BREAKDOWN OF UNIT PRICE
Item: (N12) Fenc-H=2.75m@2.4mC/C-Chn-lnk-2.4m
Basis:3519 rft
A1.Material Cost-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Cement-CEM-II/A,52.5-PCC
543.428
bag
375.00
203785.50
Local Sand (FM=1.2)
1062.154
cft
18.00
19118.77
Deforme Bar Grade-400(60)
6386.145
kg
59.00
376782.56
Brick
9999.999
no.
12.00
119999.99
Viti Sand (FM=0.5-0.8)
9999.999
cft
15.00
149999.99
Polythene
23.818
kg
121.00
2881.98
GI Wire
60.820
kg
120.00
7298.40
Sub-Total(A1)
879867.18
820.36
A2.Bracing Steel
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
MS Plate
5250.000
kg
90.00
472500.00
MS Pipe-100mm dia
9999.999
kg
80.00
799999.92
MS Angle-50x50
9999.999
kg
65.00
649999.94
ChainLink-14 SWG 50x50-Ct
9999.999
sft
20.00
199999.98
Sub-Total(A2)
2122499.84
1978.95
B2.Labour-Substructur-1
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Earth Excavation
9999.999
cft
8.50
84999.99
Point Welding
5499.000
no.
2.50
13747.50
Welded Splice
3694.950
inch
6.00
22169.70
Brick Flat Soling
1587.863
sft
4.00
6351.45
Polythene Layng
1587.863
sft
1.40
2223.01
RCC Work
2470.125
cft
45.00
111155.63
Re-bar fabricating
6082.043
kg
10.00
60820.43
Form Work-Substructure
7761.600
sft
35.00
271656.00
Sand Filling
9999.999
cft
10.00
99999.99
Breaking Brick-Chips-20mm
2124.308
cft
9.50
20180.93
Sub-Total(B2)
693304.62
646.41
B6.Still Works-Erection
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
MS Plate Fabrication
5250.000
kg
10.00
52500.00
Chain Link Fenc i/c Paint
9999.999
sft
35.00
349999.97
Sub-Total(B6)
402499.97
375.28
D1.Design/Prelims
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Electricity Cost
3519.000
rft
2.00
7038.00
Fencing-Hardware
1.000
LS
99999.99
99999.99
Fencing-Paint
1.000
LS
25000.00
25000.00
Fenc-Early streangh Admix
1.000
LS
99999.99
99999.99
Sub-Total(D1)
232037.98
216.34
D2.Others-Structure
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Wooden Form
7761.600
sft
36.25
281358.00
Sub-Total(D2)
281358.00
262.33
E1.Equipment Cost
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Vibrator and Mixer M/c
2470.125
cft
3.00
7410.38
Sub-Total(E1)
7410.38
6.91
Total(1)
4306.58
Add over head on Total(1)
5.0 %
215.33
Total(2)
4521.91
Add Profit on Total(2)
10.0 %
452.19
Total(3)
4974.10
Add VAT on Unit Price
5.5 %
305.67
Add Income Tax on Unit Price
5.0 %
277.88
Unit Price
5557.66
Say
5558
per Rm