| BREAKDOWN OF UNIT PRICE |
|
Item:267502. Non Electric Eco STP-300 Users |
| Basis:1no. | |
| A1.Brick/ Blocks |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Brick | 11226.190 | Nos. |
10.00 | |
|
|
Sub-Total(A1) |
112261.90
|
112261.90
|
| A2.Cement |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Cement: CEM-II/A,52.5-PCC | 64.780 | bag |
405.00 | |
|
| Cement: CEM-I, 52.5-OPC | 39.393 | bag |
440.00 | |
|
|
Sub-Total(A2) |
43568.82
|
43568.82
|
| A3.Stone/ Mosaic/ Admix |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Stone chips-19mm crushed | 190.400 | cft |
218.04 | |
|
|
Sub-Total(A3) |
41514.82
|
41514.82
|
| A4.Earth/ Sand |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Sand (FM=0.8) | 15.059 | cft |
16.70 | |
|
| Sand (F.M.1.2) | 304.460 | cft |
19.00 | |
|
| Sand (F.M.2.2) | 95.200 | cft |
53.80 | |
|
|
Sub-Total(A4) |
11157.99
|
11157.99
|
| B1.Sanitary- Water Supp |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| uPVC Pipe-D-Grade-75mm D | 91.999 | rft |
194.45 | |
|
| CI Manhole Cover-Lock-450 | 12.000 | no. |
1143.00 | |
|
|
Sub-Total(B1) |
31605.21
|
31605.21
|
| E1.Equipment/ Scaffoldi |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Scaffolding | 323.963 | sft |
10.00 | |
|
| Mixer m/c hire charge | 0.182 | day |
1200.00 | |
|
| Vibrator m/c hire charge | 0.365 | day |
550.00 | |
|
| Fuel for mixer m/c, vibra | 0.182 | day |
1275.00 | |
|
|
Sub-Total(E1) |
3890.83
|
3890.83
|
| F1.Timber/ Board |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Wood for Shutter use 8-ti | 28.853 | cft |
68.75 | |
|
|
Sub-Total(F1) |
1983.64
|
1983.64
|
| F2.Steel-MS/ SS |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| MS Rod 300 grade/ 40 grad | 471.306 | kg |
65.00 | |
|
|
Sub-Total(F2) |
30634.89
|
30634.89
|
| L1.Labour-Civil |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Ordinary Labour | 93.105 | No. |
550.00 | |
|
| Mason | 27.093 | No. |
700.00 | |
|
| Skilled Labour | 20.427 | No. |
600.00 | |
|
| Head Mason | 8.248 | No. |
800.00 | |
|
| Rod Binder | 0.933 | No. |
700.00 | |
|
| Helper | 4.200 | No. |
550.00 | |
|
|
Sub-Total(L1) |
91990.55
|
91990.55
|
| L2.Work Rate-1 |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Wood shuttering i/c makin | 301.070 | sft |
18.00 | |
|
| STP-Fill, Clean, Cow-dung | 1.000 | LS |
3300.00 | |
|
|
Sub-Total(L2) |
8719.26
|
8719.26
|
| L3.Work Rate i/c Materi |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Making form water tight | 301.070 | sft |
3.00 | |
|
|
Sub-Total(L3) |
903.21
|
903.21
|
| M1.Miscelleneous |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Nail and wire for shutter | 301.070 | sft |
0.53 | |
|
| Curing for 28 days | 752.675 | sft |
4.58 | |
|
| GI Wire | 4.666 | kg |
120.00 | |
|
|
Sub-Total(M1) |
4166.74
|
4166.74
|
| M2.Local Carriage,Sundr |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Local Carriage-(Labour) | 19.985 | No. |
550.00 | |
|
|
Sub-Total(M2) |
10991.75
|
10991.75
|
|
|
|
Total(1) |
|
393389.60 |
|
Add over head on Total(1)
|
3.5 % |
13768.64 |
|
Add Profit on Total(1) |
10.0 % |
39338.96
|
|
|
|
Total(2) |
|
53107.60 |
|
Add VAT on Unit Price |
5.5 % |
3090.92 |
|
|
|
Unit Price |
|
56198.51
|
|
|
|
Say |
56199 |
per each |
