Considering 100 sft of work
| SL | Item Name | Quantity | Unit | Item Rate (Taka) | Item Unit | Unit Price (Taka) | Sub Total (Taka) | |
|---|---|---|---|---|---|---|---|---|
| 1 | 9.5'' x 4.5'' x 2.75''/ 237.5 mm x 112.5 mm x 68.75 mm fancy screen block 9.5'' x 4.5'' x 2.75'' design block in/c wastage | 300 | nos | 38000 | per % 0 nos | 38 | 11400 | |
| 2 | Sand (F.M. 1.2) Sand (F.M. 1.2) | 3.75 | cft | 1900 | per % cft | 19 | 71.25 | |
| 3 | Portland Composite Cement ,(CEM-II/B-M 42.5N (42.5MPa) (6-20% constituents other than clinker): 50 kg bag Cement | 1 | bag | 410 | per bag | 410 | 410 | |
| 4 | Colour pigment Colour pigment | 1 | lb | 80 | per lbs | 80 | 80 | |
| 5 | Head mason / Mosaic head mistry Head mason | 1.25 | nos | 800 | per day | 800 | 1000 | |
| 6 | Mason / Mosaic mistry Mason | 2.75 | nos | 700 | per day | 700 | 1925 | |
| 7 | Skilled labour Skilled labour | 2.5 | nos | 600 | per day | 600 | 1500 | |
| 8 | Ordinary labour Ordinary labour | 1 | no | 550 | per day | 550 | 550 | |
| 9 | Ordinary labour Labour for soaking & cleaning blocks. | 0.5 | no | 550 | per day | 550 | 275 | |
| 10 | Ordinary labour Labour for 7 days curing '@ 1/8 No. labour per day | 0.875 | nos | 550 | per day | 550 | 481.25 | |
| 11 | Scaffolding Scaffolding | 25 | sft | 10 | per sft | 10 | 250 | |
| 12 | Ordinary labour Washing of sand, local carriage & storage etc. | 1 | LS | 550 | per day | 275 | 275 | |
| Sub-Total | 18217.5 | |||||||
| Contractor's Profit | 10% | 0.1 | 1821.75 | |||||
| Contractor's Overhead Expenses | 3.5% | 0.035 | 637.61 | |||||
| Total | 20676.86 | |||||||
| Add VAT with adjustment factor. | 1.08108 | 7.5% | 0.075 | 1676.5 | ||||
| Grand Total | 22353.36 | |||||||
| Rate per sft | 223.53 | |||||||
| Rate per per sqm | 2406.19 | |||||||