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

Facing brick work with 200 x 50 x 50 mm machine made klinker facing strips (1:4) with outside pointing.
Considering 100 sft. of work
1. 200 x 50 x 50 mm facing bricks (facing 200 x 50 mm)
in/c 5% wastage 856 Nos. @ 7000 Per % 0 Nos. = 5992
2. Sand (F.M. 1.2) in/c wastage 14 cft. @ 1300 Per % cft. = 182
3. Cement in/c for pointing 2.75 bags @ 370 Per bag = 1017.5
4. Head mason 1 No. No. 350 each = 350
5. Mason 2.33333333333333 Nos. @ 250 each = 583.33
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. = 125
10. Washing of sand, local carriage, storage & sundries etc. (½ times of ordinary labour rate) L.S. = 75
Total = 8981.08
Profit 0.1 = 898.11
Overhead 0.035 = 314.34
10193.53
Add VAT with adjustment factor 1.04712 0.045 = 480.32
Grand total = 10673.85
(i) Ground floor Rate per sft. = 106.74
Rate Per sqm. = 1148.95
Say, 1149 .00 Per sqm.