| BREAKDOWN OF UNIT PRICE |
|
Item:267601. Soak Well - 200 Users |
| Basis:1no. | |
| A1.Brick/ Blocks |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Brick | 3162.105 | Nos. |
10.00 | |
|
| Brick Bats-75-100mm | 127.134 | cft |
104.22 | |
|
| Brick Bats-37-62mm | 146.557 | cft |
110.31 | |
|
|
Sub-Total(A1) |
61037.66
|
61037.66
|
| A2.Cement |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Cement: CEM-II/A,52.5-PCC | 15.680 | bag |
405.00 | |
|
| Cement: CEM-I, 52.5-OPC | 4.831 | bag |
440.00 | |
|
|
Sub-Total(A2) |
8476.04
|
8476.04
|
| A3.Stone/ Mosaic/ Admix |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Stone chips-19mm crushed | 23.350 | cft |
218.04 | |
|
|
Sub-Total(A3) |
5091.23
|
5091.23
|
| A4.Earth/ Sand |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Sand (F.M.1.2) | 81.013 | cft |
19.00 | |
|
| Sand (F.M.2.2) | 11.675 | cft |
53.80 | |
|
|
Sub-Total(A4) |
2167.36
|
2167.36
|
| B1.Sanitary- Water Supp |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| uPVC Pipe-D-Grade-75mm D | 21.983 | rft |
194.45 | |
|
| CI Manhole Cover-Lock-450 | 1.000 | no. |
1143.00 | |
|
|
Sub-Total(B1) |
5417.59
|
5417.59
|
| E1.Equipment/ Scaffoldi |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Scaffolding | 65.333 | sft |
10.00 | |
|
| Mixer m/c hire charge | 0.022 | day |
1200.00 | |
|
| Vibrator m/c hire charge | 0.045 | day |
550.00 | |
|
| Fuel for mixer m/c, vibra | 0.022 | day |
1275.00 | |
|
|
Sub-Total(E1) |
732.53
|
732.53
|
| F2.Steel-MS/ SS |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| MS Rod 300 grade/ 40 grad | 75.750 | kg |
65.00 | |
|
|
Sub-Total(F2) |
4923.75
|
4923.75
|
| L1.Labour-Civil |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Ordinary Labour | 19.567 | No. |
550.00 | |
|
| Mason | 3.965 | No. |
700.00 | |
|
| Skilled Labour | 5.166 | No. |
600.00 | |
|
| Head Mason | 1.329 | No. |
800.00 | |
|
| Rod Binder | 0.150 | No. |
700.00 | |
|
| Helper | 0.675 | No. |
550.00 | |
|
|
Sub-Total(L1) |
18176.40
|
18176.40
|
| M1.Miscelleneous |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| GI Wire | 0.750 | kg |
120.00 | |
|
|
Sub-Total(M1) |
90.00
|
90.00
|
| M2.Local Carriage,Sundr |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Local Carriage-(Labour) | 1.905 | No. |
550.00 | |
|
|
Sub-Total(M2) |
1047.75
|
1047.75
|
|
|
|
Total(1) |
|
107160.32 |
|
Add over head on Total(1)
|
3.5 % |
3750.61 |
|
Add Profit on Total(1) |
10.0 % |
10716.03
|
|
|
|
Total(2) |
|
14466.64 |
|
Add VAT on Unit Price |
5.5 % |
841.97 |
|
|
|
Unit Price |
|
15308.62
|
|
|
|
Say |
15309 |
per each |
