BREAKDOWN OF UNIT PRICE
Item: (A08MJ) Insitu Pile-450 mm dia(1:2:4) 10m
Basis:1 no.
A1.Materials-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Cement
16.250
bag
535.00
8693.75
Sand - Sylhet
32.000
cft
65.00
2080.00
Stone-chips-19mm
64.000
cft
190.00
12160.00
Re-bar G60
236.250
kg
101.50
23979.38
Sub-Total(A1)
46913.13
46913.13
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
11.000
kg
30.00
330.00
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
245.000
poin
2.50
612.50
Joint Welding
84.000
inch
6.00
504.00
Sub-Total(M1)
1725.50
1725.50
S1.Sub-contractor-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Insitu Pile Boring-450mm
36.000
rft
250.00
9000.00
Sub-Total(S1)
9000.00
9000.00
Total(1)
58274.63
Add over head on Total(1)
5.0 %
2913.73
Total(2)
61188.36
Add Profit on Total(2)
10.0 %
6118.84
Total(3)
67307.19
Add VAT on Unit Price
5.5 %
4136.20
Add Income Tax on Unit Price
5.0 %
3760.18
Unit Price
75203.57
Say
75204
per NO.