BREAKDOWN OF UNIT PRICE
Item: (A29E1) Pile-Aeration
Basis:1 no.
A1.Materials-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Cement
7322.410
bag
535.00
3917489.35
Sand - Sylhet
9999.999
cft
65.00
649999.94
Stone-chips-19mm
9999.999
cft
190.00
1899999.81
GI Wire
1302.320
kg
260.00
338603.20
Re-bar G60
9999.999
kg
101.50
1014999.90
Sub-Total(A1)
7821092.19
7821092.19
E1.Equipment-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Mixer m/c and vibrator
9999.999
cft
4.00
40000.00
Sub-Total(E1)
40000.00
40000.00
L1.Labour-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
RCC Work-Substructure
9999.999
cft
40.00
399999.96
Form work-Substructure
9999.999
sft
40.00
399999.96
Re-bar work-Substructure
9999.999
kg
8.00
79999.99
Pile Head Breaking
3566.109
cft
120.00
427933.08
Sub-Total(L1)
1307932.99
1307932.99
Total(1)
9169025.18
Add over head on Total(1)
5.0 %
458451.26
Total(2)
9627476.44
Add Profit on Total(2)
10.0 %
962747.64
Total(3)
10590224.08
Add VAT on Unit Price
5.5 %
650795.89
Add Income Tax on Unit Price
5.0 %
591632.63
Unit Price
11832652.61
Say
11832653
per LS