BREAKDOWN OF UNIT PRICE
Item: (A36A1) FootingStrengthen-1008x1008-Tank
Basis:1 no.
A1.Materials-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Filling Sand
1682.909
cft
15.00
25243.64
Sand - Local
81.950
cft
35.00
2868.25
Polythene
3.762
kg
105.00
395.01
Cement
88.000
bag
535.00
47080.00
Sand - Sylhet
81.950
cft
65.00
5326.75
Stone-chips-19mm
327.217
cft
190.00
62171.23
Brick-chips-20mm
11.196
cft
175.00
1959.30
GI Wire
12.848
kg
260.00
3340.48
Re-bar G60
1575.200
kg
101.50
159882.80
Sub-Total(A1)
308267.46
308267.46
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
399.014
cft
4.00
1596.06
Bailing out of water
8.000
hour
60.00
480.00
Anchor Drill
93.000
no.
400.00
37200.00
Sub-Total(E1)
44454.86
44454.86
L1.Labour-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Earth Work in Excavation
1306.800
cft
12.00
15681.60
Filling
1294.546
cft
6.00
7767.28
Polythene laying
250.800
sft
0.25
62.70
Dismantling RCC
299.200
cft
100.00
29920.00
CC Work
12.441
cft
35.00
435.44
Re-bar work-Substructure
1606.000
kg
8.00
12848.00
Soil Disposal
1306.800
cft
8.00
10454.40
Clean, Dispose Debris
299.200
cft
5.00
1496.00
Chipping RCC Surface
179.300
sft
10.00
1793.00
Sub-Total(L1)
80458.41
80458.41
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)
449292.96
Add over head on Total(1)
5.0 %
22464.65
Total(2)
471757.61
Add Profit on Total(2)
10.0 %
47175.76
Total(3)
518933.37
Add VAT on Unit Price
5.5 %
31889.76
Add Income Tax on Unit Price
5.0 %
28990.69
Unit Price
579813.82
Say
579814
per NO.