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

12 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 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. 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 = 6323.23
B. Labour:
Same as item No.- 05.1.4 100 sft. @ 1728.5 Per % sft. = 1728.5
Total = 8051.73
Profit 0.1 = 805.17
Overhead 0.035 = 281.81
9138.71
Add VAT with adjustment factor 1.04712 0.045 = 430.62
Grand total = 9569.33
(i) Ground floor Rate per sft. = 95.69
Rate per sqm = 1030.01
Say, 1030 .00 Per sqm.