BREAKDOWN OF UNIT PRICE
Item: (A08MC) Insitu Pile-600mm 21m,LoadTest
Basis:1 no.
A1.Materials-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Cement
53.134
bag
535.00
28426.69
Sand - Sylhet
100.229
cft
65.00
6514.89
Stone-chips-19mm
200.459
cft
190.00
38087.21
Re-bar G60
593.103
kg
101.50
60199.95
Sub-Total(A1)
133228.74
133228.74
M1.Misc.-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Bentonite
34.451
kg
30.00
1033.53
Point Welding
490.000
poin
2.50
1225.00
Joint Welding
84.000
inch
6.00
504.00
Sub-Total(M1)
2762.53
2762.53
S1.Sub-contractor-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Load Test
1.000
LS
99999.99
99999.99
Insitu Boring-600mm dia
68.901
rft
2000.00
137802.00
Sub-Total(S1)
237801.99
237801.99
Total(1)
373793.26
Add over head on Total(1)
5.0 %
18689.66
Total(2)
392482.92
Add Profit on Total(2)
10.0 %
39248.29
Total(3)
431731.21
Add VAT on Unit Price
5.5 %
26530.97
Add Income Tax on Unit Price
5.0 %
24119.06
Unit Price
482381.25
Say
482381
per LS