| BREAKDOWN OF UNIT PRICE |
|
Item:267401. Septic Tank for 200 Users |
| Basis:1no. | |
| A1.Brick/ Blocks |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Brick | 8867.488 | Nos. |
10.00 | |
|
|
Sub-Total(A1) |
88674.88
|
88674.88
|
| A2.Cement |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Cement: CEM-II/A,52.5-PCC | 30.623 | bag |
405.00 | |
|
| Cement: CEM-I, 52.5-OPC | 64.892 | bag |
440.00 | |
|
|
Sub-Total(A2) |
40954.80
|
40954.80
|
| A4.Earth/ Sand |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Sand (FM=0.8) | 12.545 | cft |
16.70 | |
|
| Sand (F.M.1.2) | 249.523 | cft |
19.00 | |
|
| Sand (F.M.2.2) | 81.115 | cft |
53.80 | |
|
|
Sub-Total(A4) |
9314.43
|
9314.43
|
| B1.Sanitary- Water Supp |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| CI Manhole Cover-450mm D | 3.000 | no. |
910.00 | |
|
| RCC Tee | 2.000 | no. |
450.00 | |
|
|
Sub-Total(B1) |
3630.00
|
3630.00
|
| D1.Prop/Pipe/I-sec/Box |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Bamboo prop-use 8 times | 115.952 | No. |
17.25 | |
|
|
Sub-Total(D1) |
2000.17
|
2000.17
|
| E1.Equipment/ Scaffoldi |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Scaffolding | 14.880 | sft |
10.00 | |
|
| Mixer m/c hire charge | 0.361 | day |
1200.00 | |
|
| Vibrator m/c hire charge | 0.721 | day |
550.00 | |
|
| Fuel for mixer m/c, vibra | 0.361 | day |
1275.00 | |
|
|
Sub-Total(E1) |
1438.83
|
1438.83
|
| F1.Timber/ Board |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Garjan wood use 8 times | 10.111 | cft |
275.00 | |
|
| Wood for Shutter use 8-ti | 34.786 | cft |
68.75 | |
|
|
Sub-Total(F1) |
5172.06
|
5172.06
|
| F2.Steel-MS/ SS |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| MS Sheet/ Plate-use 30 ti | 591.356 | kg |
2.56 | |
|
| MS Rod 300 grade/ 40 grad | 549.909 | kg |
65.00 | |
|
|
Sub-Total(F2) |
37257.96
|
37257.96
|
| L1.Labour-Civil |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Ordinary Labour | 45.902 | No. |
550.00 | |
|
| Mason | 14.152 | No. |
700.00 | |
|
| Skilled Labour | 12.011 | No. |
600.00 | |
|
| Head Mason | 2.431 | No. |
800.00 | |
|
|
Sub-Total(L1) |
44303.90
|
44303.90
|
| L2.Work Rate-1 |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Breaking 20mm brick-chips | 324.459 | cft |
9.70 | |
|
| Wood shuttering i/c makin | 533.380 | sft |
18.00 | |
|
| Septic Tank-Fill,Clean | 1.000 | LS |
1500.00 | |
|
|
Sub-Total(L2) |
14248.09
|
14248.09
|
| L3.Work Rate i/c Materi |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Making form water tight | 533.380 | sft |
3.00 | |
|
|
Sub-Total(L3) |
1600.14
|
1600.14
|
| M1.Miscelleneous |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Nail and wires, gazals | 4.638 | kg |
70.00 | |
|
| Curing for 28 days | 533.380 | sft |
4.58 | |
|
|
Sub-Total(M1) |
2767.54
|
2767.54
|
| M2.Local Carriage,Sundr |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Local Carriage-(Labour) | 8.536 | No. |
550.00 | |
|
|
Sub-Total(M2) |
4694.80
|
4694.80
|
|
|
|
Total(1) |
|
256057.59 |
|
Add over head on Total(1)
|
3.5 % |
8962.02 |
|
Add Profit on Total(1) |
10.0 % |
25605.76
|
|
|
|
Total(2) |
|
34567.77 |
|
Add VAT on Unit Price |
5.5 % |
2011.88 |
|
|
|
Unit Price |
|
36579.66
|
|
|
|
Say |
36580 |
per each |
