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

12 mm thick (finished) silver grey situ mosaic in floor with Pakistani 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. Pakistani Onix mosaic chips 140 kg @ 15 Per kg = 2100
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 = 5581.23
B. Labour:
Same as item No-05.1.4 100 sft. @ 1728.5 Per % sft. = 1728.5
Total = 7309.73
Profit 0.1 = 730.97
Overhead 0.035 = 255.84
8296.54
Add VAT with adjustment factor 1.04712 0.045 = 390.94
Grand total = 8687.48
(i) Ground floor Rate per sft. = 86.87
Rate per sqm = 935.07
Say, 935 .00 Per sqm.