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

Facing brick work with 200 x 62 x 50 mm machine made klinker red strips (1:4) with out side pointing.
Considering 100 sft. of work
1. 200 x 62 x 50 mm machine made klinker
facing red strips (facing 200 x 62 mm)
in/c 5% wastage 704 Nos. @ 7750 Per % 0 Nos. = 5456
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 Nos. @ 250 each = 500
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. (1 times of ordinary labour rate) L.S. = 150
Total = 8436.75
Profit 0.1 = 843.68
Overhead 0.035 = 295.29
9575.72
Add VAT with adjustment factor 1.04712 0.045 = 451.21
Grand total = 10026.93
(i) Ground floor Rate per sft. = 100.27
Rate Per sqm. = 1079.31
Say, 1079 .00 Per sqm.