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

10 mm thick (finished) mosaic on wall with Pakistani 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. Pakistani Onix mosaic chips 125 kg @ 15 Per kg = 1875
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 = 4632.17
B. Labour:
Same as item No.- 05.6.1 100 sft. @ 2855 Per % sft. = 2855
Total (A+B) = 7487.17
Profit 0.1 = 748.72
Overhead 0.035 = 262.05
8497.94
Add VAT with adjustment factor 1.04712 0.045 = 400.43
Grand total = 8898.37
(i) Ground floor Rate per sft. = 88.98
Rate per sqm = 957.78
Say, 958 .00 Per sqm.