5
4. Head mason 0.1 No. @ 350 each = 35
5. Mason 0.75 No. @ 250 each = 187.5
6. Skilled labour 0.5 No. @ 200 each = 100
7. Ordinary labour 0.5 No. @ 150 each = 75
8. Labour for soaking &
cleaning bricks 1 No. @ 150 each = 150
9. Labour for screening &
washing sand 0.5 No. @ 150 each = 75
10. Labour for 7 days curing
@ 1/8 No. labour per day 0.875 Nos. @ 150 each = 131.25
11. Scaffolding 25 sft. @ 5 Per sft. = 125
12. Local carriage, storage & sundries etc. (½ times of ordinary labour rate) L.S. = 75
Total = 4235.25
Profit 0.1 = 423.53
Overhead 0.035 = 148.23
4807.01
Add VAT with adjustment factor 1.04712 0.045 = 226.51
Grand total = 5033.52
Rate per sft. = 50.34
(i) Ground floor Rate per sft. = 50.34
Rate per sqm. = 541.86
Say, 542 .00 Per sqm.