BREAKDOWN OF UNIT PRICE
Item: (A09N4) Surface Drain (600x450)
Basis:100 rft
A1.Materials-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Filling Sand
0.000
cft
15.00
0.00
Brick
4191.000
no.
15.00
62865.00
Sand - Local
245.425
cft
35.00
8589.88
Polythene
5.655
kg
105.00
593.78
Cement
61.160
bag
535.00
32720.60
Sand - Sylhet
43.875
cft
65.00
2851.88
Brick-chips-20mm
175.500
cft
175.00
30712.50
GI Wire
3.600
kg
260.00
936.00
Re-bar G60
472.500
kg
101.50
47958.75
Sub-Total(A1)
187228.38
6142.96
E1.Equipment-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Mini Roller/ Plate Compac
1165.000
cft
4.00
4660.00
Mixer m/c and vibrator
195.000
cft
4.00
780.00
Sub-Total(E1)
5440.00
178.49
L1.Labour-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Earth Work in Excavation
1836.000
cft
12.00
22032.00
Filling
0.000
cft
6.00
0.00
Brck flat soling
377.000
sft
5.00
1885.00
Polythene laying
377.000
sft
0.25
94.25
Plaster Work
1076.000
sft
18.00
19368.00
RCC Work-Substructure
195.000
cft
40.00
7800.00
Form work-Substructure
162.000
sft
40.00
6480.00
250mm Brick work-Substruc
255.000
cft
40.00
10200.00
Re-bar work-Substructure
450.000
kg
8.00
3600.00
Sub-Total(L1)
71459.25
2344.58
M1.Misc.-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Shutter-Rent/ Used
162.000
sft
35.00
5670.00
Sub-Total(M1)
5670.00
186.03
Total(1)
8852.06
Add over head on Total(1)
5.0 %
442.60
Total(2)
9294.66
Add Profit on Total(2)
10.0 %
929.47
Total(3)
10224.13
Add VAT on Unit Price
5.5 %
628.30
Add Income Tax on Unit Price
5.0 %
571.18
Unit Price
11423.61
Say
11424
per RM