BREAKDOWN OF UNIT PRICE
Item: (A36A) Footing Strengthening-1008x1008
Basis:1 no.
A1.Materials-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Filling Sand
1683.110
cft
15.00
25246.65
Sand - Local
5.599
cft
35.00
195.97
Polythene
3.712
kg
105.00
389.76
Cement
41.454
bag
535.00
22177.89
Sand - Sylhet
78.186
cft
65.00
5082.09
Stone-chips-19mm
156.373
cft
190.00
29710.87
Brick-chips-20mm
11.196
cft
175.00
1959.30
GI Wire
4.840
kg
260.00
1258.40
Re-bar G60
635.250
kg
101.50
64477.88
Sub-Total(A1)
150498.80
150498.80
E1.Equipment-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Mini Roller/ Plate Compac
1294.700
cft
4.00
5178.80
Mixer m/c and vibrator
181.643
cft
4.00
726.57
Bailing out of water
8.000
hour
60.00
480.00
Anchor Drill
84.000
no.
400.00
33600.00
Sub-Total(E1)
39985.37
39985.37
L1.Labour-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Earth Work in Excavation
1306.800
cft
12.00
15681.60
Filling
1294.700
cft
6.00
7768.20
Polythene laying
250.800
sft
0.25
62.70
Dismantling RCC
81.400
cft
100.00
8140.00
CC Work
12.441
cft
35.00
435.44
Re-bar work-Substructure
605.000
kg
8.00
4840.00
Soil Disposal
1306.800
cft
8.00
10454.40
Clean, Dispose Debris
81.400
cft
5.00
407.00
Chipping RCC Surface
141.900
sft
10.00
1419.00
Sub-Total(L1)
49208.34
49208.34
M1.Misc.-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Steel Forms-Rect-
60.060
sft
50.00
3003.00
Shoring for Excavation
415.800
sft
30.00
12474.00
Scaffolding-use 80 times
2.000
set
120.00
240.00
Wooden Shutter
39.524
sft
10.00
395.24
Sub-Total(M1)
16112.24
16112.24
Total(1)
255804.75
Add over head on Total(1)
5.0 %
12790.24
Total(2)
268594.98
Add Profit on Total(2)
10.0 %
26859.50
Total(3)
295454.48
Add VAT on Unit Price
5.5 %
18156.42
Add Income Tax on Unit Price
5.0 %
16505.84
Unit Price
330116.74
Say
330117
per NO.