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

50 mm thick flat brick pavement with 200 x 100 x 50 mm klinker paving bricks (1:4)
Considering 100 sft. of work
A. Materials:
1. 200 x 100 x 50 mm klinker paving
bricks (facing 200 x 50 mm)
in/c 5% wastage 856 Nos. @ 10625 Per % 0 Nos. = 9095
2. Sand (F.M. 1.2) 16 cft. @ 1300 Per % cft. = 208
3. Cement (in/c for flush pointing) 3.25 bags @ 370 Per bag = 1202.5
B. Labour:
1. Head mason 0.25 No. @ 350 each = 87.5
2. Mason 1.5 Nos. @ 250 each = 375
3. Skilled labour 3 Nos. @ 200 each = 600
4. Ordinary labour 1.5 Nos. @ 150 each = 225
5. Labour for soaking &
cleaning bricks 1 No. @ 150 each = 150
6. Labour for 7 days curing
@ 1/8 labour per day. 0.875 Nos. @ 150 each = 131.25
7. Local carriage & storage, sundries etc. L.S. = 75
Total = 12149.25
Profit 0.1 = 1214.93
Overhead 0.035 = 425.22
13789.4
Add VAT with adjustment factor 1.04712 0.045 = 649.76
Grand total = 14439.16
Rate per sft. = 144.39
Rate per sqm. = 1554.21
Say, 1554 .00 Per sqm.