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

Size 400mm x 400 mm
Considering 100 sft. of works
For Ground Floor
a) Cost of materials
i) Pasting tiles adhesives 50 kg @ 14 Per kt = 700
ii) Tiles grout/Joint filler 1 kg @ 80 Per kt = 80
b) Labour cost:
i) Head mason 0.75 Nos. @ 350 each = 262.5
ii) Mason 1.5 Nos. @ 250 each = 375
iii) Skilled labour 1.5 Nos. @ 200 each = 300
iv) Ordinary labour 1.5 Nos. @ 150 each = 225
v) Local carriage, sundries, T & P & washing of sand etc. L.S. = 100
Sub-total (A) = 2042.5
c) Cost of tiles
Homogenous tiles 100 sft. @ 56 Per sft. = 5600
Size 400mm x 400 mm Add: Wastage 0.05 = 280
Sub-total (B) = 5880
Sub-total (A+B) = 7922.5
Profit 0.1 = 792.25
Overhead 0.035 = 277.29
8992.04
Add VAT with adjustment factor 1.04712 0.045 = 423.71
Grand total = 9415.75
Rate per sft. = 94.16
Rate per sqm = 1013.54
Say, 1014 .00 Per sqm.