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

Applying 3-coats silicon based water repellent on exposed brick surface
Break-up for 100 sft. Area
1. Painter 1 No. @ 300 each = 300
2. Helper 1 No. @ 200 each = 200
3. Scaffolding, local carriage, sundries etc. L.S = 75
4. Silicon based paint 2 liter @ 205 liter = 410
Total = 985
Profit 0.1 = 98.5
Overhead 0.035 = 34.48
= 1117.98
Add VAT with adjustment factor 1.04712 0.045 = 52.68
Grand total = 1170.66
Rate per sft. = 11.71
Rate per sqm. = 126.05
Say 126 .00 per sqm.