Considering Area 10` x 10` = 100 sft of work
| SL | Item Name | Quantity | Unit | Item Rate (Taka) | Item Unit | Unit Price (Taka) | Sub Total (Taka) | |
|---|---|---|---|---|---|---|---|---|
| 1 | 70 mm Coloured Uni- block of 222mmx110mmx70mm | 380 | nos | 21 | each | 21 | 7980 | |
| 2 | Sand (F.M. 0.8) | 20 | cft | 1670 | per % cft | 16.7 | 334 | |
| 3 | Head mason / Mosaic head mistry | 0.1 | nos | 800 | per day | 800 | 80 | |
| 4 | Mason / Mosaic mistry | 0.5 | nos | 700 | per day | 700 | 350 | |
| 5 | Ordinary labour | 1.5 | nos | 550 | per day | 550 | 825 | |
| 6 | Local carriage, sundries, T & P etc. | LS | 275 | |||||
| Sub-Total | 9844 | |||||||
| Contractor's Profit | 10% | 0.1 | 984.4 | |||||
| Contractor's Overhead Expenses | 3.5% | 0.035 | 344.54 | |||||
| Total | 11172.94 | |||||||
| Add VAT with adjustment factor. | 1.08108 | 7.5% | 0.075 | 905.91 | ||||
| Grand Total | 12078.85 | |||||||
| Rate per sft | 120.79 | |||||||
| Rate per sqm | 1300.18 | |||||||