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

Fancy screen work in wall with 4'' x 4'' x 4'' design block in all floors (1:3).
Considering 100 sft. of work
A. Materials:
1. 4" x 4" x 4" design
block in/c wastage 990 Nos. @ 13200 Per % 0 Nos. = 13068
2. Sand (F.M. 1.2) 3.75 cft. @ 1300 Per % cft. = 48.75
3. Cement 1 bag @ 370 Per bag = 370
4. Colour pigment 1 Ib @ 45 Per Ib = 45
B. Labour:
1. Head mason 1 No. @ 350 each = 350
2. Mason 2.25 Nos. @ 250 each = 562.5
3. Skilled labour 2.5 Nos. @ 200 each = 500
4. Ordinary labour 1 No. @ 150 each = 150
5. Labour for soaking &
cleaning blocks. 1 No. @ 150 each = 150
6. Labour for 7 days curing
@ 1/8 No. labour per day 0.875 Nos. @ 150 each = 131.25
7. Scaffolding 25 sft. @ 5 Per sft. = 125
8. Washing of sand, local carriage & storage etc. L.S. = 75
Total = 15575.5
Profit 0.1 = 1557.55
Overhead 0.035 = 545.14
17678.19
Add VAT with adjustment factor 1.04712 0.045 = 833
Grand total = 18511.19
(i) Ground floor Rate per sft. = 185.11
Rate per sqm = 1992.52
Say, 1993 .00 Per sqm.