| BREAKDOWN OF UNIT PRICE |
|
Item: (N12) Fenc-H=2.75m@2.4mC/C-Chn-lnk-2.4m |
| Basis:3519
rft |
|
| A1.Material Cost-Civil |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
|
| Cement-CEM-II/A,52.5-PCC |
543.428 |
bag |
375.00 |
|
|
|
| Local Sand (FM=1.2) |
1062.154 |
cft |
18.00 |
|
|
|
| Deforme Bar Grade-400(60) |
6386.145 |
kg |
59.00 |
|
|
|
| Brick |
9999.999 |
no. |
12.00 |
|
|
|
| Viti Sand (FM=0.5-0.8) |
9999.999 |
cft |
15.00 |
|
|
|
| Polythene |
23.818 |
kg |
121.00 |
|
|
|
| GI Wire |
60.820 |
kg |
120.00 |
|
|
|
|
Sub-Total(A1) |
879867.18
|
820.36
|
|
| A2.Bracing Steel |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
|
| MS Plate |
5250.000 |
kg |
90.00 |
|
|
|
| MS Pipe-100mm dia |
9999.999 |
kg |
80.00 |
|
|
|
| MS Angle-50x50 |
9999.999 |
kg |
65.00 |
|
|
|
| ChainLink-14 SWG 50x50-Ct |
9999.999 |
sft |
20.00 |
|
|
|
|
Sub-Total(A2) |
2122499.84
|
1978.95
|
|
| B2.Labour-Substructur-1 |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
|
| Earth Excavation |
9999.999 |
cft |
8.50 |
|
|
|
| Point Welding |
5499.000 |
no. |
2.50 |
|
|
|
| Welded Splice |
3694.950 |
inch |
6.00 |
|
|
|
| Brick Flat Soling |
1587.863 |
sft |
4.00 |
|
|
|
| Polythene Layng |
1587.863 |
sft |
1.40 |
|
|
|
| RCC Work |
2470.125 |
cft |
45.00 |
|
|
|
| Re-bar fabricating |
6082.043 |
kg |
10.00 |
|
|
|
| Form Work-Substructure |
7761.600 |
sft |
35.00 |
|
|
|
| Sand Filling |
9999.999 |
cft |
10.00 |
|
|
|
| Breaking Brick-Chips-20mm |
2124.308 |
cft |
9.50 |
|
|
|
|
Sub-Total(B2) |
693304.62
|
646.41
|
|
| B6.Still Works-Erection |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
|
| MS Plate Fabrication |
5250.000 |
kg |
10.00 |
|
|
|
| Chain Link Fenc i/c Paint |
9999.999 |
sft |
35.00 |
|
|
|
|
Sub-Total(B6) |
402499.97
|
375.28
|
|
| D1.Design/Prelims |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
|
| Electricity Cost |
3519.000 |
rft |
2.00 |
|
|
|
| Fencing-Hardware |
1.000 |
LS |
99999.99 |
|
|
|
| Fencing-Paint |
1.000 |
LS |
25000.00 |
|
|
|
| Fenc-Early streangh Admix |
1.000 |
LS |
99999.99 |
|
|
|
|
Sub-Total(D1) |
232037.98
|
216.34
|
|
| D2.Others-Structure |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
|
| Wooden Form |
7761.600 |
sft |
36.25 |
|
|
|
|
Sub-Total(D2) |
281358.00
|
262.33
|
|
| E1.Equipment Cost |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
|
| Vibrator and Mixer M/c |
2470.125 |
cft |
3.00 |
|
|
|
|
Sub-Total(E1) |
7410.38
|
6.91
|
|
|
|
|
Total(1) |
|
4306.58
|
|
|
Add over head on Total(1)
|
5.0 % |
215.33
|
|
|
|
|
Total(2) |
|
4521.91
|
|
|
Add Profit on Total(2)
|
10.0
% |
452.19
|
|
|
|
|
Total(3) |
|
4974.10
|
|
|
Add VAT on Unit Price
|
5.5 % |
305.67
|
|
Add Income Tax on Unit Price
|
5.0 % |
277.88
|
|
|
|
|
Unit Price |
|
5557.66
|
|
|
|
|
|
Say |
5558 |
per Rm |
