Considering 100 sft of work
| SL | Item Name | Quantity | Unit | Item Rate (Taka) | Item Unit | Unit Price (Taka) | Sub Total (Taka) | |
|---|---|---|---|---|---|---|---|---|
| 1 | 12 mm (1/2") down grade stone chips Stone chips (12mm down graded) | 11 | cft | 17840 | per % cft | 178.4 | 1962.4 | |
| 2 | Sand (F.M. 1.2) Sand (F.M. 1.2) | 3 | cft | 1900 | per % cft | 19 | 57 | |
| 3 | Sand (F.M. 2.2) Sand (F.M. 2.2) | 19 | cft | 5380 | per % cft | 53.8 | 1022.2 | |
| 4 | Ordinary Portland Cement, BDS-EN - 197-1-CEM-I ,52.5N (52.5MPa) / ASTM C-150 Type-I, 50 kg bag Cement | 6.5 | bags | 440 | per bag | 440 | 2860 | |
| 5 | EPS sheet (62mm thick) density 15 kg per cum EPS sheet (62mm thick) density 15 kg per cum | 20 | cft | 100 | per cft | 100 | 2000 | |
| 6 | 20 mesh 24 BWG wire mesh 20 BWG galvanized wire mesh 2 mesh per 25mm | 120 | sft | 25 | per sft | 25 | 3000 | |
| 7 | Rivet, washer, wire nails etc. Wire Nail | 0.5 | kg | 90 | per kg | 90 | 45 | |
| 8 | G.I. wire 24 No. G.I. wire | 0.5 | kg | 120 | per kg | 120 | 60 | |
| 9 | Head mason / Mosaic head mistry Head Mason | 0.25 | no | 800 | per day | 800 | 200 | |
| 10 | Mason / Mosaic mistry Mason | 1 | no | 700 | per day | 700 | 700 | |
| 11 | Skilled labour Skilled Labour | 1 | no | 600 | per day | 600 | 600 | |
| 12 | Ordinary labour Ordinary Labour | 2 | nos | 550 | per day | 550 | 1100 | |
| 13 | Ordinary labour Ordinary Labour for 7 days curing | 0.875 | no | 550 | per day | 550 | 481.25 | |
| 14 | Ordinary labour Local Carriage, Sundries, T & P, water etc. | 0.2 | no | 550 | per day | 550 | 110 | |
| Sub-Total | 14197.85 | |||||||
| Contractor's Profit | 10% | 0.1 | 1419.79 | |||||
| Contractor's Overhead Expenses | 3.5% | 0.035 | 496.92 | |||||
| Total | 16114.56 | |||||||
| Add VAT with adjustment factor. | 1.08108 | 7.5% | 0.075 | 1306.58 | ||||
| Grand Total | 17421.14 | |||||||
| Rate per sft | 174.21 | |||||||
| Rate per sqm | 1875.2 | |||||||