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

10 mm thick (finished) mosaic in floor with Pakistani chips & without glass strip using 100% white cement
in/c 25 mm thick patent stone with BRICK-CHIPS.
Considering 100 sft. of work
A. Materials
1. White cement 125 kg @ 18 Per kg = 2250
2. Pakistani onix mosaic chips 125 kg @ 15 Per kg = 1875
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 = 5828.23
B. Labour:
For mixing, laying, compacting and 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
Hire charge of mosaic cutting machine and operation:
1. Hire charge in/c meter setting 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
Pumic stone oxalic acid and washing:
Ordinary labour 1 No. @ 150 each = 150
Sub-total = 1728.5
Total = 7556.73
Profit 0.1 = 755.67
Overhead 0.035 = 264.49
8576.89
Add VAT with adjustment factor 1.04712 0.045 = 404.15
Grand total = 8981.04
(i) Ground floor Rate per sft. = 89.81
Rate per sqm = 966.71
Say, 967 .00 Per sqm.