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

200 x 200 x 20 mm (finished) mosaic terrazo tiles flooring with Pakistani chips.
Considering 100 sft. of work
1. Cost of materials& labour:
Same as item No. 5.10.1 100 sft. @ 8123.22 Per % sft. = 8123.22
2. Less cost of Indian (deradun)
mosaic chips -120 kg @ 10 Per kg = -1200
3. Add cost of Pakistani (Onix)
mosaic chips 120 kg @ 15 Per kg = 1800
Total = 8723.22
Profit 0.1 = 872.32
Overhead 0.035 = 305.31
9900.85
Add VAT with adjustment factor 1.04712 0.045 = 466.53
Grand total = 10367.38
(i) Ground floor Rate per sft. = 103.67
Rate per sqm = 1115.9
Say, 1116 .00 Per sqm.