Considering 100 cft of work covering 800 sft area
| SL | Item Name | Quantity | Unit | Item Rate (Taka) | Item Unit | Unit Price (Taka) | Sub Total (Taka) | |
|---|---|---|---|---|---|---|---|---|
| 1 | 12 mm (1/2") down grade stone chips Crushed stone chips | 90 | cft | 17840 | per % cft | 178.4 | 16056 | |
| 2 | Sand (F.M. 1.2) Sand (F.M. 1.2) | 22.5 | cft | 1900 | per % cft | 19 | 427.5 | |
| 3 | Sand (F.M. 2.2) Sand (F.M. 2.2) | 22.5 | cft | 5380 | per % cft | 53.8 | 1210.5 | |
| 4 | Portland Composite Cement ,(CEM-II/B-M 42.5N (42.5MPa) (6-20% constituents other than clinker): 50 kg bag Cement | 22 | bags | 410 | per bag | 410 | 9020 | |
| 5 | Ordinary labour Labour for 7 days curing '@ 1/8 labour per day. | 0.875 | no | 550 | per day | 550 | 481.25 | |
| 6 | Ordinary labour Local carriage, sundries, T & P and washing of sand etc. | 1 | LS | 550 | per day | 825 | 825 | |
| 7 | Portland Composite Cement ,(CEM-II/B-M 42.5N (42.5MPa) (6-20% constituents other than clinker): 50 kg bag Extra cement for finishing | 0.5 | bag | 410 | per bag | 410 | 205 | |
| 8 | Head mason / Mosaic head mistry Labour cost: Head mason | 0.2 | no | 800 | per day | 800 | 160 | |
| 9 | Mason / Mosaic mistry Mason | 0.75 | no | 700 | per day | 700 | 525 | |
| 10 | Skilled labour Skilled labour | 1 | no | 600 | per day | 600 | 600 | |
| 11 | Ordinary labour Ordinary labour | 1 | no | 550 | per day | 550 | 550 | |
| 12 | Garjan/Jam/local Sal Extra cost of Garjan batten for side shutter : (2x4x5'-0"x1.5"x3/4"=0.31cft + Add 5% wastage 0.02cft)=0.33cft, Using 10 times | 0.33 | cft | 2200 | per cft | 220 | 72.6 | |
| 13 | Placing and removing of shutter for formwork Labour for shuttering 2 x 4 x 5'-0" x 1.5" = 5 sft | 5 | sft | 18 | per sft | 3 | 15 | |
| Sub-Total | 30147.85 | |||||||
| Contractor's Profit | 10% | 0.1 | 3014.78 | |||||
| Contractor's Overhead Expenses | 3.5% | 0.035 | 1055.17 | |||||
| Total | 34217.8 | |||||||
| Add VAT with adjustment factor. | 1.08108 | 7.5% | 0.075 | 2774.41 | ||||
| Grand Total | 36992.21 | |||||||
| Rate per sft | 46.24 | |||||||
| Rate per sqm | 497.73 | |||||||