| BREAKDOWN OF UNIT PRICE |
|
Item:1218035. Install Dewateri T/wel 30m 150PVC |
| Basis:1no. | |
| 14.Material-4 |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Stone, Pea Gravel: 6mm | 1.977 | cum |
3300.00 | |
|
|
Sub-Total(14) |
6524.10
|
6524.10
|
| 22.Misc-2 |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Diesel/ Fuel | 228.000 | ltr |
109.00 | |
|
|
Sub-Total(22) |
24852.00
|
24852.00
|
| 23.Misc-3 |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Lubricant (Mobil Oil) | 2.964 | ltr |
500.00 | |
|
|
Sub-Total(23) |
1482.00
|
1482.00
|
| 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 | 4.218 | no. |
4500.00 | |
|
|
Sub-Total(71) |
18981.00
|
18981.00
|
| 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 | 15.000 | m |
1544.67 | |
|
| 150mm Clas C PVC Blind Pi | 15.000 | m |
1051.00 | |
|
|
Sub-Total(75) |
38935.05
|
38935.05
|
| 76.Equipment-6 |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Bail Plug, 100 mm dia | 1.000 | No. |
1190.00 | |
|
| 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) |
11380.00
|
11380.00
|
| 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 | 21.093 | no. |
750.00 | |
|
| Driller | 4.218 | no. |
700.00 | |
|
| Driller, Helper | 4.218 | no. |
550.00 | |
|
| Electrician | 4.218 | no. |
700.00 | |
|
|
Sub-Total(81) |
24044.85
|
24044.85
|
| 82.Labour-2 |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Foreman | 5.218 | no. |
850.00 | |
|
|
Sub-Total(82) |
4435.30
|
4435.30
|
| 83.Labour-3a |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Labour, Skilled | 29.311 | no. |
600.00 | |
|
| Labour, Unskill/ Ordinary | 3.000 | no. |
550.00 | |
|
| Misc. Sundry-Lab Unskill/ | 2.000 | no. |
550.00 | |
|
|
Sub-Total(83) |
20336.60
|
20336.60
|
| 84.Labour-4 |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Mechanic | 4.218 | no. |
700.00 | |
|
|
Sub-Total(84) |
2952.60
|
2952.60
|
| 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) |
|
232813.50 |
|
Add over head on Total(1)
|
3.5 % |
8148.47 |
|
Add Profit on Total(1) |
10.0 % |
23281.35
|
|
|
|
Total(2) |
|
264243.32 |
|
Add VAT on Unit Price |
7.5 % |
21425.13 |
|
|
|
Unit Price |
|
285668.46
|
|
|
|
Say |
252126.26 |
per each |
