| Project New BPL RM+PM Ware House - Piling Works |
|
Item: 01 (A09B) Mobilization - Equipments |
|
| Basis:1
no. |
| M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Mobilization-Rig |
1.000 |
LS |
20500.00 |
20500.00 |
|
|
Sub-Total(M1) |
20500.00
|
20500.00
|
|
|
|
Total(1) |
|
20500.00 |
|
Add over head on Total(1)
|
11.0 % |
2255.00 |
|
|
|
Total(2) |
|
22755.00 |
|
Add Profit on Total(2) |
0.0 % |
0.00
|
|
|
|
Total(3) |
|
22755.00 |
|
Add VAT on Unit Price |
4.5 % |
1072.23 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
23827.23
|
|
|
|
Say |
|
|
Item: 02 (A09C) Demobilization-Piling Rig |
|
| Basis:1
no. |
| M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Trailer for Mobilization |
4.000 |
trip |
3000.00 |
12000.00 |
|
| Crane for Loading |
2.000 |
day |
5000.00 |
10000.00 |
|
| Labour Loading-Rigman |
10.000 |
day |
150.00 |
1500.00 |
|
| Crane for Unloading |
2.000 |
day |
5000.00 |
10000.00 |
|
| Labour Unload-Rigman |
10.000 |
day |
150.00 |
1500.00 |
|
| Dismantling(15nsx10day) |
150.000 |
mday |
120.00 |
18000.00 |
|
|
Sub-Total(M1) |
53000.00
|
53000.00
|
|
|
|
Total(1) |
|
53000.00 |
|
Add over head on Total(1)
|
11.0 % |
5830.00 |
|
|
|
Total(2) |
|
58830.00 |
|
Add Profit on Total(2) |
0.0 % |
0.00
|
|
|
|
Total(3) |
|
58830.00 |
|
Add VAT on Unit Price |
4.5 % |
2772.09 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
61602.09
|
|
|
|
Say |
|
|
Item: 03A (A08A) RCC(1:1.5:3) in Pile (400x400) |
|
| Basis:60
rft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Cement |
23.000 |
bag |
343.00 |
7889.00 |
|
| Sand - Sylhet |
43.000 |
cft |
24.00 |
1032.00 |
|
| Stone-chips |
86.000 |
cft |
80.00 |
6880.00 |
|
|
Sub-Total(A1) |
15801.00
|
53000.00
|
| E1.Equipment-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Mini Dumper |
102.713 |
cft |
2.00 |
205.43 |
|
| Batching Plant , Vibrator |
102.713 |
cft |
8.00 |
821.70 |
|
| Transit mixer |
0.000 |
cft |
10.00 |
0.00 |
|
|
Sub-Total(E1) |
1027.13
|
53000.00
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Formwork upto 10ft from P |
241.840 |
sft |
8.00 |
1934.72 |
|
| Sand Screening |
43.000 |
cft |
1.00 |
43.00 |
|
| RCC Casting. |
102.713 |
cft |
8.00 |
821.70 |
|
|
Sub-Total(L0) |
2799.42
|
53000.00
|
| M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Pile Shutter (steel) |
241.840 |
sft |
12.00 |
2902.08 |
|
| Cost of Pre-casr yard |
59.642 |
rft |
8.00 |
477.14 |
|
| Local carring - Cement |
23.000 |
bag |
1.00 |
23.00 |
|
| Stome-chips screening |
0.000 |
cft |
1.00 |
0.00 |
|
| Form oil,Grinding Disk et |
59.642 |
rft |
1.00 |
59.64 |
|
|
Sub-Total(M1) |
3461.86
|
53000.00
|
|
|
|
Total(1) |
|
212000.00 |
|
Add over head on Total(1)
|
11.0 % |
23320.00 |
|
|
|
Total(2) |
|
235320.00 |
|
Add Profit on Total(2) |
0.0 % |
0.00
|
|
|
|
Total(3) |
|
235320.00 |
|
Add VAT on Unit Price |
4.5 % |
11088.38 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
246408.38
|
|
|
|
Say |
|
|
Item: 03B (A15) Pre-cast Pile Driving (400x400) |
|
| Basis:60
rft |
| E1.Equipment-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Pile driving equipment |
1.000 |
set |
2000.00 |
2000.00 |
|
| Fuel (diesel for piling) |
19.500 |
Ltr |
33.00 |
643.50 |
|
| Lubricant |
3.900 |
Ltr |
115.00 |
448.50 |
|
| Crane |
59.642 |
rft |
31.00 |
