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

10mm thick (finished) coloured mosaic on wall with Pakistani chips
Considering 100 sft. of work
A. Cost of materials, labour in/c T & P:
Same as item No. 5.5.2 100 sft. @ 8149.67 Per % sft. = 8149.67
B. Add for colour pigment 8 Ibs @ 45 Per Ib. = 360
Total = 8509.67
Profit 0.1 = 850.97
Overhead 0.035 = 297.84
9658.48
Add VAT with adjustment factor 1.04712 0.045 = 455.11
Grand total = 10113.59
(i) Ground floor Rate per sft. = 101.14
Rate per sqm = 1088.67
Say, 1089 .00 Per sqm.