BREAKDOWN OF UNIT PRICE
Item: (A08V2) Water Reservoir (5.5x2.5x2.25m)
Basis:1 no.
A1.Materials-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Filling Sand
1009.290
cft
15.00
15139.35
Brick
520.000
no.
15.00
7800.00
Sand - Local
115.000
cft
35.00
4025.00
Polythene
7.000
kg
105.00
735.00
Cement
100.000
bag
535.00
53500.00
Sand - Sylhet
160.000
cft
65.00
10400.00
GI Wire
10.500
kg
260.00
2730.00
Re-bar G60
1560.000
kg
101.50
158340.00
Bitumens
21.450
kg
35.00
750.75
Sub-Total(A1)
253420.10
253420.10
B1.Plumbing/Sanitr Pipe
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
CI Cover -450MM DIA
2.000
no.
1050.00
2100.00
Sub-Total(B1)
2100.00
2100.00
L1.Labour-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Filling
869.010
cft
6.00
5214.06
Brck flat soling
182.988
sft
5.00
914.94
Neat Cement Finishing
667.370
sft
7.00
4671.59
RCC Work-Substructure
443.450
cft
40.00
17738.00
Form work-Substructure
1246.000
sft
40.00
49840.00
Re-bar work-Substructure
1485.500
kg
8.00
11884.00
Patent stone with NCF
156.074
sft
25.00
3901.85
Bitumen painting
430.560
sft
2.00
861.12
Sub-Total(L1)
95025.56
95025.56
L4.Labour-Sanitary
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Manhole Cover fixing
2.000
no.
450.00
900.00
Sub-Total(L4)
900.00
900.00
M1.Misc.-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Shutter-Rent/ Used
1246.000
sft
35.00
43610.00
Sub-Total(M1)
43610.00
43610.00
Total(1)
395055.66
Add over head on Total(1)
5.0 %
19752.78
Total(2)
414808.44
Add Profit on Total(2)
10.0 %
41480.84
Total(3)
456289.29
Add VAT on Unit Price
5.5 %
28040.12
Add Income Tax on Unit Price
5.0 %
25491.02
Unit Price
509820.43
Say
509820
per NO.