| BREAKDOWN OF UNIT PRICE |
|
Item:051002. Terrazo Tiles-PakChip-200x200x201 |
| Basis:100sft | |
| A2.Cement |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Cement: CEM-II/A,52.5-PCC | 5.830 | bag |
405.00 | |
|
| White Cement | 112.500 | kg |
27.00 | |
|
|
Sub-Total(A2) |
5398.65
|
581.11
|
| A3.Stone/ Mosaic/ Admix |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Mosaic chips-Pak-onix | 125.000 | kg |
20.00 | |
|
| Minar stone-mosaic finish | 0.333 | each |
420.00 | |
|
| Pumice stone | 3.000 | each |
175.00 | |
|
|
Sub-Total(A3) |
3164.86
|
340.67
|
| A4.Earth/ Sand |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Sand (F.M.1.2) | 8.670 | cft |
19.00 | |
|
| Sand (F.M.2.2) | 8.670 | cft |
53.80 | |
|
|
Sub-Total(A4) |
631.18
|
67.94
|
| E1.Equipment/ Scaffoldi |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Mosaic cutting m/c,electr | 1.000 | day |
550.00 | |
|
| Terezzo Tiles making m/c | 1.000 | day |
550.00 | |
|
|
Sub-Total(E1) |
1100.00
|
118.40
|
| L1.Labour-Civil |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Ordinary Labour | 2.750 | No. |
550.00 | |
|
| Skilled Labour | 1.500 | No. |
600.00 | |
|
| Head Mason | 0.500 | No. |
800.00 | |
|
| Foreman/ Supervisor | 0.250 | No. |
850.00 | |
|
| Machine operator | 1.750 | No. |
650.00 | |
|
| Mosaic Mistry | 0.500 | No. |
500.00 | |
|
|
Sub-Total(L1) |
4412.50
|
474.96
|
|
|
|
Total(1) |
|
1583.08 |
|
Add over head on Total(1)
|
3.5 % |
55.41 |
|
Add Profit on Total(1) |
10.0 % |
158.31
|
|
|
|
Total(2) |
|
213.72 |
|
Add VAT on Unit Price |
5.5 % |
12.44 |
|
|
|
Unit Price |
|
226.15
|
|
|
|
Say |
226 |
per sqm |
