BREAKDOWN OF UNIT PRICE
Item: (B01A7) Trial Shore Piile-1000mm dia Bori
Basis:1 no.
A1.Material Cost-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Cement-CEM-II/A,52.5-PCC
20.000
bag
375.00
7500.00
Local Sand (FM=1.2)
80.000
cft
18.00
1440.00
Brick
3500.000
no.
12.00
42000.00
Sub-Total(A1)
50940.00
50940.00
B1.Labour-Prelimnaries
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Mason
6.000
nos.
800.00
4800.00
Labour
12.000
nos.
600.00
7200.00
Helmet
25.000
nos.
290.00
7250.00
Safety Vest
25.000
nos.
200.00
5000.00
Rubber Shoe
25.000
nos.
100.00
2500.00
Sub-Total(B1)
26750.00
26750.00
B2.Labour-Substructur-1
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Pile Boring-1000mm
62.340
rft
2182.00
136025.88
Sub-Total(B2)
136025.88
136025.88
D2.Others-Structure
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Bentonite (25kg)
209.000
bag
650.00
135850.00
Sub-Total(D2)
135850.00
135850.00
E1.Equipment Cost
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Diesel-1
600.000
litr
65.00
39000.00
Tyre Crane
0.500
mont
99999.99
50000.00
Crane Operator Fooding-8h
15.000
day
5000.00
75000.00
Sub-Total(E1)
164000.00
164000.00
Total(1)
513565.88
Add over head on Total(1)
5.0 %
25678.29
Total(2)
539244.17
Add Profit on Total(2)
10.0 %
53924.42
Total(3)
593168.59
Add VAT on Unit Price
5.5 %
36451.70
Add Income Tax on Unit Price
5.0 %
33137.91
Unit Price
662758.20
Say
662758
per no.