BREAKDOWN OF UNIT PRICE
Item: (A29E2) Pile-A-Zone
Basis:1 no.
A1.Materials-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Cement
4410.223
bag
535.00
2359469.31
Sand - Sylhet
8619.983
cft
65.00
560298.90
Stone-chips-19mm
9999.999
cft
190.00
1899999.81
GI Wire
784.360
kg
260.00
203933.60
Re-bar G60
9999.999
kg
101.50
1014999.90
Sub-Total(A1)
6038701.51
6038701.51
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
2088.176
cft
120.00
250581.12
Sub-Total(L1)
1130581.03
1130581.03
Total(1)
7209282.54
Add over head on Total(1)
5.0 %
360464.13
Total(2)
7569746.66
Add Profit on Total(2)
10.0 %
756974.67
Total(3)
8326721.33
Add VAT on Unit Price
5.5 %
511697.96
Add Income Tax on Unit Price
5.0 %
465179.96
Unit Price
9303599.25
Say
9303599
per LS