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

10 mm thick (finished) mosaic in floor with Indian chips & glass strip using 100% white cement in/c 25 mm thick patent stone (1:2:4) with BRICK chips
Considering 100 sft. of work
A. Materials:
1. White cement 125 kg @ 18 Per kg = 2250
2. Mosaic chips (Indian: Deradun) 125 kg @ 10 Per kg = 1250
3. Minar stone @ 300 sft/stone 0.333333333333333 No. @ 290 each = 96.67
4. 5 x 20 mm glass strip 120 rft. @ 5 Per rft. = 600
5. Cost of patent stone excluding cost of
1/2 bag cement for neat finish
& 1/4 No. mason 100 sft. @ 1606.56 Per % sft. = 1606.56
Sub-total = 5803.23
B. Labour:
(a) For mixing, laying, compacting & curing:
1. Head mason 0.75 No. @ 350 each = 262.5
2. Skilled labour 0.75 No. @ 200 each = 150
3. Ordinary labour 1 No. @ 150 each = 150
(b) For glass strip laying: =
1. Mason 0.75 No. @ 250 each = 187.5
2. Ordinary labour 0.75 No. @ 150 each = 112.5
(c) Hire charge of mosaic cutting machine in/c operation:
1. Hire charge in/c meter
setting and electricity cost. 1 day @ 300 Per day = 300
2. Machine operator 1 No. @ 300 each = 300
3. Helper/Skilled labour 1 No. @ 200 each = 200
4. Ordinary labour 1 No. @ 150 each = 150
5. Pumic stone 3 Nos. @ 22 each = 66
For spreading oxalic acid and washing:
1. Ordinary labour 1 No. @ 150 each = 150
Sub-total = 2028.5
Total = 7831.73
Profit 0.1 = 783.17
Overhead 0.035 = 274.11
8889.01
Add VAT with adjustment factor 1.04712 0.045 = 418.85
Grand total = 9307.86
(i) Ground floor Rate per sft. = 93.08
Rate per sqm. = 1001.91
Say, 1002 .00 Per sqm.