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 | 125 | kg | 27 | per kg | 27 | 3375 | |
| 2 | Pakistan origin (onix) mosaic chips Pakistan Onix mosaic chips | 125 | kg | 20 | per kg | 20 | 2500 | |
| 3 | Minar stone for finishing mosaic work Minar stone | 0.333333 | no | 420 | each | 420 | 140 | |
| 4 | 1/2 " thick plaster (1:4) 1/2" thick plaster (1:4) | 100 | sft | 23.22 | sft | 23.22 | 2322 | |
| 5 | Head mason / Mosaic head mistry Head mason | 1 | no | 800 | per day | 800 | 800 | |
| 6 | Skilled labour Skilled labour | 0.75 | no | 600 | per day | 600 | 450 | |
| 7 | Ordinary labour Ordinary labour | 1 | no | 550 | per day | 550 | 550 | |
| 8 | Skilled labour Skilled labour | 10 | nos | 600 | per day | 600 | 6000 | |
| 9 | Pumice stone for finishing mosaic work pumice stone | 2.5 | nos | 175 | each | 175 | 437.5 | |
| 10 | Ordinary labour Ordinary labour | 1 | no | 550 | per day | 550 | 550 | |
| Sub-Total | 17124.5 | |||||||
| Contractor's Profit | 10% | 0.1 | 1712.45 | |||||
| Contractor's Overhead Expenses | 3.5% | 0.035 | 599.36 | |||||
| Total | 19436.31 | |||||||
| Add VAT with adjustment factor. | 1.08108 | 7.5% | 0.075 | 1575.92 | ||||
| Grand Total | 21012.23 | |||||||
| Rate per sft | 210.12 | |||||||
| Rate per sqm | 2261.73 | |||||||
