BREAKDOWN OF UNIT PRICE
Item: (N12A) Boundary RCC Milestone750x200x200
Basis:80 no.
A1.Material Cost-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Cement-CEM-II/A,52.5-PCC
19.750
bag
375.00
7406.25
Local Sand (FM=1.2)
38.605
cft
18.00
694.89
Deforme Bar Grade-400(60)
357.955
kg
59.00
21119.35
Brick
773.000
no.
12.00
9276.00
Polythene
3.000
kg
121.00
363.00
GI Wire
5.000
kg
120.00
600.00
Sub-Total(A1)
39459.49
493.24
B2.Labour-Substructur-1
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Earth Excavation
160.000
cft
8.50
1360.00
Earth Filling
72.000
cft
15.00
1080.00
Polythene Layng
200.000
sft
1.40
280.00
RCC Work
89.780
cft
45.00
4040.10
Re-bar fabricating
357.955
kg
10.00
3579.55
Form Work-Substructure
160.800
sft
35.00
5628.00
Ordinary Labour
20.000
no.
500.00
10000.00
Mason1
4.000
no.
700.00
2800.00
Breaking Brick-Chips-20mm
77.211
cft
9.50
733.50
Sub-Total(B2)
29501.15
368.76
D1.Design/Prelims
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Local Carriage (Labour)
10.000
no.
700.00
7000.00
Sub-Total(D1)
7000.00
87.50
D2.Others-Structure
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Wooden Form
160.800
sft
36.25
5829.00
Sub-Total(D2)
5829.00
72.86
E1.Equipment Cost
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Vibrator and Mixer M/c
89.780
cft
3.00
269.34
Sub-Total(E1)
269.34
3.37
Total(1)
1025.74
Add over head on Total(1)
5.0 %
51.29
Total(2)
1077.02
Add Profit on Total(2)
10.0 %
107.70
Total(3)
1184.73
Add VAT on Unit Price
5.5 %
72.80
Add Income Tax on Unit Price
5.0 %
66.19
Unit Price
1323.72
Say
1324
per No.