BREAKDOWN OF UNIT PRICE
Item:092201. Micro pile (1:1.25:2.5)-180x180mm
Basis:294rft
A1.Brick/ Blocks
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Brick
91.554
Nos.
10.00
915.54
Sub-Total(A1)
915.54
10.22
A2.Cement
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Cement: CEM-II/A,52.5-PCC
0.458
bag
405.00
185.49
Cement: CEM-I, 52.5-OPC
25.250
bag
440.00
11110.00
Sub-Total(A2)
11295.49
126.11
A3.Stone/ Mosaic/ Admix
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Stone chips-19mm crushed
80.000
cft
218.04
17443.20
Sub-Total(A3)
17443.20
194.74
A4.Earth/ Sand
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Sand (FM=0.8)
1.526
cft
16.70
25.48
Sand (F.M.1.2)
1.526
cft
19.00
28.99
Sand (F.M.2.2)
40.000
cft
53.80
2152.00
Sub-Total(A4)
2206.48
24.63
E1.Equipment/ Scaffoldi
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Mixer m/c hire charge
0.167
day
1200.00
200.40
Vibrator m/c hire charge
0.333
day
550.00
183.15
Fuel for mixer m/c, vibra
0.167
day
1275.00
212.93
Sub-Total(E1)
596.48
6.66
F2.Steel-MS/ SS
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
MS Sheet-use 16 times
255.945
kg
4.80
1228.54
MS Angle-use 16 times
457.483
kg
4.37
1999.20
FI Bar-use 16 times
19.948
kg
4.37
87.17
Nut-bolt-use 16 times
6.028
kg
10.00
60.28
Sub-Total(F2)
3375.19
37.68
L1.Labour-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Ordinary Labour
0.714
No.
550.00
392.70
Mason
0.791
No.
700.00
553.70
Skilled Labour
1.455
No.
600.00
873.00
Head Mason
0.243
No.
800.00
194.40
Sub-Total(L1)
2013.80
22.48
L2.Work Rate-1
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Make steel shutter-use 16
175.824
sft
5.63
989.89
Fixing Precast pile shutt
175.824
sft
12.00
2109.89
Sub-Total(L2)
3099.78
34.61
M1.Miscelleneous
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Polythene-Single Layer
267.881
sft
2.60
696.49
Hessain for water-tight
175.824
sft
1.50
263.74
Curing for 28 days
175.824
sft
4.58
805.27
Sub-Total(M1)
1765.50
19.71
M2.Local Carriage,Sundr
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Local Carriage-(Labour)
0.686
No.
550.00
377.30
Sub-Total(M2)
377.30
4.21
Total(1)
481.06
Add over head on Total(1)
3.5 %
16.84
Add Profit on Total(1)
10.0 %
48.11
Total(2)
64.94
Add VAT on Unit Price
5.5 %
3.78
Unit Price
68.72
Say
69
per metr