BREAKDOWN OF UNIT PRICE
Item: (A36A3) Footing Strengthen-3860X3860
Basis:1 no.
A1.Materials-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Filling Sand
2459.800
cft
15.00
36897.00
Sand - Local
55.000
cft
35.00
1925.00
Polythene
6.341
kg
105.00
665.81
Cement
59.400
bag
535.00
31779.00
Sand - Sylhet
55.000
cft
65.00
3575.00
Stone-chips-19mm
222.321
cft
190.00
42240.99
Brick-chips-20mm
11.196
cft
175.00
1959.30
GI Wire
5.984
kg
260.00
1555.84
Re-bar G60
785.400
kg
101.50
79718.10
Sub-Total(A1)
200316.04
200316.04
E1.Equipment-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Mini Roller/ Plate Compac
1892.154
cft
4.00
7568.62
Mixer m/c and vibrator
270.017
cft
4.00
1080.07
Bailing out of water
8.000
hour
60.00
480.00
Anchor Drill
104.000
no.
400.00
41600.00
Sub-Total(E1)
50728.68
50728.68
L1.Labour-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Earth Work in Excavation
1904.529
cft
12.00
22854.35
Filling
1892.154
cft
6.00
11352.92
Polythene laying
416.152
sft
0.25
104.04
Dismantling RCC
141.900
cft
100.00
14190.00
CC Work
203.500
cft
35.00
7122.50
Re-bar work-Substructure
748.000
kg
8.00
5984.00
Soil Disposal
1904.529
cft
8.00
15236.23
Clean, Dispose Debris
141.900
cft
5.00
709.50
Chipping RCC Surface
279.763
sft
10.00
2797.63
Sub-Total(L1)
80351.17
80351.17
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
418.000
sft
30.00
12540.00
Scaffolding-use 80 times
2.000
set
120.00
240.00
Wooden Shutter
135.042
sft
10.00
1350.42
Sub-Total(M1)
17133.42
17133.42
Total(1)
348529.31
Add over head on Total(1)
5.0 %
17426.47
Total(2)
365955.78
Add Profit on Total(2)
10.0 %
36595.58
Total(3)
402551.35
Add VAT on Unit Price
5.5 %
24737.79
Add Income Tax on Unit Price
5.0 %
22488.90
Unit Price
449778.05
Say
449778
per NO.