| BREAKDOWN OF UNIT PRICE |
|
Item: (A03) Project Infrastructure |
| Basis:2583
sft |
|
| A1.Material Cost-Civil |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
|
| Cement-CEM-II/A,52.5-PCC |
350.000 |
bag |
375.00 |
|
|
|
| Local Sand (FM=1.2) |
900.000 |
cft |
18.00 |
|
|
|
| Brick |
9999.999 |
no. |
12.00 |
|
|
|
| Viti Sand (FM=0.5-0.8) |
1500.000 |
cft |
15.00 |
|
|
|
| Brick Chips-20mm |
1700.000 |
cft |
110.00 |
|
|
|
| Brick-M/c made |
5500.000 |
no. |
9.50 |
|
|
|
|
Sub-Total(A1) |
529199.99
|
2205.11
|
|
| A2.Bracing Steel |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
|
| MS Pipe -100mm Dia |
60.000 |
rft |
300.00 |
|
|
|
| MS Angle- 37x37x4 |
930.000 |
kg |
50.00 |
|
|
|
| MS Checker Plate1 |
32.000 |
sft |
297.00 |
|
|
|
| Shaft(Solid) Rod-d=25 |
61.000 |
rft |
50.00 |
|
|
|
| MS Wheel-D=25 |
4.000 |
pcs |
350.00 |
|
|
|
| C Channel-50x50 |
27.000 |
rft |
110.00 |
|
|
|
| MS Pipe,D=75mm,T=3mm |
36.000 |
rft |
278.00 |
|
|
|
| MS Box 37x25 |
26.000 |
rft |
75.00 |
|
|
|
|
Sub-Total(A2) |
93382.00
|
389.11
|
|
| B1.Labour-Prelimnaries |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
|
| Infrastructure |
896.080 |
sft |
105.00 |
|
|
|
| Walkway,Stackyard |
1687.150 |
sft |
35.00 |
|
|
|
| Sanitary Work |
1.000 |
LS |
30000.00 |
|
|
|
| Electrical Work |
1.000 |
LS |
25000.00 |
|
|
|
| Inspection Pit |
8.000 |
no |
1250.00 |
|
|
|
| Boulder Breaking by m/c |
769.000 |
cft |
13.00 |
|
|
|
|
Sub-Total(B1) |
228135.65
|
950.61
|
|
| D1.Design/Prelims |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
|
| Color Bond Sheet |
25.000 |
bund |
8730.00 |
|
|
|
| Ceiling Board (1200x2400) |
5.000 |
pcs |
1500.00 |
|
|
|
| Concrete Post,150dia,3600 |
78.000 |
pcs |
800.00 |
|
|
|
| Door-1000x1700 |
10.000 |
pcs |
6500.00 |
|
|
|
| Window-1350x1500 |
7.000 |
pcs |
6450.00 |
|
|
|
| Door Lock-1 |
14.000 |
pcs |
200.00 |
|
|
|
| Hatch Bolt |
12.000 |
pcs |
120.00 |
|
|
|
| J-Hook-1 |
10.000 |
kg |
100.00 |
|
|
|
| Cap Washer |
16.000 |
pkt |
30.00 |
|
|
|
| Hinge |
4.000 |
pcs |
50.00 |
|
|
|
| Electrical Materials |
1.000 |
LS |
27392.00 |
|
|
|
| Master Trap |
1.000 |
no. |
410.00 |
|
|
|
| GI Elbo |
5.000 |
no. |
32.00 |
|
|
|
| PVC Pipe - 100mm dia |
3.000 |
rft |
30.00 |
|
|
|
| CP Grating-150mm dia |
1.000 |
no. |
100.00 |
|
|
|
| CP Grating-100mm dia |
1.000 |
no. |
40.00 |
|
|
|
| PVC Elbo-100mm dia |
1.000 |
no. |
40.00 |
|
|
|
| PVC Tee-150mm dia |
1.000 |
no. |
270.00 |
|
|
|
| PVC Bend-150mm dia |
1.000 |
no. |
100.00 |
|
|
|
| Thread Tape-1 |
1.000 |
no. |
30.00 |
|
|
|
| uPVC Pipe-150mm dia |
300.000 |
rft |
85.00 |
|
|
|
| Solvent Cement-1 |
2.000 |
pc |
275.00 |
|
|
|
| Fire Extinguisher-5kg |
2.000 |
no. |
2800.00 |
|
|
|
| Fire Bucket Stand |
1.000 |
no. |
850.00 |
|
|
|
| PPR Elbow-25 |
3.000 |
no. |
32.00 |
|
|
|
| PPR Tee-25x12 |
1.000 |
no. |
45.00 |
|
|
|
| Sanitary Materials |
1.000 |
LS |
99999.99 |
|
|
|
|
Sub-Total(D1) |
565492.99
|
2356.34
|
|
|
|
|
Total(1) |
|
5901.17
|
|
|
Add over head on Total(1)
|
5.0 % |
295.06
|
|
|
|
|
Total(2) |
|
6196.23
|
|
|
Add Profit on Total(2)
|
10.0
% |
619.62
|
|
|
|
|
Total(3) |
|
6815.86
|
|
|
Add VAT on Unit Price
|
5.5 % |
418.85
|
|
Add Income Tax on Unit Price
|
5.0 % |
380.77
|
|
|
|
|
Unit Price |
|
7615.48
|
|
|
|
|
|
Say |
7615 |
per M2 |
