Considering 100 sft of work
| SL | Item Name | Quantity | Unit | Item Rate (Taka) | Item Unit | Unit Price (Taka) | Sub Total (Taka) | |
|---|---|---|---|---|---|---|---|---|
| 1 | Portland Composite Cement ,(CEM-II/B-M 42.5N (42.5MPa) (6-20% constituents other than clinker): 50 kg bag Cement | 1.5 | bags | 410 | per bag | 410 | 615 | |
| 2 | Sand (F.M. 1.2) Sand (F.M. 1.2) | 7.5 | cft | 1900 | per % cft | 19 | 142.5 | |
| 3 | White Cement White cement | 3.6 | kg | 27 | per kg | 27 | 97.2 | |
| 4 | Head mason / Mosaic head mistry Head mason | 0.25 | nos | 800 | per day | 800 | 200 | |
| 5 | Mason / Mosaic mistry Mason | 0.75 | nos | 700 | per day | 700 | 525 | |
| 6 | Skilled labour Skilled labour | 1.5 | nos | 600 | per day | 600 | 900 | |
| 7 | Ordinary labour Ordinary labour | 2.5 | nos | 550 | per day | 550 | 1375 | |
| 8 | Ordinary labour Local carriage, sundries, T & P etc. | 1 | LS | 550 | per day | 550 | 550 | |
| Sub-Total | 4404.7 | |||||||
| Contractor's Profit | 10% | 0.1 | 440.47 | |||||
| Contractor's Overhead Expenses | 3.5% | 0.035 | 154.16 | |||||
| Total | 4999.33 | |||||||
| Add VAT with adjustment factor. | 1.08108 | 7.5% | 0.075 | 405.35 | ||||
| Grand Total | 5404.68 | |||||||
| Rate per sft | 54.05 | |||||||
| Rate per sqm | 581.79 | |||||||