BREAKDOWN OF UNIT PRICE
Item: (A09Q) Boundary Wall
Basis:100 rft
A1.Materials-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Filling Sand
2.300
cft
15.00
34.50
Brick
1913.000
no.
15.00
28695.00
Sand - Local
184.188
cft
35.00
6446.58
Polythene
0.690
kg
105.00
72.45
Cement
46.430
bag
535.00
24840.05
Sand - Sylhet
16.313
cft
65.00
1060.35
Brick-chips-20mm
139.500
cft
175.00
24412.50
GI Wire
8.000
kg
260.00
2080.00
Re-bar G60
1050.000
kg
101.50
106575.00
Sub-Total(A1)
194216.43
6372.24
E1.Equipment-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Mini Roller/ Plate Compac
477.000
cft
4.00
1908.00
Mixer m/c and vibrator
145.000
cft
4.00
580.00
Sub-Total(E1)
2488.00
81.63
L1.Labour-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Earth Work in Excavation
5500.000
cft
12.00
66000.00
Filling
477.000
cft
6.00
2862.00
Brck flat soling
46.000
sft
5.00
230.00
Polythene laying
46.000
sft
0.25
11.50
Brick Work-125mm
355.000
sft
20.00
7100.00
Plaster Work
968.000
sft
18.00
17424.00
RCC Work-Substructure
145.000
cft
40.00
5800.00
Form work-Substructure
560.000
sft
40.00
22400.00
Re-bar work-Substructure
1000.000
kg
8.00
8000.00
Sub-Total(L1)
129827.50
4259.64
M1.Misc.-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Shutter-Rent/ Used
560.000
sft
35.00
19600.00
Sub-Total(M1)
19600.00
643.08
S1.Sub-contractor-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
MS Grill Paiting
602.000
sft
10.00
6020.00
Snowcem
968.000
sft
9.00
8712.00
Sub-Total(S1)
14732.00
483.36
Total(1)
11839.95
Add over head on Total(1)
5.0 %
592.00
Total(2)
12431.94
Add Profit on Total(2)
10.0 %
1243.19
Total(3)
13675.14
Add VAT on Unit Price
5.5 %
840.37
Add Income Tax on Unit Price
5.0 %
763.97
Unit Price
15279.48
Say
15279
per RM