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

12 mm thick (finished) mosaic in floor with Indian chips & 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 140 kg @ 18 Per kg = 2520
2. Indian Deradun mosaic chips 140 kg @ 10 Per kg = 1400
3. Minar 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 cement
for neat finish and 1/4 No. mason. 100 sft. @ 1606.56 Per % sft = 1606.56
Sub-total = 6223.23
B. Labour:
Same as item No. 05.1.1 100 sft. @ 2028.5 Per % sft. = 2028.5
Total = 8251.73
Profit 0.1 = 825.17
Overhead 0.035 = 288.81
9365.71
Add VAT with adjustment factor 1.04712 0.045 = 441.32
Grand total = 9807.03
(i) Ground floor Rate per sft. = 98.07
Rate per sqm = 1055.63
Say, 1056 .00 Per sqm.