Data rate for epoxy based tile grouting

Assume an area of Tile grouting 100Sqm 100.00 Sqm

Roff Rainbow Tile mate Epoxy based - (Hardener, Base

& Filler) with a coverage of 0.22 Kgs/sqm 22.00 Kgs
A Material Component:-
Roff Rainbow Tile mate Epoxy based - (Hardener, Base
1 & Filler) Kgs 22.00 2,500.00 55,000.00
Total 55,000.00
Wastages at 10% on above towards quick setting Kgs 2.20 5,500.00
Total (A) 60,500.00
Loading and unloading charges from factory to workspot
charges @ 1% (A) 605.00
Transportation charges @1% (A) 605.00
Total Rs. 61,710.00

B Labour component:-
Tile layer (Sl No. 24/ page No. 1) No’s/day 6.00 486.22 2,917.32
Mazdoor (Heavy) (Sl. No. 5/ page No. 1) No’s/day 6.00 476.22 2,857.32
Mazdoor (Light) (Sl. No. 5/ page No. 1) No’s/day 6.00 476.22 2,857.32
Hire charges for cutting machine Sl. No.
53/1073/XXXXIX No’s/day 6.00 364.00 2,184.00
Hire charges for grout pump/ agitator machine Sl. No.
67/1088/XXXXIX No’s/day 6.00 613.00 3,678.00
Total Rs 14,493.96

C Other Charges:-
Add overheads @ 10% on (A + B) 7,620.40
Add Contractor profit @10% on (A + B) 7,620.40
Total Rs 15,240.79

ABSTRACT:-
A Material Component:- Rs 61,710.00
B Labour component:- Rs 14,493.96
C Other Charges:- Rs 15,240.79
Total Rs. 91,444.75

Total Amount Rs 91,444.75

Cost per Sqm Rs 914.45
Cost per Sqm - Rounding off Rs. 914.00