Considering 100 sft of work
| SL | Item Name | Quantity | Unit | Item Rate (Taka) | Item Unit | Unit Price (Taka) | Sub Total (Taka) | |
|---|---|---|---|---|---|---|---|---|
| 1 | Sand (F.M. 1.2) Sand (F.M. 1.2) | 3 | cft | 1900 | per % cft | 19 | 57 | |
| 2 | Portland Composite Cement ,(CEM-II/B-M 42.5N (42.5MPa) (6-20% constituents other than clinker): 50 kg bag Cement | 1 | bag | 410 | per bag | 410 | 410 | |
| 3 | Pumice stone for finishing mosaic work Cost of pumice stone | 0.25 | no | 175 | each | 175 | 43.75 | |
| 4 | Head mason / Mosaic head mistry Labour : Head mason | 0.5 | no | 800 | per day | 800 | 400 | |
| 5 | Mason / Mosaic mistry Mason | 2 | nos | 700 | per day | 700 | 1400 | |
| 6 | Skilled labour Skilled labour | 2 | nos | 600 | per day | 600 | 1200 | |
| 7 | Ordinary labour Ordinary labour | 2 | nos | 550 | per day | 550 | 1100 | |
| 8 | Ordinary labour Washing of sand, scaffolding, curing, sundries, local carriage etc. | 1 | LS | 550 | per day | 244.44 | 244.44 | |
| Sub-Total | 4855.19 | |||||||
| Contractor's Profit | 10% | 0.1 | 485.52 | |||||
| Contractor's Overhead Expenses | 3.5% | 0.035 | 169.93 | |||||
| Total | 5510.64 | |||||||
| Add VAT with adjustment factor. | 1.08108 | 7.5% | 0.075 | 446.81 | ||||
| Grand Total | 5957.45 | |||||||
| Rate per sft | 59.57 | |||||||
| Rate per sqm | 641.21 | |||||||