| BREAKDOWN OF UNIT PRICE |
|
Item:1218030. Install Dewateri T/wel 24m 150PVC |
| Basis:1no. | |
| 14.Material-4 |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Stone, Pea Gravel: 6mm | 1.582 | cum |
3300.00 | |
|
|
Sub-Total(14) |
5220.60
|
5220.60
|
| 22.Misc-2 |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Diesel/ Fuel | 184.800 | ltr |
109.00 | |
|
|
Sub-Total(22) |
20143.20
|
20143.20
|
| 23.Misc-3 |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Lubricant (Mobil Oil) | 2.405 | ltr |
500.00 | |
|
|
Sub-Total(23) |
1202.50
|
1202.50
|
| 30.Wood Work-0 |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Bamboo,Barak 7.5m,60-80mm | 10.000 | No. |
320.00 | |
|
|
Sub-Total(30) |
3200.00
|
3200.00
|
| 70.Equipment-0 |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Cargo Truck (Ex Fuel,Lub) | 0.600 | no. |
5800.00 | |
|
|
Sub-Total(70) |
3480.00
|
3480.00
|
| 71.Equipment-1 |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Drilling Rig: 8 hrs/day | 3.374 | no. |
4500.00 | |
|
|
Sub-Total(71) |
15183.00
|
15183.00
|
| 73.Equipment-3 |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| High Power Pump: 8hrs/day | 1.000 | no. |
1730.00 | |
|
| Electric Motor 25HP 2cuse | 1.000 | No. |
37000.00 | |
|
|
Sub-Total(73) |
38730.00
|
38730.00
|
| 75.Equipment-5 |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| 150mm Clas D PVC Strainer | 12.000 | m |
1544.67 | |
|
| 150mm Clas C PVC Blind Pi | 12.000 | m |
1051.00 | |
|
|
Sub-Total(75) |
31148.04
|
31148.04
|
| 76.Equipment-6 |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Centrilizer, 13 mm dia | 3.000 | set |
530.00 | |
|
| Star-Delta Starter, MEM/ | 1.000 | No. |
3600.00 | |
|
| Panel Board | 1.000 | No. |
5000.00 | |
|
|
Sub-Total(76) |
10190.00
|
10190.00
|
| 77.Equipment-7 |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Pipe GI 150mm dia 4mm Thk | 3.000 | m |
2000.00 | |
|
|
Sub-Total(77) |
6000.00
|
6000.00
|
| 78.Equipment-8 |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| 150mm dia Clas C PVC Pipe | 20.000 | m |
1051.00 | |
|
| Bend, GI 100 mm dia 4mm T | 2.000 | No. |
2715.00 | |
|
|
Sub-Total(78) |
26450.00
|
26450.00
|
| 79.Equipment-9 |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| PVC Pipe Jointing Adhesiv | 1.000 | kg |
280.00 | |
|
|
Sub-Total(79) |
280.00
|
280.00
|
| 81.Labour-1 |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Rigman | 16.874 | no. |
750.00 | |
|
| Driller | 3.374 | no. |
700.00 | |
|
| Driller, Helper | 3.374 | no. |
550.00 | |
|
| Electrician | 3.374 | no. |
700.00 | |
|
|
Sub-Total(81) |
19234.80
|
19234.80
|
| 82.Labour-2 |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Foreman | 4.374 | no. |
850.00 | |
|
|
Sub-Total(82) |
3717.90
|
3717.90
|
| 83.Labour-3a |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Labour, Skilled | 21.249 | no. |
600.00 | |
|
| Labour, Unskill/ Ordinary | 3.000 | no. |
550.00 | |
|
| Misc. Sundry-Lab Unskill/ | 2.000 | no. |
550.00 | |
|
|
Sub-Total(83) |
15499.40
|
15499.40
|
| 84.Labour-4 |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Mechanic | 3.374 | no. |
700.00 | |
|
|
Sub-Total(84) |
2361.80
|
2361.80
|
| 85.Labour-5a |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Operator, Pump | 1.000 | no. |
750.00 | |
|
|
Sub-Total(85) |
750.00
|
750.00
|
|
|
|
Total(1) |
|
202791.24 |
|
Add over head on Total(1)
|
3.5 % |
7097.69 |
|
Add Profit on Total(1) |
10.0 % |
20279.12
|
|
|
|
Total(2) |
|
230168.06 |
|
Add VAT on Unit Price |
7.5 % |
18662.27 |
|
|
|
Unit Price |
|
248830.33
|
|
|
|
Say |
212590.61 |
per each |
