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

Textured painting with sealer coat, texure coat and top coat
Considering 100 sft. of work
1. Machine operator 1 No. @ 300 each = 300
2. Helper 1 No. @ 200 each = 200
3. Cost of electricity, machinery hire charges etc. L.S. = 105
4. Scaffolding, sundries etc. L.S. = 45
5. Texured paint 12.12 liters @ 200 Per liter = 2424
Total = 3074
Profit 0.1 = 307.4
Overhead 0.035 = 107.59
= 3488.99
Add VAT with adjustment factor 1.04712 0.045 = 164.4
Grand total = 3653.39
Rate per sft. = 36.53
Rate per sqm. = 393.21
Say, 393 .00 Per sqm.