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

100 mm thick brick on edge pavement with 200 x 100 x 50 mm klinker paving bricks (1:4)
Considering 100 sft. of work
A. Materials:
1. 200 x 100 x 50 mm klinker paving
bricks (facing 200 x 100 mm)
in/c 5% wastage 452 Nos. @ 10625 Per % 0 Nos. = 4802.5
2. Sand (F.M. 1.2) 13 cft. @ 1300 Per % cft. = 169
3. Cement (in/c for flush pointing) 2.5 bags @ 370 Per bag = 925
B. Labour:
1. Head mason 0.25 No. @ 350 each = 87.5
2. Mason 1 No. @ 250 each = 250
3. Skilled labour 2.5 Nos. @ 200 each = 500
4. Ordinary labour 1.5 Nos. @ 150 each = 225
5. Labour for soaking &
cleaning bricks 0.5 No. @ 150 each = 75
6. Labour for 7 days curing
@ 1/8 labour per day. 0.875 Nos. @ 150 each = 131.25
7. Local carriage & storage, sundries etc. L.S. = 75
Total = 7240.25
Profit 0.1 = 724.03
Overhead 0.035 = 253.41
8217.69
Add VAT with adjustment factor 1.04712 0.045 = 387.22
Grand total = 8604.91
Rate per sft. = 86.05
Rate per sqm. = 926.24
Say, 926 .00 Per sqm.