| BREAKDOWN OF UNIT PRICE |
|
Item: (A01B1) Mobilization-Demobilization |
| Basis:1
no. |
|
| A1.Material Cost-Civil |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
|
| Deforme Bar Grade-400(60) |
9999.999 |
kg |
59.00 |
|
|
|
| Viti Sand (FM=0.5-0.8) |
9999.999 |
cft |
15.00 |
|
|
|
| Ready Mix Concrete-3500ps |
4344.000 |
cft |
250.00 |
|
|
|
| GI Wire |
70.000 |
kg |
120.00 |
|
|
|
|
Sub-Total(A1) |
1834399.93
|
1834399.93
|
|
| B2.Labour-Substructur-1 |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
|
| RCC Work |
4344.000 |
cft |
45.00 |
|
|
|
| Re-bar fabricating |
9999.999 |
kg |
10.00 |
|
|
|
| Form Work-Substructure |
6516.000 |
sft |
35.00 |
|
|
|
| Sand Filling |
9999.999 |
cft |
10.00 |
|
|
|
|
Sub-Total(B2) |
623539.98
|
623539.98
|
|
| D1.Design/Prelims |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
|
| Office-Labor shed-Store |
6458.000 |
sft |
810.00 |
|
|
|
| Site Protection-Bolli-Dru |
574.175 |
rft |
993.00 |
|
|
|
| Site Electrificatio-CCTV |
1.000 |
LS |
99999.99 |
|
|
|
| Water-Electricity-Sanitar |
1.000 |
LS |
99999.99 |
|
|
|
| Demobilization |
1.000 |
LS |
99999.99 |
|
|
|
|
Sub-Total(D1) |
6101135.75
|
6101135.75
|
|
| D2.Others-Structure |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
|
| Wooden Form |
6516.000 |
sft |
36.25 |
|
|
|
|
Sub-Total(D2) |
236205.00
|
236205.00
|
|
| E1.Equipment Cost |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
|
| Compactor |
9999.999 |
cft |
5.00 |
|
|
|
|
Sub-Total(E1) |
50000.00
|
50000.00
|
|
|
|
|
Total(1) |
|
8845280.65
|
|
|
Add over head on Total(1)
|
5.0 % |
442264.03
|
|
|
|
|
Total(2) |
|
9287544.68
|
|
|
Add Profit on Total(2)
|
10.0
% |
928754.47
|
|
|
|
|
Total(3) |
|
10216299.15
|
|
|
Add VAT on Unit Price
|
5.5 % |
627817.27
|
|
Add Income Tax on Unit Price
|
5.0 % |
570742.97
|
|
|
|
|
Unit Price |
|
11414859.38
|
|
|
|
|
|
Say |
11414859 |
per LS |
