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

12 mm thick (finished) mosaic in floor with Pakistani chips & glass strip using 100% white cement in/c 25 mm thick
Considering 100 sft. of work
A. Materials
1. White cement 140 kg @ 18 Per kg = 2520
2. Pakistani onix mosaic chips 140 kg @ 15 Per kg = 2100
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 = 6923.23
B. Labour:
Same as 05.1.1 100 sft. @ 2028.5 Per % sft. = 2028.5
Total = 8951.73
Profit 0.1 = 895.17
Overhead 0.035 = 313.31
10160.21
Add VAT with adjustment factor 1.04712 0.045 = 478.75
Grand total = 10638.96
(i) Ground floor Rate per sft. = 106.39
Rate per sqm. = 1145.18
Say, 1145 .00 Per sqm.