| BREAKDOWN OF UNIT PRICE |
|
Item:1218055. Install Dewateri T/wel 18m 200 GI |
| Basis:1no. | |
| 14.Material-4 |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Stone, Pea Gravel: 6mm | 1.419 | cum |
3300.00 | |
|
|
Sub-Total(14) |
4682.70
|
4682.70
|
| 22.Misc-2 |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Diesel/ Fuel | 90.000 | ltr |
109.00 | |
|
|
Sub-Total(22) |
9810.00
|
9810.00
|
| 23.Misc-3 |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Lubricant (Mobil Oil) | 1.172 | ltr |
500.00 | |
|
|
Sub-Total(23) |
586.00
|
586.00
|
| 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.) |
| Tripod Drilling Set-Coplt | 2.500 | no. |
5500.00 | |
|
|
Sub-Total(71) |
13750.00
|
13750.00
|
| 73.Equipment-3 |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Electric Motor 20HP 2cuse | 1.000 | No. |
29000.00 | |
|
|
Sub-Total(73) |
29000.00
|
29000.00
|
| 75.Equipment-5 |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Housing/Casin Pipe MS 350 | 8.000 | m |
2500.00 | |
|
| Brass Strainer, 200mm dia | 9.000 | m |
5950.00 | |
|
|
Sub-Total(75) |
73550.00
|
73550.00
|
| 76.Equipment-6 |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Blind Pipe GI 200mm 8mm T | 1.000 | m |
8892.00 | |
|
| Reducer MS 200x350 dia | 1.000 | No. |
2530.00 | |
|
| Bail Plug, 200 mm dia | 1.000 | No. |
2250.00 | |
|
| 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 | |
|
| B/Assembly,3stg,240mmdcap | 1.000 | No. |
53100.00 | |
|
|
Sub-Total(76) |
76962.00
|
76962.00
|
| 77.Equipment-7 |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| C/Pipe 200mmd,10m shaft | 1.000 | No. |
22500.00 | |
|
| Discharge Head 200x150mm | 1.000 | No. |
9200.00 | |
|
| Gate Valve, 200 mm dia | 1.000 | No. |
12000.00 | |
|
| Non-return Valve, 200 mm | 1.000 | No. |
5700.00 | |
|
|
Sub-Total(77) |
49400.00
|
49400.00
|
| 78.Equipment-8 |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Delivery Pipe GI 1.5m 200 | 1.000 | No. |
13338.00 | |
|
| 200mm dia Clas C PVC Pipe | 30.000 | m |
1232.55 | |
|
|
Sub-Total(78) |
50314.50
|
50314.50
|
| 81.Labour-1 |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Driller | 2.500 | no. |
700.00 | |
|
| Driller, Helper | 2.500 | no. |
550.00 | |
|
| Electrician | 2.500 | no. |
700.00 | |
|
|
Sub-Total(81) |
4875.00
|
4875.00
|
| 82.Labour-2 |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Foreman | 3.531 | no. |
850.00 | |
|
|
Sub-Total(82) |
3001.35
|
3001.35
|
| 83.Labour-3a |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Labour, Skilled | 16.187 | no. |
600.00 | |
|
| Labour, Unskill/ Ordinary | 3.000 | no. |
550.00 | |
|
| Misc. Sundry-Lab Unskill/ | 2.000 | no. |
550.00 | |
|
|
Sub-Total(83) |
12462.20
|
12462.20
|
| 84.Labour-4 |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Mechanic | 2.500 | no. |
700.00 | |
|
|
Sub-Total(84) |
1750.00
|
1750.00
|
| 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
|
| 87.Labor-7 |
|
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Welder | 2.500 | no. |
700.00 | |
|
|
Sub-Total(87) |
1750.00
|
1750.00
|
|
|
|
Total(1) |
|
339323.75 |
|
Add over head on Total(1)
|
3.5 % |
11876.33 |
|
Add Profit on Total(1) |
10.0 % |
33932.38
|
|
|
|
Total(2) |
|
385132.46 |
|
Add VAT on Unit Price |
7.5 % |
31226.96 |
|
|
|
Unit Price |
|
416359.41
|
|
|
|
Say |
229668.95 |
per each |
