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

Providing apron with 2" or 50 mm thick cement concrete (1:2:4) and one layer brick flat
soling at bottom.
Considering 100 sft. of work
(a) For concrete of (1:2:4) 100 cft. @ 13165.17 Per % cft. = 13165.17
Cost for 2" thick 100 sft. concrete = 2194.2
Labour cost for 2" thick 100 sft. concrete
(i) Mason for neat finish 0.5 No. @ 250 each = 125
(ii) Ordinary lab. for neat finish 1 No. @ 150 each = 150
(iii) Extra cement for neat finish 0.5 bag. @ 370 Per bag = 185
= 460
Total cost for 100 sft. concrete = 2654.2
(b) One layer brick flat soling 100 sft. @ 1830 Per % sft. = 1830
(c) Earth work: 100 sft. x 0'-5"= 41.67 cft. @ 1412.5 Per % 0 cft. = 58.86
Total (A+B+C) = 4543.06
Profit 0.1 = 454.31
Overhead 0.035 = 159.01
= 5156.38
Add VAT with adjustment factor 1.04712 0.045 = 242.97
Grand total = 5399.35
Rate per sft. = 53.99
Rate per sqm. = 581.15
Say, 581 .00 Per sqm.