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

10 mm thick (finished) mosaic on wall with Indian chips using 100% white cement.
Considering 100 sft. of work
A. Materials:
1. White cement 125 kg @ 18 Per kg = 2250
2. Indian Deradun mosaic chips 125 kg @ 10 Per kg = 1250
3. Minar stone 0.333333333333333 No. @ 290 each = 96.67
4. 1/2" thick plaster (1:4) 100 sft. @ 10.73 Per sft. = 1073
Sub-total = 4669.67
B. Labour:
(a) For mixing, laying, compacting and curing:
1. Head mason 1 No. @ 350 each = 350
2. Skilled labour 0.75 No. @ 200 each = 150
3. Ordinary labour 1 No. @ 150 each = 150
(b) For cutting mosaic mosaic wall surface with mumic stone:
1. Skilled labour 10 Nos. @ 200 each = 2000
2. Pumic stone 2.5 Nos. @ 22 each = 55
(c) For spreading oxalic acid and washing:
1. Ordinary labour 1 No. @ 150 each = 150
Sub-total = 2855
Total (A+B) = 7524.67
Profit 0.1 = 752.47
Overhead 0.035 = 263.36
8540.5
Add VAT with adjustment factor 1.04712 0.045 = 402.43
Grand total = 8942.93
(i) Ground floor Rate per sft. = 89.43
Rate per sqm = 962.62
Say, 963 .00 Per sqm.