BREAKDOWN OF UNIT PRICE
Item: (A08ME) Insitu Pile-450mm dia-(1:2:4)20M
Basis:1 no.
A1.Materials-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Cement
32.500
bag
535.00
17387.50
Sand - Sylhet
64.000
cft
65.00
4160.00
Stone-chips-19mm
128.000
cft
190.00
24320.00
Re-bar G60
472.500
kg
101.50
47958.75
Sub-Total(A1)
93826.25
93826.25
L1.Labour-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Pile Head Breaking
5.300
cft
120.00
636.00
Sub-Total(L1)
636.00
636.00
M1.Misc.-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Bentonite
22.000
kg
30.00
660.00
Stone Cutting Disc - 175
1.000
no
70.00
70.00
Diamond Cuting Disc- 175
0.070
no
2200.00
154.00
Cheisel - Hammer
1.000
no
55.00
55.00
Point Welding
490.000
poin
2.50
1225.00
Joint Welding
84.000
inch
6.00
504.00
Sub-Total(M1)
2668.00
2668.00
S1.Sub-contractor-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Insitu Pile Boring-450mm
68.901
rft
250.00
17225.25
Sub-Total(S1)
17225.25
17225.25
Total(1)
114355.50
Add over head on Total(1)
5.0 %
5717.78
Total(2)
120073.28
Add Profit on Total(2)
10.0 %
12007.33
Total(3)
132080.60
Add VAT on Unit Price
5.5 %
8116.69
Add Income Tax on Unit Price
5.0 %
7378.80
Unit Price
147576.09
Say
147576
per NO.