1848.90 |
|
| Trailer |
59.642 |
rft |
21.00 |
1252.48 |
|
|
Sub-Total(E1) |
6193.38
|
53000.00
|
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Pile shifting, driving |
59.642 |
rft |
143.00 |
8528.81 |
|
|
Sub-Total(L1) |
8528.81
|
53000.00
|
| M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Hardware materials |
1.000 |
LS |
140.00 |
140.00 |
|
|
Sub-Total(M1) |
140.00
|
53000.00
|
|
|
|
Total(1) |
|
159000.00 |
|
Add over head on Total(1)
|
11.0 % |
17490.00 |
|
|
|
Total(2) |
|
176490.00 |
|
Add Profit on Total(2) |
0.0 % |
0.00
|
|
|
|
Total(3) |
|
176490.00 |
|
Add VAT on Unit Price |
4.5 % |
8316.28 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
184806.28
|
|
|
|
Say |
|
|
Item: 04 (A10B) Re-bar (G60)-Precast Pile 400x400 |
|
| Basis:1000
kg. |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| GI Wire |
8.500 |
kg |
90.00 |
765.00 |
|
| Re-bar G60 |
1050.000 |
kg |
40.20 |
42210.00 |
|
|
Sub-Total(A1) |
42975.00
|
53000.00
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Re-bar Work |
1000.000 |
kg |
1.65 |
1650.00 |
|
| Rebar Carrying |
1000.000 |
kg |
0.35 |
350.00 |
|
|
Sub-Total(L0) |
2000.00
|
53000.00
|
|
|
|
Total(1) |
|
106000.00 |
|
Add over head on Total(1)
|
11.0 % |
11660.00 |
|
|
|
Total(2) |
|
117660.00 |
|
Add Profit on Total(2) |
0.0 % |
0.00
|
|
|
|
Total(3) |
|
117660.00 |
|
Add VAT on Unit Price |
4.5 % |
5544.19 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
123204.19
|
|
|
|
Say |
|
|
Item: 05A (A16C) Load Test for 240 tonne(1st) |
|
| Basis:1
no. |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Wooden sleeper,plunk,runr |
1.000 |
LS |
10000.00 |
10000.00 |
|
| Cost of empty gunny bag |
6500.000 |
no. |
5.00 |
32500.00 |
|
| Stair Making |
1.000 |
LS |
800.00 |
800.00 |
|
| Electrical goods,diesel |
1.000 |
LS |
500.00 |
500.00 |
|
|
Sub-Total(A1) |
43800.00
|
43800.00
|
| E1.Equipment-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Testing equipment |
1.000 |
no. |
3000.00 |
3000.00 |
|
| Jack and pump |
7.000 |
day |
300.00 |
2100.00 |
|
| Girder,I-beam,Chanel etc |
20.000 |
day |
200.00 |
4000.00 |
|
| Welding Machine |
7.000 |
day |
50.00 |
350.00 |
|
| Transport for equipment |
2.000 |
no. |
1500.00 |
3000.00 |
|
|
Sub-Total(E1) |
12450.00
|
12450.00
|
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Skilled Labour |
15.000 |
no |
120.00 |
1800.00 |
|
| Unskilled Labour |
25.000 |
no |
100.00 |
2500.00 |
|
| Filling.loading,unloading |
6500.000 |
bag |
3.00 |
19500.00 |
|
| Staging unloading |
1.000 |
LS |
500.00 |
500.00 |
|
|
Sub-Total(L1) |
24300.00
|
24300.00
|
| M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Site Truss Work-Labour |
1.000 |
LS |
1600.00 |
1600.00 |
|
| Site Truss Work-Material |
1.000 |
LS |
0.00 |
0.00 |
|
| Preparation of result |
1.000 |
LS |
3000.00 |
3000.00 |
|
|
Sub-Total(M1) |
4600.00
|
4600.00
|
|
|
|
Total(1) |
|
85150.00 |
|
Add over head on Total(1)
|
11.0 % |
9366.50 |
|
|
|
Total(2) |
|
94516.50 |
|
Add Profit on Total(2) |
0.0 % |
0.00
|
|
|
|
Total(3) |
|
94516.50 |
|
Add VAT on Unit Price |
4.5 % |
4453.66 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
98970.16
|
|
|
|
Say |
|
|
Item: 05B (A16B) Load Test for 220 tonne(2nd) |
|
| Basis:1
no. |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Wooden sleeper,plunk,runr |
