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

Fancy screen work in wall with 6.5'' x 4.75'' x 4'' design block in all floors (1:3) facing 6.5" x 4"
Considering 100 sft. of work
A. Materials:
1. 6.5" x 4.75" x 4" design
block in/c wastage 525 Nos. @ 16500 Per % 0 Nos. = 8662.5
2. Sand (F.M. 1.2) 3.75 cft. @ 1300 Per % cft. = 48.75
3. Cement 1 bag @ 370 Per bag = 370
4. Colour pigment 1 Ib @ 45 Per Ib = 45
B. Labour:
1. Head mason 1 No. @ 350 each = 350
2. Mason 2 Nos. @ 250 each = 500
3. Skilled labour 2 Nos. @ 200 each = 400
4. Ordinary labour 1 No. @ 150 each = 150
5. Labour for soaking & .
cleaning blocks 0.5 No. @ 150 each = 75
6. Labour for 7 days curing
@ 1/8 No. labour per day 0.875 Nos. @ 150 each = 131.25
7. Scaffolding 25 sft. @ 5 Per sft. = 125
8. Washing of sand, local carriage & storage etc. L.S. = 75
Total = 10932.5
Profit 0.1 = 1093.25
Overhead 0.035 = 382.64
12408.39
Add VAT with adjustment factor 1.04712 0.045 = 584.69
Grand total = 12993.08
(i) Ground floor Rate per sft. = 129.93
Rate per sqm = 1398.57
Say, 1399 .00 Per sqm.