| BREAKDOWN OF UNIT PRICE |
|
Item:267603. Soak Well - 50 Users |
| Basis:1no. | |
| A1.Brick/ Blocks |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Brick | 2653.604 | Nos. |
10.00 | |
|
| Brick Bats-75-100mm | 76.987 | cft |
104.22 | |
|
| Brick Bats-37-62mm | 124.662 | cft |
110.31 | |
|
|
Sub-Total(A1) |
48311.09
|
48311.09
|
| A2.Cement |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Cement: CEM-II/A,52.5-PCC | 13.158 | bag |
405.00 | |
|
| Cement: CEM-I, 52.5-OPC | 3.687 | bag |
440.00 | |
|
|
Sub-Total(A2) |
6951.27
|
6951.27
|
| A3.Stone/ Mosaic/ Admix |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Stone chips-19mm crushed | 17.820 | cft |
218.04 | |
|
|
Sub-Total(A3) |
3885.47
|
3885.47
|
| A4.Earth/ Sand |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Sand (F.M.1.2) | 67.985 | cft |
19.00 | |
|
| Sand (F.M.2.2) | 8.910 | cft |
53.80 | |
|
|
Sub-Total(A4) |
1771.07
|
1771.07
|
| 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 | 54.827 | sft |
10.00 | |
|
| Mixer m/c hire charge | 0.017 | day |
1200.00 | |
|
| Vibrator m/c hire charge | 0.034 | day |
550.00 | |
|
| Fuel for mixer m/c, vibra | 0.017 | day |
1275.00 | |
|
|
Sub-Total(E1) |
609.05
|
609.05
|
| F2.Steel-MS/ SS |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| MS Rod 300 grade/ 40 grad | 57.570 | kg |
65.00 | |
|
|
Sub-Total(F2) |
3742.05
|
3742.05
|
| L1.Labour-Civil |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Ordinary Labour | 16.016 | No. |
550.00 | |
|
| Mason | 3.324 | No. |
700.00 | |
|
| Skilled Labour | 4.215 | No. |
600.00 | |
|
| Head Mason | 1.114 | No. |
800.00 | |
|
| Rod Binder | 0.114 | No. |
700.00 | |
|
| Helper | 0.513 | No. |
550.00 | |
|
|
Sub-Total(L1) |
14917.75
|
14917.75
|
| M1.Miscelleneous |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| GI Wire | 0.570 | kg |
120.00 | |
|
|
Sub-Total(M1) |
68.40
|
68.40
|
| M2.Local Carriage,Sundr |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Local Carriage-(Labour) | 1.546 | No. |
550.00 | |
|
|
Sub-Total(M2) |
850.30
|
850.30
|
|
|
|
Total(1) |
|
86524.05 |
|
Add over head on Total(1)
|
3.5 % |
3028.34 |
|
Add Profit on Total(1) |
10.0 % |
8652.40
|
|
|
|
Total(2) |
|
11680.75 |
|
Add VAT on Unit Price |
5.5 % |
679.83 |
|
|
|
Unit Price |
|
12360.58
|
|
|
|
Say |
12361 |
per each |