1.000 |
LS |
10000.00 |
10000.00 |
|
| Cost of empty gunny bag |
4000.000 |
no. |
5.00 |
20000.00 |
|
| Stair Making |
1.000 |
LS |
800.00 |
800.00 |
|
| Electrical goods,diesel |
1.000 |
LS |
500.00 |
500.00 |
|
|
Sub-Total(A1) |
31300.00
|
31300.00
|
| E1.Equipment-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Testing equipment |
1.000 |
no. |
3000.00 |
3000.00 |
|
| Jack and pump |
7.000 |
day |
300.00 |
2100.00 |
|
| Girder,I-beam,Chanel etc |
18.000 |
day |
200.00 |
3600.00 |
|
| Welding Machine |
7.000 |
day |
50.00 |
350.00 |
|
| Transport for equipment |
2.000 |
no. |
1500.00 |
3000.00 |
|
|
Sub-Total(E1) |
12050.00
|
12050.00
|
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Skilled Labour |
15.000 |
no |
120.00 |
1800.00 |
|
| Unskilled Labour |
22.000 |
no |
100.00 |
2200.00 |
|
| Filling.loading,unloading |
6000.000 |
bag |
3.00 |
18000.00 |
|
| Staging unloading |
1.000 |
LS |
500.00 |
500.00 |
|
|
Sub-Total(L1) |
22500.00
|
22500.00
|
| M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Site Truss Work-Labour |
1.000 |
LS |
1600.00 |
1600.00 |
|
| Site Truss Work-Material |
1.000 |
LS |
0.00 |
0.00 |
|
| Preparation of result |
1.000 |
LS |
3000.00 |
3000.00 |
|
|
Sub-Total(M1) |
4600.00
|
4600.00
|
|
|
|
Total(1) |
|
70450.00 |
|
Add over head on Total(1)
|
11.0 % |
7749.50 |
|
|
|
Total(2) |
|
78199.50 |
|
Add Profit on Total(2) |
0.0 % |
0.00
|
|
|
|
Total(3) |
|
78199.50 |
|
Add VAT on Unit Price |
4.5 % |
3684.79 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
81884.29
|
|
|
|
Say |
|
|
Item: 05C (A16A) Load Test for 160 tonne(3rd) |
|
| Basis:1
no. |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Wooden sleeper,plunk,runr |
1.000 |
LS |
10000.00 |
10000.00 |
|
| Cost of empty gunny bag |
2500.000 |
no. |
5.00 |
12500.00 |
|
| Stair Making |
1.000 |
LS |
800.00 |
800.00 |
|
| Electrical goods,diesel |
1.000 |
LS |
500.00 |
500.00 |
|
|
Sub-Total(A1) |
23800.00
|
23800.00
|
| E1.Equipment-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Testing equipment |
1.000 |
no. |
3000.00 |
3000.00 |
|
| Jack and pump |
7.000 |
day |
300.00 |
2100.00 |
|
| Girder,I-beam,Chanel etc |
18.000 |
day |
200.00 |
3600.00 |
|
| Welding Machine |
7.000 |
day |
50.00 |
350.00 |
|
| Transport for equipment |
2.000 |
no. |
1500.00 |
3000.00 |
|
|
Sub-Total(E1) |
12050.00
|
12050.00
|
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Skilled Labour |
15.000 |
no |
120.00 |
1800.00 |
|
| Unskilled Labour |
27.000 |
no |
100.00 |
2700.00 |
|
| Filling.loading,unloading |
4100.000 |
bag |
3.00 |
12300.00 |
|
| Staging unloading |
1.000 |
LS |
500.00 |
500.00 |
|
|
Sub-Total(L1) |
17300.00
|
17300.00
|
| M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Site Truss Work-Labour |
1.000 |
LS |
1600.00 |
1600.00 |
|
| Site Truss Work-Material |
1.000 |
LS |
0.00 |
0.00 |
|
| Preparation of result |
1.000 |
LS |
3000.00 |
3000.00 |
|
|
Sub-Total(M1) |
4600.00
|
4600.00
|
|
|
|
Total(1) |
|
57750.00 |
|
Add over head on Total(1)
|
11.0 % |
6352.50 |
|
|
|
Total(2) |
|
64102.50 |
|
Add Profit on Total(2) |
0.0 % |
0.00
|
|
|
|
Total(3) |
|
64102.50 |
|
Add VAT on Unit Price |
4.5 % |
3020.54 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
67123.04
|
|
|
|
Say |
|
