BREAKDOWN OF UNIT PRICE
Item:050603. Mosaic-Grey-India Chip-10mm-Wall
Basis:100sft
A2.Cement
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Cement: CEM-II/A,52.5-PCC
3.500
bag
405.00
1417.50
Sub-Total(A2)
1417.50
152.58
A3.Stone/ Mosaic/ Admix
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Mosaic chips-Indian-Derad
125.000
kg
18.00
2250.00
Minar stone-mosaic finish
0.333
each
420.00
139.86
Pumice stone
2.500
each
175.00
437.50
Sub-Total(A3)
2827.36
304.34
A4.Earth/ Sand
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Sand (F.M.1.2)
5.000
cft
19.00
95.00
Sub-Total(A4)
95.00
10.23
L1.Labour-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Ordinary Labour
3.000
No.
550.00
1650.00
Mason
0.750
No.
700.00
525.00
Skilled Labour
10.750
No.
600.00
6450.00
Head Mason
1.250
No.
800.00
1000.00
Sub-Total(L1)
9625.00
1036.04
M2.Local Carriage,Sundr
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Local Carriage-(Labour)
0.667
No.
550.00
366.85
Sub-Total(M2)
366.85
39.49
Total(1)
1542.67
Add over head on Total(1)
3.5 %
53.99
Add Profit on Total(1)
10.0 %
154.27
Total(2)
208.26
Add VAT on Unit Price
5.5 %
12.12
Unit Price
220.38
Say
220
per sqm