Return Main Menu

BREAKDOWN OF UNIT PRICE
Item:050103. Mosaic-White-Pak chip-10mm-Floor
Basis:1200sft
A1.Brick/ Blocks
Item
Quantity
 Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Brick
765.000
Nos.
10.00
7650.00
Sub-Total(A1)
7650.00
68.62
A2.Cement
Item
Quantity
 Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Cement: CEM-II/A,52.5-PCC
18.000
bag
405.00
7290.00
White Cement
1500.000
kg
27.00
40500.00
Sub-Total(A2)
47790.00
428.68
A3.Stone/ Mosaic/ Admix
Item
Quantity
 Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Mosaic chips-Pak-onix
1500.000
kg
20.00
30000.00
Minar stone-mosaic finish
4.000
each
420.00
1680.00
Glass strip-20mmx5mm
1440.000
rft
10.00
14400.00
Pumice stone
36.000
each
175.00
6300.00
Sub-Total(A3)
52380.00
469.85
A4.Earth/ Sand
Item
Quantity
 Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Sand (F.M.1.2)
22.500
cft
19.00
427.50
Sand (F.M.2.2)
22.500
cft
53.80
1210.50
Sub-Total(A4)
1638.00
14.69
E1.Equipment/ Scaffoldi
Item
Quantity
 Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Mosaic cutting m/c,electr
12.000
day
550.00
6600.00
Sub-Total(E1)
6600.00
59.20
F1.Timber/ Board
Item
Quantity
 Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Garjan wood use 10 times
2.640
cft
220.00
580.80
Sub-Total(F1)
580.80
5.21
L1.Labour-Civil
Item
Quantity
 Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Ordinary Labour
57.875
No.
550.00
31831.25
Mason
15.000
No.
700.00
10500.00
Skilled Labour
33.000
No.
600.00
19800.00
Head Mason
11.400
No.
800.00
9120.00
Machine operator
12.000
No.
650.00
7800.00
Sub-Total(L1)
79051.25
709.09
L2.Work Rate-1
Item
Quantity
 Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Breaking 12mm brick-chips
90.000
cft
12.20
1098.00
Patent stone shuttering
40.000
sft
3.00
120.00
Sub-Total(L2)
1218.00
10.93
M2.Local Carriage,Sundr
Item
Quantity
 Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Local Carriage-(Labour)
1.500
No.
550.00
825.00
Sub-Total(M2)
825.00
7.40
Total(1)
1773.67
Add over head on Total(1)
3.5 %
62.08
Add Profit on Total(1)
10.0 %
177.37
Total(2)
239.44
Add VAT on Unit Price
5.5 %
13.94
Unit Price
253.38
Say
253
per sqm