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

Brick work with 9.5" x 4.5" x 2.75" size 3 hole machine made reinforced klinker facing bricks (1:4)
Considering 100 cft. work
1. Bricks 1100 Nos. @ 9700 Per % 0 Nos. = 10670
Sand (F.M 2.5) in/c wastage 24 cft. @ 2200 Per % cft. = 528
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 0.25 No. @ 350 each = 87.5
5. Mason 2 No. @ 250 each = 500
6. Skilled labour 1.5 No. @ 200 each = 300
7. Ordinary labour 2 Nos. @ 150 each = 300
8. Labour for soaking
& cleaning bricks 1 Nos. @ 150 each = 150
9. Screening and washing sand 0.5 No. @ 150 each = 75
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 = 15866.75
Profit 0.1 = 1586.68
Overhead 0.035 = 555.34
18008.77
Add VAT with adjustment factor 1.04712 0.045 = 848.58
Grand total = 18857.35
(a) Ground floor Rate per cft. = 188.57
Rate per cum. = 6659.35
Say, 6659 .00 Per cum