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

10 mm thick (finished) mosaic on wall with Indian chips using 100% grey cement
Considering 100 sft. of work
A. Materials:
1. Grey cement 2.5 bag @ 370 Per bag = 925
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 = 3344.67
B. Labour:
Same as item No.- 05.6.1 100 sft. @ 2855 Per % sft. = 2855
Total (A+B) = 6199.67
Profit 0.1 = 619.97
Overhead 0.035 = 216.99
7036.63
Add VAT with adjustment factor 1.04712 0.045 = 331.57
Grand total = 7368.2
(i) Ground floor Rate per sft. = 73.68
Rate per sqm = 793.09
Say, 793 .00 Per sqm.