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

Exposed brick work in exterior wall in superstructure (1:4) with special quality (sorted) first class bricks
Considering 100 cft. of work
1. Bricks 1100 Nos. @ 5000 Per % 0 Nos. = 5500
Extra cost for special quality 1st class bricks
in/c sorting out the bricks @ 0.2 = 1100
2. Sand (F.M. 1.2) in/c wastage 40 cft. @ 1300 Per % cft. = 520
3. Cement in/c pointing 6.5 bags @ 370 Per bag = 2405
4. Head mason 0.5 No. @ 350 each = 175
5. Mason 1.5 Nos. @ 250 each = 375
6. Skilled labour 1.5 Nos. @ 200 each = 300
7. Ordinary labour 2 Nos. @ 150 each = 300
8. Labour for soaking &
cleaning bricks 2 Nos. @ 150 each = 300
9. Labour for screening &
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, storage & sundries etc. L.S. = 75
Total = 11456.25
Profit 0.1 = 1145.63
Overhead 0.035 = 400.97
13002.85
Add VAT with adjustment factor 1.04712 0.045 = 612.7
Grand total = 13615.55
(a) Ground floor Rate per cft. = 136.16
Rate per cum. = 4808.49
Say, 4808 .00 Per cum