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

25 mm thick artificial patent stone flooring (1 : 1.5 : 3) with 1/2" down graded stone chips
Considering 100 cft. of work covering 1200 sft. area
1. Crushed stone chips 90 cft. @ 7500 Per % cft. = 6750
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 22 bags @ 370 Per bag = 8140
5. Labour for 7 days curing
@ 1/8 labour per day. 0.875 Nos. @ 150 each = 131.25
6. Local carriage, sundries, T & P and washing of sand etc. L.S. = 225
Sub-total = 16033.75
For 100 sft. of work = 1336.15
7. Extra cement for finishing 0.5 bag @ 370 Per bag = 185
8. Labour cost:
(a) Head mason 0.2 No. @ 350 each = 70
(b) Mason 0.75 No. @ 250 each = 187.5
(c) Skilled labour 1 No. @ 200 each = 200
(d) 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 = 2161.15
Profit 0.1 = 216.12
Overhead 0.035 = 75.64
2452.91
Add VAT with adjustment factor 1.04712 0.045 = 115.58
Grand total = 2568.49
(i) Ground floor Rate per sft. = 25.68
Rate per sqm. = 276.42
Say, 276 .00 Per sqm.