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

10 mm thick (finished) mosaic in floor with Indian chips without glass strip using
100% grey cement in/c 25 mm thick patent stone (1:2:4) with BRICK chips
Considering 100 sft. of work
A. Materials:
1. Grey cement 2.4 bag. @ 370 Per bag = 888
2. Indian Deradun mosaic chips 125 kg @ 10 Per kg = 1250
3. Minar stone 0.333333333333333 No. @ 290 each = 96.67
4. Cost of patent stone excluding cost of cement for
neat finish and 1/4 No. mason 100 sft. @ 1606.56 Per % sft. = 1606.56
Sub-total = 3841.23
B. Labour:
Same as 05.1.1 100 sft. @ 2028.5 Per % sft. = 2028.5
Total = 5869.73
Profit 0.1 = 586.97
Overhead 0.035 = 205.44
6662.14
Add VAT with adjustment factor 1.04712 0.045 = 313.92
Grand total = 6976.06
(i) Ground floor Rate per sft. = 69.76
Rate per sqm. = 750.9
Say, 751 .00 Per sqm.