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

10 mm thick (finished) mosaic on wall with Indian chips: (White cement : Grey cement = 1 : 1)
Considering 100 sft. of work
A. Materials:
1. White cement 62.5 kg @ 18 Per kg = 1125
2. Grey cement 1.25 bag @ 370 Per bag = 462.5
3. Indian Deradun mosaic chips 125 kg @ 10 Per kg = 1250
4. Minar stone 0.333333333333333 No. @ 290 each = 96.67
5. 1/2" thick plaster (1:4) 100 sft. @ 10.73 Per sft. = 1073
Sub-total = 4007.17
B. Labour:
(a) For mixing, laying, compacting & 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) Labour for cutting 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) = 6862.17
Profit 0.1 = 686.22
Overhead 0.035 = 240.18
7788.57
Add VAT with adjustment factor 1.04712 0.045 = 367
Grand total = 8155.57
(i) Ground floor Rate per sft. = 81.56
Rate per sqm = 877.91
Say, 878 .00 Per sqm.