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

Brick work with 10 holes machine made bricks (1:4)
Considering 100 cft. work
1. Bricks 1100 Nos. @ 9750 Per % 0 Nos. = 10725
2. Sand (F.M 1.2) in/c wastage 40 cft. @ 1300 Per % cft. = 520
3. Cement 6.5 bags @ 370 Per bag = 2405
4. Head mason 0.5 No. @ 350 each = 175
5. Mason 1.5 No. @ 250 each = 375
6. Skilled labour 1.5 No. @ 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 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 = 15581.25
Profit 0.1 = 1558.13
Overhead 0.035 = 545.34
17684.72
Add VAT with adjustment factor 1.04712 0.045 = 833.31
Grand total = 18518.03
(a) Ground floor Rate per cft. = 185.18
Rate per cum. = 6539.63
Say, 6540 .00 Per cum