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

Exposed brick work in exterior wall in superstructure (1:4) with automatic machine made first class bricks
Considering 100 cft. of work
1. Bricks 1100 Nos. @ 5250 Per % 0 Nos. = 5775
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 = 10631.25
Profit 0.1 = 1063.13
Overhead 0.035 = 372.09
12066.47
Add VAT with adjustment factor 1.04712 0.045 = 568.58
Grand total = 12635.05
(a) Ground floor Rate per cft. = 126.35
Rate per cum. = 4462.05
Say, 4462 .00 Per cum