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

Supplying, fitting and fixing glazed FLOOR tiles on cement mortar base (4:1):
Laying cost on FLOOR excluding cost of glazed tiles.
Considering 100 sft. of work
A. Cost of materialsfor base with 3/4'' (av) thick cement mortar (4:1):
1. Cement 1.5 bags @ 370 Per bag. = 555
2. Sand (F.M. 1.2) 7.5 cft. @ 1300 Per % cft. = 97.5
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 etc. L.S. = 150
Total = 3117.3
Cost per % sft. = 3117.3
(i) Ground floor
(a) GP (homogeneous) 300 x 300 mm size glazed floor tiles
Considering 100 sft. work
1. Cost of tiles 100 sft. @ 48 Per sft. = 4800
Add wastage 0.05 = 240
2. Laying cost 100 sft. @ 3117.3 Per % sft. = 3117.3
Total = 8157.3
Profit 0.1 = 815.73
Overhead 0.035 = 285.51
9258.54
Add VAT with adjustment factor 1.04712 0.045 = 436.27
Grand total = 9694.81
Rate per sft. = 96.95
Rate per sqm = 1043.57
Say, 1044 .00 Per sqm.