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

Average 4" thick finished lime terracing with 3/4" down graded 1st class brick chips, surki and stone lime (7:2:2)
Considering 100 cft. of work (300 sft. Area)
(A) Cost of materials
(i) 1st class bricks 820 Nos. @ 5000 Per % 0 Nos. = 4100
(ii) Stone lime 539.33 kg. @ 15 Per kg = 8089.95
(iii) 1st class surki 34.77 cft. @ 40 Per cft. = 1390.8
(iv) Cost for breaking chips 96.47 cft. @ 650 Per % cft. = 627.06
(B) Labour cost
(i) Labour for slacking lime 1 No.
(ii) Labour for dry mixing 2 Nos.
(iii) Labour for wet mixing 6 Nos.
(iv) Labour for lifting and casting 3 Nos.
(v) Labour for beating 12 Nos.
(vi) Labour for finishing 1 No.
Total 25 Nos. @ 150 each = 3750
(vii) Head Mason 1 No. @ 350 each = 350
(viii) Mason for finishing (300 sft.) 2 Nos. @ 250 each = 500
C. Miscellaneous
(i) Expenditure for making platform: soling excluding cost of bricks L.S. = 187.5
(ii) Expenditure for providing polythene cover L.S. = 150
(iii) Local carriage, storage, tools & plants, gumboot, koppa etc. L.S. = 300
(iv) Curing 300 sft. @ 1.25 L.S. = 375
Total = 19820.31
Profit 0.1 = 1982.03
Overhead 0.035 = 693.71
= 22496.05
Add VAT with adjustment factor 1.04712 0.045 = 1060.02
Grand total = 23556.07
Rate per cft. = 235.56
Rate per cum. = 8318.8
Say, 8319 .00 Per cum.