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

10 mm thick (finished) silver grey situ mosaic in floor with Indian chips and with glass
strip in/c 25 mm thick patent stone with BRICK-CHIPS: (white cement : grey cement = 1:1)
Considering 100 sft of work
A. Materials:
1. White cement 62.5 kg @ 18 Per kg = 1125
2. Grey cement 1.25 bag @ 370 Per bag. = 462.5
3. India Deradun mosaic chips 125 kg @ 10 Per kg = 1250
4. Minar stone 0.333333333333333 No. @ 290 each = 96.67
5. 5 x 20 mm glass strip 120 rft. @ 5 Per rft. = 600
6. 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 = 5140.73
B. Labour:
Same as item No.- 05.1.1 100 sft. @ 2028.5 Per % sft. = 2028.5
Total = 7169.23
Profit 0.1 = 716.92
Overhead 0.035 = 250.92
8137.07
Add VAT with adjustment factor 1.04712 0.045 = 383.42
Grand total = 8520.49
(i) Ground floor Rate per sft. = 85.2
Rate per sqm = 917.09
Say, 917 .00 Per sqm.