Summmary of Budget Unimart Gulshan-1 MEP Works

Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 2

United Properties Solution Limited

Summary of MEP budget Date:13.03.22


Budget for Unimart Gulshan-1
Standard Optional
Total floor Area Per sft Total floor Area Per sft
Sl.No Items Total Cost (BDT) Sl.No Items Total Cost (BDT) Remarks
sft Cost(BDT) sft Cost(BDT)
1 Sanitary Plumbing System works 3,637,856.98 106,384.12 34.20 1 Sanitary Plumbing System works 3,085,027.48 106,384.12 29.00
2 HVAC 107,511,259.50 106,384.12 1,010.59 2 HVAC Work. 77,223,608.23 106,384.12 725.89
3 Fire-fighting 12,264,706.18 106,384.12 115.29 3 Fire-frighting 8,932,969.41 106,384.12 83.97
Internal Electrical Wiring Cost (Cable, Light, Internal Electrical Wiring Cost (Cable, Light,
switch , socket & breaker),Considering BBS switch , socket & breaker),Considering Poly
Cable Cable

Sub-station (1000KVA) Sub-station (1000KVA)


4 LT-HT Cable 44,923,271.99 106,384.12 422.27 4 LT-HT Cable 33,343,272.15 106,384.12 313.42
Solar Panel (10KW on Grid Solar, each panel Solar Panel (10KW on Grid Solar, each panel
330 Watt) 330 Watt)
Generator 2*400KVA + 100KVA Exsisting Generator 1*500KVA + 1*350KVA +
( Make China) 1*100KVA (All Existing Generator at Site)

Total Cost (BDT) = 168,337,094.64 1,582.35 Total Cost (BDT) = 122,584,877.27 1,152.29
Inward : Sixteen Crore Thirty One Lac Ninety Eight Thousand Nine Hundred Fifty Four & Fourteen Paisa Inward :Ten Crore Fifty Four Lac Fourty Thousand Four Hundred Fourty One and Thirty Seven Paisa

Note: included VAT & AIT Note: included VAT & AIT
Assumption :Basis of Budget Assumption :Basis of Budget
1 Considering COTO standard for Comode and Basin 1 Considering RAK Standard for Commode and Basin
2 UL listed PUMP for Fire Fighting and Control Panel from Honey Well 2 NON UL Listed Pump for Fire Fighting and Control Panel from Advance
3 HVAC Budget Created By a Contractor 3 HVAC Budget Created by Us. We have contacted diffrenet suppliers to create the Budget
4 Considering Poly Cables for Electrical Wire. 4 Considering SQ Cables for Electrical Wires.
5 Using One Exsisting Generator at Site and Buying Two New Generator 5 Using All the Existing Generator at Site
United Properties Solution Limited
Summary of MEP budget
Budget for Unimart Gulshan-1
Date:24.03.22
Fire Protection System MS Pipe
SL no Description Units & Qty Local Units Price BDT Local Material Total Price BDT
1 Ms Sch-40 25mm 620.00 Rft 127.24 78,889
2 Ms Sch-40 32mm 200.00 Rft 174.39 34,878
3 Ms Sch-40 40mm 100.00 Rft 201.83 20,183
4 Ms Sch-40 50mm 400.00 Rft 273.65 109,460
5 Ms Sch-40 65mm 140.00 Rft 535.60 74,984
Total Amount = 318394
Vat on Local Item 7.5%= 23880
Total Grant Amount = 342273

HVAC System MS Pipe


6 Ms Sch-40 25mm 1000.00 Rft 127.24 127,240
7 Ms Sch-40 32mm 1000.00 Rft 174.39 174,390
8 Ms Sch-40 40mm 500.00 Rft 201.83 100,915
9 Ms Sch-40 50mm 300.00 Rft 273.65 82,095
10 Ms Sch-40 65mm 200.00 Rft 535.60 107,120
Total Amount= 591760
Vat with local 7.5%= 44382
TOTAL Amount In BDT= 636142

TOTAL Amount (Fire +HVAC) In BDT= 978,415.34

Prepared by Checked by
Ahasanul Kabir Mashiur Rhaman Recommended by
UPSL Head of MEP Chief Engineer (UPSL)
UPSL

Vetted by
CFO (RECLD) Recommended by
CEO

You might also like

pFad - Phonifier reborn

Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


Alternative Proxies:

Alternative Proxy

pFad Proxy

pFad v3 Proxy

pFad v4 Proxy