BREAKDOWN OF UNIT PRICE
Item: (A29E5) Pile-MCC
Basis:1 no.
A1.Materials-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Cement
461.496
bag
535.00
246900.36
Sand - Sylhet
902.016
cft
65.00
58631.04
Stone-chips-19mm
1804.031
cft
190.00
342765.89
GI Wire
82.080
kg
260.00
21340.80
Re-bar G60
9999.999
kg
101.50
1014999.90
Sub-Total(A1)
1684637.99
1684637.99
E1.Equipment-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Mixer m/c and vibrator
2097.711
cft
4.00
8390.84
Sub-Total(E1)
8390.84
8390.84
L1.Labour-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
RCC Work-Substructure
2097.711
cft
40.00
83908.44
Form work-Substructure
6393.816
sft
40.00
255752.64
Re-bar work-Substructure
9999.999
kg
8.00
79999.99
Pile Head Breaking
190.701
cft
120.00
22884.12
Sub-Total(L1)
442545.19
442545.19
Total(1)
2135574.02
Add over head on Total(1)
5.0 %
106778.70
Total(2)
2242352.73
Add Profit on Total(2)
10.0 %
224235.27
Total(3)
2466588.00
Add VAT on Unit Price
5.5 %
151578.03
Add Income Tax on Unit Price
5.0 %
137798.21
Unit Price
2755964.24
Say
2755964
per LS