| BREAKDOWN OF UNIT PRICE |
|
Item:267501. Non Electric Eco STP-500 Users |
| Basis:1no. | |
| A1.Brick/ Blocks |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Brick | 13862.682 | Nos. |
10.00 | |
|
|
Sub-Total(A1) |
138626.82
|
138626.82
|
| A2.Cement |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Cement: CEM-II/A,52.5-PCC | 79.683 | bag |
405.00 | |
|
| Cement: CEM-I, 52.5-OPC | 55.033 | bag |
440.00 | |
|
|
Sub-Total(A2) |
56486.14
|
56486.14
|
| A3.Stone/ Mosaic/ Admix |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Stone chips-19mm crushed | 265.994 | cft |
218.04 | |
|
|
Sub-Total(A3) |
57997.33
|
57997.33
|
| A4.Earth/ Sand |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Sand (FM=0.8) | 20.849 | cft |
16.70 | |
|
| Sand (F.M.1.2) | 374.307 | cft |
19.00 | |
|
| Sand (F.M.2.2) | 132.997 | cft |
53.80 | |
|
|
Sub-Total(A4) |
14615.25
|
14615.25
|
| B1.Sanitary- Water Supp |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| uPVC Pipe-D-Grade-75mm D | 101.973 | rft |
194.45 | |
|
| CI Manhole Cover-Lock-450 | 12.000 | no. |
1143.00 | |
|
|
Sub-Total(B1) |
33544.65
|
33544.65
|
| E1.Equipment/ Scaffoldi |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Scaffolding | 392.010 | sft |
10.00 | |
|
| Mixer m/c hire charge | 0.254 | day |
1200.00 | |
|
| Vibrator m/c hire charge | 0.511 | day |
550.00 | |
|
| Fuel for mixer m/c, vibra | 0.254 | day |
1275.00 | |
|
|
Sub-Total(E1) |
4829.80
|
4829.80
|
| F1.Timber/ Board |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Wood for Shutter use 8-ti | 39.960 | cft |
68.75 | |
|
|
Sub-Total(F1) |
2747.25
|
2747.25
|
| F2.Steel-MS/ SS |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| MS Rod 300 grade/ 40 grad | 652.612 | kg |
65.00 | |
|
|
Sub-Total(F2) |
42419.78
|
42419.78
|
| L1.Labour-Civil |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Ordinary Labour | 116.737 | No. |
550.00 | |
|
| Mason | 33.375 | No. |
700.00 | |
|
| Skilled Labour | 26.380 | No. |
600.00 | |
|
| Head Mason | 10.123 | No. |
800.00 | |
|
| Rod Binder | 1.292 | No. |
700.00 | |
|
| Helper | 5.815 | No. |
550.00 | |
|
|
Sub-Total(L1) |
115596.90
|
115596.90
|
| L2.Work Rate-1 |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Wood shuttering i/c makin | 416.970 | sft |
18.00 | |
|
| STP-Fill, Clean, Cow-dung | 1.000 | LS |
3300.00 | |
|
|
Sub-Total(L2) |
10805.46
|
10805.46
|
| L3.Work Rate i/c Materi |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Making form water tight | 416.970 | sft |
3.00 | |
|
|
Sub-Total(L3) |
1250.91
|
1250.91
|
| M1.Miscelleneous |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Nail and wire for shutter | 416.970 | sft |
0.53 | |
|
| Curing for 28 days | 1042.425 | sft |
4.58 | |
|
| GI Wire | 6.462 | kg |
120.00 | |
|
|
Sub-Total(M1) |
5770.74
|
5770.74
|
| M2.Local Carriage,Sundr |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Local Carriage-(Labour) | 24.898 | No. |
550.00 | |
|
|
Sub-Total(M2) |
13693.90
|
13693.90
|
|
|
|
Total(1) |
|
498384.93 |
|
Add over head on Total(1)
|
3.5 % |
17443.47 |
|
Add Profit on Total(1) |
10.0 % |
49838.49
|
|
|
|
Total(2) |
|
67281.97 |
|
Add VAT on Unit Price |
5.5 % |
3915.88 |
|
|
|
Unit Price |
|
71197.85
|
|
|
|
Say |
71198 |
per each |
