BREAKDOWN OF UNIT PRICE
Item: (A36A4) Footing Strengthen-4460X4460
Basis:1 no.
A1.Materials-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Filling Sand
2235.976
cft
15.00
33539.64
Sand - Local
93.500
cft
35.00
3272.50
Polythene
423.500
kg
105.00
44467.50
Cement
96.800
bag
535.00
51788.00
Sand - Sylhet
93.500
cft
65.00
6077.50
Stone-chips-19mm
360.800
cft
190.00
68552.00
GI Wire
7.392
kg
260.00
1921.92
Re-bar G60
926.200
kg
101.50
94009.30
Sub-Total(A1)
303628.36
303628.36
E1.Equipment-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Mini Roller/ Plate Compac
1719.982
cft
4.00
6879.93
Mixer m/c and vibrator
12.452
cft
4.00
49.81
Bailing out of water
8.000
hour
60.00
480.00
Anchor Drill
136.400
no.
400.00
54560.00
Sub-Total(E1)
61969.74
61969.74
L1.Labour-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Earth Work in Excavation
1904.529
cft
12.00
22854.35
Filling
1725.482
cft
6.00
10352.89
Polythene laying
423.500
sft
0.25
105.88
Dismantling RCC
160.600
cft
100.00
16060.00
CC Work
184.800
cft
35.00
6468.00
Re-bar work-Substructure
924.000
kg
8.00
7392.00
Soil Disposal
1904.529
cft
8.00
15236.23
Clean, Dispose Debris
160.600
cft
5.00
803.00
Chipping RCC Surface
349.987
sft
10.00
3499.87
Sub-Total(L1)
82772.22
82772.22
M1.Misc.-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Shoring for Excavation
482.900
sft
30.00
14487.00
Scaffolding-use 80 times
2.000
set
120.00
240.00
Steel Round Shutter
17.001
sft
100.00
1700.10
Wooden Shutter
155.255
sft
10.00
1552.55
Sub-Total(M1)
17979.65
17979.65
Total(1)
466349.96
Add over head on Total(1)
5.0 %
23317.50
Total(2)
489667.46
Add Profit on Total(2)
10.0 %
48966.75
Total(3)
538634.21
Add VAT on Unit Price
5.5 %
33100.43
Add Income Tax on Unit Price
5.0 %
30091.30
Unit Price
601825.93
Say
601826
per NO.