BREAKDOWN OF UNIT PRICE
Item:050901. Mosaic-Color-IndChip-10mm-Wall
Basis:100sft
A2.Cement
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Cement: CEM-II/A,52.5-PCC
1.000
bag
405.00
405.00
White Cement
125.000
kg
27.00
3375.00
Sub-Total(A2)
3780.00
406.88
A3.Stone/ Mosaic/ Admix
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Colour Pigment
8.000
lb
80.00
640.00
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)
3467.36
373.23
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)
1865.85
Add over head on Total(1)
3.5 %
65.30
Add Profit on Total(1)
10.0 %
186.59
Total(2)
251.89
Add VAT on Unit Price
5.5 %
14.66
Unit Price
266.55
Say
267
per sqm