Considering 100 sft of work
| SL | Item Name | Quantity | Unit | Item Rate (Taka) | Item Unit | Unit Price (Taka) | Sub Total (Taka) | |
|---|---|---|---|---|---|---|---|---|
| 1 | White Cement White cement | 62.5 | kg | 27 | per kg | 27 | 1687.5 | |
| 2 | Portland Composite Cement ,(CEM-II/B-M 42.5N (42.5MPa) (6-20% constituents other than clinker): 50 kg bag Grey cement | 1.25 | bag | 410 | per bag | 410 | 512.5 | |
| 3 | Pakistan origin (onix) mosaic chips Pakistani Onix mosaic chips | 125 | kg | 20 | per kg | 20 | 2500 | |
| 4 | Minar stone for finishing mosaic work Minar stone | 0.3333333 | no | 420 | each | 420 | 140 | |
| 5 | 25 mm thick patent stone (1:2:4) with brick/chips for mosaic work Cost of patent stone excluding cost of cement for neat finish and 1/4 No. mason. | 100 | sft | 3307.74 | % sft | 33.08 | 3308 | |
| 6 | Head mason / Mosaic head mistry Head mason | 0.75 | no | 800 | per day | 800 | 600 | |
| 7 | Skilled labour Skilled labour | 0.75 | no | 600 | per day | 600 | 450 | |
| 8 | Ordinary labour Ordinary labour | 1 | no | 550 | per day | 550 | 550 | |
| 9 | Hire charge of mosaic cutting machine Hire charge in/c meter setting | 1 | day | 550 | per day | 550 | 550 | |
| 10 | Machine operator Machine operator | 1 | no | 700 | per day | 700 | 700 | |
| 11 | Skilled labour Helper/Skilled labour | 1 | no | 600 | per day | 600 | 600 | |
| 12 | Ordinary labour Ordinary labour | 1 | no | 550 | per day | 550 | 550 | |
| 13 | Pumice stone for finishing mosaic work pumice stone | 3 | nos | 175 | each | 175 | 525 | |
| 14 | Ordinary labour Ordinary labour | 1 | no | 550 | per day | 550 | 550 | |
| Sub-Total | 13223 | |||||||
| Contractor's Profit | 10% | 0.1 | 1322.3 | |||||
| Contractor's Overhead Expenses | 3.5% | 0.035 | 462.81 | |||||
| Total | 15008.11 | |||||||
| Add VAT with adjustment factor. | 1.08108 | 7.5% | 0.075 | 1216.87 | ||||
| Grand Total | 16224.98 | |||||||
| Rate per sft | 162.25 | |||||||
| Rate per sqm | 1746.46 | |||||||
