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