BREAKDOWN OF UNIT PRICE
Item: (B04C1) Safety Railing, Drain n Pavemen
Basis:797 rft
A1.Material Cost-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Cement-CEM-II/A,52.5-PCC
208.000
bag
375.00
78000.00
Sylhet Sand (FM=2.2)
260.000
cft
54.00
14040.00
Local Sand (FM=1.2)
260.000
cft
18.00
4680.00
Deforme Bar Grade-400(60)
4322.720
kg
59.00
255040.48
Viti Sand (FM=0.5-0.8)
1878.000
cft
15.00
28170.00
Brick Chips-20mm
1040.000
cft
110.00
114400.00
Polythene
44.000
kg
121.00
5324.00
Sub-Total(A1)
499654.48
2056.20
B2.Labour-Substructur-1
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Polythene Layng
2935.000
sft
1.40
4109.00
RCC Work
1155.512
cft
45.00
51998.04
Re-bar fabricating
4116.877
kg
10.00
41168.77
Form Work-Substructure
1200.000
sft
35.00
42000.00
Sand Filling
1444.390
cft
10.00
14443.90
Sub-Total(B2)
153719.71
632.59
B3.Labour-Substructur-2
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Safety Railing i/c Paint
797.280
rft
50.00
39864.00
Sub-Total(B3)
39864.00
164.05
D3.Shuttering-Hardware
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Steel Shutter-use 3 time
1200.000
sft
216.67
260004.00
MS Pipe-63mm dia
837.147
rft
185.00
154872.20
Sub-Total(D3)
414876.20
1707.32
E1.Equipment Cost
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Compactor
1444.290
cft
5.00
7221.45
Mixer Machine
1155.512
cft
5.00
5777.56
Sub-Total(E1)
12999.01
53.49
Total(1)
4613.65
Add over head on Total(1)
5.0 %
230.68
Total(2)
4844.34
Add Profit on Total(2)
10.0 %
484.43
Total(3)
5328.77
Add VAT on Unit Price
5.5 %
327.47
Add Income Tax on Unit Price
5.0 %
297.70
Unit Price
5953.93
Say
5954
per Rm