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

Supplying, fitting and fixing glazed WALL tiles on cement mortar base (3:1):
Laying cost on walls excluding cost of glazed tiles.
Considering 100 sft. of work
A. Cost of materials for base with 3/4'' (av.) thick cement mortar: (3:1):
1 Cement 1.87 bags @ 370 Per bag = 691.9
2. Sand (F.M. 1.2) 7.03 cft. @ 1300 Per % cft. = 91.39
3. White cement 3.6 kg @ 18 Per kg = 64.8
B. Labour cost:
1. Head mason 2 Nos. @ 350 each = 700
2. Mason 2 Nos. @ 250 each = 500
3. Skilled labour 3 Nos. @ 200 each = 600
4. Ordinary labour 3 Nos. @ 150 each = 450
5. Local carriage, sundries, T & P & washing of sand etc. L.S. = 150
Total = 3248.09
Laying cost per % sft. = 3248.09
(i) Ground floor
(a) White glazed tiles of different sizes
Considering 100 sft. of work
1. Cost of tiles 100 sft. @ 42 Per sft. = 4200
Add wastage 0.05 = 210
2. Laying cost 100 sft. @ 3248.09 Per % sft. = 3248.09
Total = 7658.09
Profit 0.1 = 765.81
Overhead 0.035 = 268.03
8691.93
Add VAT with adjustment factor 1.04712 0.045 = 409.57
Grand total = 9101.5
Rate per sft. = 91.02
Rate per sqm = 979.74
Say, 980 .00 Per sqm.