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

Considering 100 sft. work
1. Cost of tiles 100 sft. @ 111 Per sft. = 11100
Add wastage 0.05 = 555
2. Laying cost 100 sft. @ 3117.3 Per % sft. = 3117.3
Total = 14772.3
Profit 0.1 = 1477.23
Overhead 0.035 = 517.03
16766.56
Add VAT with adjustment factor 1.04712 0.045 = 790.05
Grand total = 17556.61
Rate per sft. = 175.57
Rate per sqm = 1889.84
Say, 1890 .00 Per sqm.