Considering 100 cft of work (300 sft Area)
| SL | Item Name | Quantity | Unit | Item Rate (Taka) | Item Unit | Unit Price (Taka) | Sub Total (Taka) | |
|---|---|---|---|---|---|---|---|---|
| 1 | 1st class/Picked jhama standard bricks Cost of materials : 1st class bricks | 820 | nos | 10000 | per % 0 nos | 10 | 8200 | |
| 2 | Stone lime Stone lime | 539.33 | kg | 20 | kg | 20 | 10786.6 | |
| 3 | Surki from 1st class brick 1st class surki | 34.77 | cft | 88 | per cft | 88 | 3059.76 | |
| 4 | Breaking of 20 mm down brick chips Cost for breaking chips | 96.47 | cft | 970 | per % cft | 9.7 | 935.76 | |
| 5 | Ordinary labour Labour cost : (Labour for slacking lime =1nos + Labour for dry mixing = 2nos + Labour for wet mixing = 5nos + Labour for lifting and casting = 3nos + Labour for beating = 10nos + Labour for finishing = 1nos )=22nos | 22 | nos | 550 | per day | 550 | 12100 | |
| 6 | Head mason / Mosaic head mistry Head Mason | 1 | no | 800 | per day | 800 | 800 | |
| 7 | Mason / Mosaic mistry Mason for finishing (300 sft) | 2 | nos | 700 | per day | 700 | 1400 | |
| 8 | Ordinary labour Miscellaneous : Expenditure for making platform: soling excluding cost of bricks | 1 | LS | 550 | per day | 687.5 | 687.5 | |
| 9 | Ordinary labour Expenditure for providing polythene cover | 1 | LS | 550 | per day | 550 | 550 | |
| 10 | Ordinary labour Local carriage, storage, tools & plants, gumboot, koppa etc. | 1 | LS | 550 | per day | 1100 | 1100 | |
| 11 | Ordinary labour Curing | 300 | sft | 550 | per day | 4.58 | 1374 | |
| Sub-Total | 40993.62 | |||||||
| Contractor's Profit | 10% | 0.1 | 4099.36 | |||||
| Contractor's Overhead Expenses | 3.5% | 0.035 | 1434.78 | |||||
| Total | 46527.76 | |||||||
| Add VAT with adjustment factor. | 1.08108 | 7.5% | 0.075 | 3772.52 | ||||
| Grand Total | 50300.28 | |||||||
| Rate per cft | 503 | |||||||
| Rate per cum | 17763.44 | |||||||