| BREAKDOWN OF UNIT PRICE |
|
Item:1212021. Glaze Shutter-Double-Silkarai-SS |
| Basis:35sft | |
| C1.Aluminium Channel |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Spandrel-7.14x1.4-1.5 | 161.700 | rft |
118.50 | |
|
| Bot Cover-17.4X31.78X1.2 | 31.500 | rft |
41.00 | |
|
| GrouvCover-57.15x15.8X1.2 | 39.900 | rft |
62.00 | |
|
| Top,Sid-76.2x38.1x57.15SS | 39.900 | rft |
134.00 | |
|
| Fixed Bot-78.2x38.1x1.2 | 31.500 | rft |
121.00 | |
|
|
Sub-Total(C1) |
32084.85
|
9822.56
|
| C2.Alum/ PVC Accessoris |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Rivet (Normal) | 100.000 | pcs |
2.00 | |
|
| Screws | 14.000 | pcs |
2.50 | |
|
| SS Handle | 4.000 | pcs |
70.00 | |
|
| Fixed neoprene | 204.000 | rft |
3.00 | |
|
|
Sub-Total(C2) |
1127.00
|
345.02
|
| C3.Plastic Door/Win/Par |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Glass-5mm thick clear | 29.400 | sft |
71.00 | |
|
|
Sub-Total(C3) |
2087.40
|
639.04
|
| E1.Equipment/ Scaffoldi |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Seasoning Timber | 3.082 | cft |
165.00 | |
|
|
Sub-Total(E1) |
508.53
|
155.68
|
| F1.Timber/ Board |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Silkarai/ Azob/ Loha Wood | 3.082 | cft |
2500.00 | |
|
|
Sub-Total(F1) |
7705.00
|
2358.83
|
| L1.Labour-Civil |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Helper | 4.000 | No. |
550.00 | |
|
| Carpenter | 3.000 | No. |
700.00 | |
|
| Alum.Skilled Technicians | 2.750 | No. |
1200.00 | |
|
| Alum.Semi-skill Techn | 2.750 | No. |
800.00 | |
|
|
Sub-Total(L1) |
9800.00
|
3000.20
|
| L2.Work Rate-1 |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Glass cutting, fix, putty | 29.400 | sft |
18.70 | |
|
| Labour-Seasoning Timber | 6.164 | cft |
55.00 | |
|
|
Sub-Total(L2) |
888.80
|
272.10
|
| M1.Miscelleneous |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Hinged cleat,buffer block | 2.000 | set |
62.00 | |
|
| SS Hing-100mm | 8.000 | No. |
100.00 | |
|
| SS Screw | 8.000 | dozn |
30.00 | |
|
| SS Tower Bolt-250 mm | 4.000 | No. |
150.00 | |
|
|
Sub-Total(M1) |
1764.00
|
540.04
|
| M2.Local Carriage,Sundr |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Local Carriage-(Labour) | 2.000 | No. |
550.00 | |
|
|
Sub-Total(M2) |
1100.00
|
336.76
|
|
|
|
Total(1) |
|
17470.25 |
|
Add over head on Total(1)
|
3.5 % |
611.46 |
|
Add Profit on Total(1) |
10.0 % |
1747.02
|
|
|
|
Total(2) |
|
2358.48 |
|
Add VAT on Unit Price |
5.5 % |
137.27 |
|
|
|
Unit Price |
|
2495.75
|
|
|
|
Say |
2496 |
per sqm |
