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

125 mm brick work with 10 hole machine made ceramic bricks (1:4) in superstructure
Considering 100 sft. work
1. Bricks 480 Nos. @ 9750 Per % 0 Nos. = 4680
2. Sand (F.M. 1.2) 18 cft. @ 1300 Per % cft. = 234
3. Cement 2.8 bags @ 370 Per bag = 1036
4. Head mason 0.1 No. @ 350 each = 35
5. Mason 1 No. @ 250 each = 250
6. Skilled labour 0.5 No. @ 200 each = 100
7. Ordinary labour 1 No. @ 150 each = 150
8. Labour for soaking &
cleaning bricks 1 No. @ 150 each = 150
9. Labour for screening &
washing sand 0.25 No. @ 150 each = 37.5
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. L.S. = 75
Total = 7003.75
Profit 0.1 = 700.38
Overhead 0.035 = 245.13
7949.26
Add VAT with adjustment factor 1.04712 0.045 = 374.57
Grand total = 8323.83
Rate per sft. = 83.24
(i) Ground floor Rate per sft. = 83.24
Rate per sqm. = 896
Say, 896 .00 Per sqm.