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

25 mm thick artificial patent stone flooring (1:2:4) with brick chips
Considering 100 cft. of work covering 1200 sft. area
1. Bricks @ 8.5 Nos. per cft. chips 765 Nos. @ 5000 Per % 0 Nos. = 3825
2. Sand (F.M. 1.2) 22.5 cft. @ 1300 Per % cft. = 292.5
3. Sand (F.M. 2.5) 22.5 cft. @ 2200 Per % cft. = 495
4. Cement 18 bags @ 370 Per bag = 6660
5. Breaking chips in/c screening 90 cft. @ 800 Per % cft. = 720
6. Labour for 7 days curing
@ 1/8 labour per day. 0.875 Nos. @ 150 each = 131.25
7. Local carriage, sundries, T & P and washing of sand etc. L.S. = 225
Sub-total = 12348.75
For 100 sft. of work = 1029.06
8. Extra cement for finishing 0.5 bag @ 370 Per bag = 185
9. Labour cost:
i) Head mason 0.2 No. @ 350 each = 70
ii) Mason 0.75 No. @ 250 each = 187.5
iii) Skilled labour 1 No. @ 200 each = 200
iv) Ordinary labour 1 No. @ 150 each = 150
10. Extra cost of Garjan batten for side shutter
2 x 4 x 5'-0" x 1" x 3/4" = 0.21 cft.
Add 5% wastage 0.01 cft.
0.22 cft. @ 1300 Per cft.
Using 10 times @ 130 Per cft. = 28.6
11. Labour for shuttering
2 x 4 x 5'-0" x 1" = 3.33 sft. @ 1.17 Per sft. = 3.9
Total = 1854.06
Profit 0.1 = 185.41
Overhead 0.035 = 64.89
2104.36
Add VAT with adjustment factor 1.04712 0.045 = 99.16
Grand total = 2203.52
(i) Ground floor Rate per sft. = 22.04
Rate per sqm. = 237.24
Say, 237 .00 Per sqm.