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 without 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. 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 = 4881.23
B. Labour:
Same as item No.- 05.1.4 100 sft. @ 1728.5 Per % sft. = 1728.5
Total = 6609.73
Profit 0.1 = 660.97
Overhead 0.035 = 231.34
7502.04
Add VAT with adjustment factor 1.04712 0.045 = 353.5
Grand total = 7855.54
(i) Ground floor Rate per sft. = 78.56
Rate per sqm = 845.62
Say, 846 .00 Per sqm.