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

10 mm thick (finished) mosaic on wall with Pakistani chip susing 100% white cement.
Considering 100 sft. of work
A. Materials
1. White cement 125 kg @ 18 Per kg = 2250
2. Pakistan Onix mosaic chips 125 kg @ 15 Per kg = 1875
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 = 5294.67
B. Labour:
Same as item No.- 05.5.1 100 sft. @ 2855 Per % sft. = 2855
Total = 8149.67
Profit 0.1 = 814.97
Overhead 0.035 = 285.24
9249.88
Add VAT with adjustment factor 1.04712 0.045 = 435.86
Grand total = 9685.74
(i) Ground floor Rate per sft. = 96.86
Rate per sqm = 1042.6
Say, 1043 .00 Per sqm.