Considering Voulume = 100 cft of work
| SL | Item Name | Quantity | Unit | Item Rate (Taka) | Item Unit | Unit Price (Taka) | Sub Total (Taka) | |
|---|---|---|---|---|---|---|---|---|
| 1 | AAC block of 600mmx200mmx240mm Cost of materials : AAC block of 600mmx200mmx240mm | 93 | Nos | 98 | each | 98 | 9114 | |
| 2 | Portland Composite Cement ,(CEM-II/B-M 42.5N (42.5MPa) (6-20% constituents other than clinker): 50 kg bag Cement | 2.4 | bag | 410 | per bag | 410 | 984 | |
| 3 | Sand (F.M. 1.2) Sand (F.M. 1.2) | 11.95 | cft | 1900 | per % cft | 19 | 227.05 | |
| 4 | Head mason / Mosaic head mistry Labour Cost : Head Mason | 0.25 | no | 800 | per day | 800 | 200 | |
| 5 | Mason / Mosaic mistry Mason | 0.75 | no | 700 | per day | 700 | 525 | |
| 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 | Ordinary labour Labour for cleaning & wet wiping of blocks | 1 | no | 550 | per day | 550 | 550 | |
| 9 | Ordinary labour Labour for screening & washing sand | 0.3 | no | 550 | per day | 550 | 165 | |
| 10 | Ordinary labour Labour for 7 days curing @ 1/8 labour per day | 0.875 | no | 550 | per day | 550 | 481.25 | |
| 11 | Scaffolding Scaffolding | 25 | Sft | 10 | per sft | 10 | 250 | |
| 12 | Local carriage, sundries, T & P etc. | LS | 275 | |||||
| Sub-Total | 13771.3 | |||||||
| Contractor's Profit | 10% | 0.1 | 1377.13 | |||||
| Contractor's Overhead Expenses | 3.5% | 0.035 | 482 | |||||
| Total | 15630.43 | |||||||
| Add VAT with adjustment factor. | 1.08108 | 7.5% | 0.075 | 1267.33 | ||||
| Grand Total | 16897.76 | |||||||
| Rate per cft | 168.98 | |||||||
| Rate per cum | 5967.53 | |||||||