| BREAKDOWN OF UNIT PRICE |
|
Item:050702. Mosaic-Color-Pak chip-10mm-Floor |
| Basis:1200sft | |
| A1.Brick/ Blocks |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Brick | 765.000 | Nos. |
10.00 | |
|
|
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 | |
|
| White Cement | 1500.000 | kg |
27.00 | |
|
|
Sub-Total(A2) |
47790.00
|
428.68
|
| A3.Stone/ Mosaic/ Admix |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Colour Pigment | 96.000 | lb |
80.00 | |
|
| Mosaic chips-Pak-onix | 1500.000 | kg |
20.00 | |
|
| Minar stone-mosaic finish | 4.000 | each |
420.00 | |
|
| Glass strip-20mmx5mm | 1440.000 | rft |
10.00 | |
|
| Pumice stone | 36.000 | each |
175.00 | |
|
|
Sub-Total(A3) |
60060.00
|
538.74
|
| A4.Earth/ Sand |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Sand (F.M.1.2) | 22.500 | cft |
19.00 | |
|
| Sand (F.M.2.2) | 22.500 | cft |
53.80 | |
|
|
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 | |
|
|
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 | |
|
|
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 | |
|
| Mason | 15.000 | No. |
700.00 | |
|
| Skilled Labour | 33.000 | No. |
600.00 | |
|
| Head Mason | 11.400 | No. |
800.00 | |
|
| Machine operator | 12.000 | No. |
650.00 | |
|
|
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 | |
|
| Patent stone shuttering | 40.000 | sft |
3.00 | |
|
|
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 | |
|
|
Sub-Total(M2) |
825.00
|
7.40
|
|
|
|
Total(1) |
|
1842.56 |
|
Add over head on Total(1)
|
3.5 % |
64.49 |
|
Add Profit on Total(1) |
10.0 % |
184.26
|
|
|
|
Total(2) |
|
248.74 |
|
Add VAT on Unit Price |
5.5 % |
14.48 |
|
|
|
Unit Price |
|
263.22
|
|
|
|
Say |
263 |
per sqm |
