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

Facing brick work with 200 x 100 x 50 mm machine made hard pressed klinker facing bricks (1:4)
with out side pointing.
Considering 100 sft. of work
1. 200 x 100 x 50 mm facing bricks (facing 200 x 100 mm)
in/c 5% wastage 452 Nos. @ 10625 Per % 0 Nos. = 4802.5
2. Sand (F.M. 1.2) in/c wastage 12 cft. @ 1300 Per % cft. = 156
3. Cement in/c for pointing 2.26 bags @ 370 Per bag = 836.2
4. Head mason 1 No. No. 350 each = 350
5. Mason 2.25 Nos. @ 250 each = 562.5
6. Skilled labour 1.5 Nos. @ 200 each = 300
7. Ordinary labour 1.5 Nos. @ 150 each = 225
8. Labour for 7 days curing
@ 1/8 labour per day 0.875 Nos. @ 150 each = 131.25
9. Scaffolding 25 sft. @ 5 Per sft. = 112.5
10. Washing of sand, local carriage, storage & sundries etc. (½ times of ordinary labour rate) L.S. = 75
Total = 7550.95
Profit 0.1 = 755.1
Overhead 0.035 = 264.28
8570.33
Add VAT with adjustment factor 1.04712 0.045 = 403.84
Grand total = 8974.17
(i) Ground floor Rate per sft. = 89.74
Rate Per sqm. = 965.96
Say, 966 .00 Per sqm.