BREAKDOWN OF UNIT PRICE
Item: (A03E) Office-Staff-Labour Shed
Basis:2500 sft
A1.Material Cost-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Cement-CEM-II/A,52.5-PCC
552.000
bag
375.00
207000.00
Local Sand (FM=1.2)
1817.000
cft
18.00
32706.00
Brick
9999.999
no.
12.00
119999.99
Brick Chips-20mm
1120.000
cft
110.00
123200.00
Sub-Total(A1)
482905.99
2079.20
A5.Steel Structure
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Industrial Profile Sheet
7932.000
sft
60.00
475920.00
Sub-Total(A5)
475920.00
2049.12
B1.Labour-Prelimnaries
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Mason
243.000
nos.
800.00
194400.00
Labour
354.000
nos.
600.00
212400.00
Sub-Total(B1)
406800.00
1751.52
B8.Labour-Sanitary
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Sanitary Works
1.000
LS
89255.00
89255.00
Sub-Total(B8)
89255.00
384.30
D1.Design/Prelims
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Colour Sheet Roofing
7932.000
sft
10.00
79320.00
Sanitary Materials
1.000
LS
99999.99
99999.99
Sub-Total(D1)
179319.99
772.08
D3.Shuttering-Hardware
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
MS Angle
1888.000
kg
65.00
122720.00
Sub-Total(D3)
122720.00
528.38
Total(1)
7564.60
Add over head on Total(1)
5.0 %
378.23
Total(2)
7942.83
Add Profit on Total(2)
10.0 %
794.28
Total(3)
8737.11
Add VAT on Unit Price
5.5 %
536.92
Add Income Tax on Unit Price
5.0 %
488.11
Unit Price
9762.14
Say
9762
per Sqm