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

Brickwork with 1st class bricks in superstructure (1:4)
Considering 100 cft. of work
1. Bricks 1100 Nos. @ 5000 Per % 0 Nos. = 5500
2. Sand (F.M 1.2) in/c wastage 40 cft. @ 1300 Per % cft. = 520
3. Cement 6 bags @ 370 Per bag = 2220
4. Head mason 0.1 No. @ 350 each = 35
5. Mason 1 No. @ 250 each = 250
6. Skilled labour 1 No. @ 200 each = 200
7. Ordinary labour 2.5 Nos. @ 150 each = 375
8. Labour for soaking
& cleaning bricks 2 Nos. @ 150 each = 300
9. Screening and washing sand 1 No. @ 150 each = 150
10. Labour for 7 days curing
@ 1/8 labour per day: 0.875 Nos. @ 150 each = 131.25
11. Scaffolding 25 sft. @ 5 Per sft. = 125
12. Local carriage, sundries, T & P etc. (½ times of ordinary labour rate) L.S. = 75
Total = 9881.25
Profit 0.1 = 988.13
Overhead 0.035 = 345.84
11215.22
Add VAT with adjustment factor 1.04712 0.045 = 528.47
Grand total = 11743.69
(a) Ground floor Rate per cft. = 117.44
Rate per cum. = 4147.39
Say, 4147 .00 Per cum