BREAKDOWN OF UNIT PRICE
Item: (A29E3) Pile-B-Zone
Basis:1 no.
A1.Materials-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Cement
3608.063
bag
535.00
1930313.71
Sand - Sylhet
7052.123
cft
65.00
458388.00
Stone-chips-19mm
9999.999
cft
190.00
1899999.81
GI Wire
641.700
kg
260.00
166842.00
Re-bar G60
9999.999
kg
101.50
1014999.90
Sub-Total(A1)
5470543.41
5470543.41
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
2050.036
cft
120.00
246004.32
Sub-Total(L1)
1126004.23
1126004.23
Total(1)
6636547.64
Add over head on Total(1)
5.0 %
331827.38
Total(2)
6968375.02
Add Profit on Total(2)
10.0 %
696837.50
Total(3)
7665212.52
Add VAT on Unit Price
5.5 %
471046.58
Add Income Tax on Unit Price
5.0 %
428224.16
Unit Price
8564483.26
Say
8564483
per LS