BREAKDOWN OF UNIT PRICE |
Item:267404. Septic Tank for 30 Users |
Basis:1no. | |
A1.Brick/ Blocks |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Brick | 3264.605 | Nos. |
10.00 | |
|
|
Sub-Total(A1) |
32646.05
|
32646.05
|
A2.Cement |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Cement: CEM-II/A,52.5-PCC | 11.617 | bag |
405.00 | |
|
Cement: CEM-I, 52.5-OPC | 20.970 | bag |
440.00 | |
|
|
Sub-Total(A2) |
13931.69
|
13931.69
|
A4.Earth/ Sand |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Sand (FM=0.8) | 3.836 | cft |
16.70 | |
|
Sand (F.M.1.2) | 91.115 | cft |
19.00 | |
|
Sand (F.M.2.2) | 26.213 | cft |
53.80 | |
|
|
Sub-Total(A4) |
3205.51
|
3205.51
|
B1.Sanitary- Water Supp |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
CI Manhole Cover-450mm D | 2.000 | no. |
910.00 | |
|
RCC Tee | 2.000 | no. |
450.00 | |
|
|
Sub-Total(B1) |
2720.00
|
2720.00
|
D1.Prop/Pipe/I-sec/Box |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Bamboo prop-use 8 times | 36.522 | No. |
17.25 | |
|
|
Sub-Total(D1) |
630.00
|
630.00
|
E1.Equipment/ Scaffoldi |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Scaffolding | 2.138 | sft |
10.00 | |
|
Mixer m/c hire charge | 0.117 | day |
1200.00 | |
|
Vibrator m/c hire charge | 0.233 | day |
550.00 | |
|
Fuel for mixer m/c, vibra | 0.117 | day |
1275.00 | |
|
|
Sub-Total(E1) |
439.11
|
439.11
|
F1.Timber/ Board |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Garjan wood use 8 times | 3.185 | cft |
275.00 | |
|
Wood for Shutter use 8-ti | 10.957 | cft |
68.75 | |
|
|
Sub-Total(F1) |
1629.17
|
1629.17
|
F2.Steel-MS/ SS |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
MS Sheet/ Plate-use 30 ti | 186.261 | kg |
2.56 | |
|
MS Rod 300 grade/ 40 grad | 196.007 | kg |
65.00 | |
|
|
Sub-Total(F2) |
13217.28
|
13217.28
|
L1.Labour-Civil |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Ordinary Labour | 16.118 | No. |
550.00 | |
|
Mason | 4.949 | No. |
700.00 | |
|
Skilled Labour | 4.117 | No. |
600.00 | |
|
Head Mason | 0.826 | No. |
800.00 | |
|
|
Sub-Total(L1) |
15460.20
|
15460.20
|
L2.Work Rate-1 |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Breaking 20mm brick-chips | 104.850 | cft |
9.70 | |
|
Wood shuttering i/c makin | 168.000 | sft |
18.00 | |
|
Septic Tank-Fill,Clean | 0.640 | LS |
1500.00 | |
|
|
Sub-Total(L2) |
5001.05
|
5001.05
|
L3.Work Rate i/c Materi |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Making form water tight | 168.000 | sft |
3.00 | |
|
|
Sub-Total(L3) |
504.00
|
504.00
|
M1.Miscelleneous |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Nail and wires, gazals | 1.461 | kg |
70.00 | |
|
Curing for 28 days | 168.000 | sft |
4.58 | |
|
|
Sub-Total(M1) |
871.71
|
871.71
|
M2.Local Carriage,Sundr |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Local Carriage-(Labour) | 2.904 | No. |
550.00 | |
|
|
Sub-Total(M2) |
1597.20
|
1597.20
|
|
|
|
Total(1) |
|
91852.96 |
|
Add over head on Total(1)
|
3.5 % |
3214.85 |
|
Add Profit on Total(1) |
10.0 % |
9185.30
|
|
|
|
Total(2) |
|
12400.15 |
|
Add VAT on Unit Price |
5.5 % |
721.70 |
|
|
|
Unit Price |
|
13121.85
|
|
|
|
Say |
13122 |
per each |