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

Exposed 125 mm pointing extra ordinary ornamental brick work (1:4)
Considering 100 sft. of work
1. Bricks 480 Nos. @ 5000 Per % 0 Nos. = 2400
Extra cost for special quality 1st class bricks
in/c sorting out the bricks @ 0.2 = 480
2. Sand (F.M. 1.2) in/c wastage 23 cft. @ 1300 Per % cft. = 299
3. Cement in/c pointing 3 bags @ 370 Per bag = 1110
4. Head mason 0.1 No. @ 350 each = 35
5. Mason 1 Nos. @ 250 each = 250
6. Skilled labour 0.5 Nos. @ 200 each = 100
7. Ordinary labour 0.5 Nos. @ 150 each = 75
8. Labour for soaking &
cleaning bricks 1 Nos. @ 150 each = 150
9. Labour for screening &
washing sand 0.25 No. @ 150 each = 37.5
10. Labour for 7 days curing
@ 1/4 labour per day 1.75 Nos. @ 150 each = 262.5
11. Scaffolding and stageing 25 sft. @ 5 Per sft. = 125
12. Local carriage, storage & sundries etc. L.S. = 125
Total = 5449
Profit 0.1 = 544.9
Overhead 0.035 = 190.72
= 6184.62
Add VAT with adjustment factor 1.04712 0.045 = 291.42
Grand total = 6476.04
(a) Ground floor Rate per sft. = 64.76
Rate per sqm. = 697.08
Say, 697 .00 Per sqm.