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

12 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 70 kg @ 18 Per kg = 1260
2. Grey cement 1.4 bag @ 370 Per bag. = 518
3. Indian Deradun mosaic chips 140 kg @ 10 Per kg = 1400
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 = 5481.23
B. Labour:
Same as item No.- 05.1.1 100 sft. @ 2028.5 Per % sft. = 2028.5
Total = 7509.73
Profit 0.1 = 750.97
Overhead 0.035 = 262.84
8523.54
Add VAT with adjustment factor 1.04712 0.045 = 401.63
Grand total = 8925.17
(i) Ground floor Rate per sft. = 89.25
Rate per sqm = 960.69
Say, 961 .00 Per sqm.