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

10 mm thick (finished) silver grey situ mosaic in floor with Pakistani 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. Pakistani Onix mosaic chips 125 kg @ 15 Per kg = 1875
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 = 5765.73
B. Labour:
Same as item No.-- 05.1.1 100 sft. @ 2028.5 Per % sft. = 2028.5
Total = 7794.23
Profit 0.1 = 779.42
Overhead 0.035 = 272.8
8846.45
Add VAT with adjustment factor 1.04712 0.045 = 416.85
Grand total = 9263.3
(i) Ground floor Rate per sft. = 92.63
Rate per sqm = 997.07
Say, 997 .00 Per sqm.