| Project Overhead Tank of Generator Room |
|
Item: 01 (A18F) Dismantling of Rcc beam(.3x.3) |
|
| Basis:1
no. |
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Dismantling beam(.3x.3) |
1.000 |
no |
1000.00 |
1000.00 |
|
| Rod welded |
1.000 |
no |
100.00 |
100.00 |
|
| Rubbish remove |
1.000 |
no |
100.00 |
100.00 |
|
|
Sub-Total(L1) |
1200.00
|
1200.00
|
|
|
|
Total(1) |
|
1200.00 |
|
Add over head on Total(1)
|
5.0 % |
60.00 |
|
|
|
Total(2) |
|
1260.00 |
|
Add Profit on Total(2) |
8.0 % |
100.80
|
|
|
|
Total(3) |
|
1360.80 |
|
Add VAT on Unit Price |
4.5 % |
66.92 |
Add Income Tax on Unit Price
|
4.0 % |
59.49 |
|
|
|
Unit Price |
|
1487.21
|
|
|
|
Say |
|
|
Item: 02 (A18) Dismantling of 250 Br-wall |
|
| Basis:1
cft |
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Dismantle B/W 250mm thk |
1.000 |
cft |
5.00 |
5.00 |
|
| Rubbish cleaning |
1.000 |
cft |
5.00 |
5.00 |
|
|
Sub-Total(L1) |
10.00
|
353.15
|
|
|
|
Total(1) |
|
353.15 |
|
Add over head on Total(1)
|
5.0 % |
17.66 |
|
|
|
Total(2) |
|
370.81 |
|
Add Profit on Total(2) |
8.0 % |
29.66
|
|
|
|
Total(3) |
|
400.47 |
|
Add VAT on Unit Price |
4.5 % |
19.70 |
Add Income Tax on Unit Price
|
4.0 % |
17.51 |
|
|
|
Unit Price |
|
437.67
|
|
|
|
Say |
|
|
Item: 03 (A18A) Dismantling of Rcc Slab/Floor |
|
| Basis:1
cft |
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Dismantling RCC |
1.000 |
cft |
30.00 |
30.00 |
|
|
Sub-Total(L1) |
30.00
|
1059.45
|
|
|
|
Total(1) |
|
1059.45 |
|
Add over head on Total(1)
|
5.0 % |
52.97 |
|
|
|
Total(2) |
|
1112.42 |
|
Add Profit on Total(2) |
8.0 % |
88.99
|
|
|
|
Total(3) |
|
1201.42 |
|
Add VAT on Unit Price |
4.5 % |
59.09 |
Add Income Tax on Unit Price
|
4.0 % |
52.52 |
|
|
|
Unit Price |
|
1313.02
|
|
|
|
Say |
|
|
Item: 03A (A18H1) Dismantling of Lime Terracing |
|
| Basis:1
sft |
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Ordinary Labour Supply |
0.160 |
nos. |
100.00 |
16.00 |
|
|
Sub-Total(L0) |
16.00
|
172.22
|
| M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Cheisel - Hammer |
0.100 |
no |
55.00 |
5.50 |
|
|
Sub-Total(M1) |
5.50
|
59.20
|
|
|
|
Total(1) |
|
231.43 |
|
Add over head on Total(1)
|
5.0 % |
11.57 |
|
|
|
Total(2) |
|
243.00 |
|
Add Profit on Total(2) |
8.0 % |
19.44
|
|
|
|
Total(3) |
|
262.44 |
|
Add VAT on Unit Price |
4.5 % |
12.91 |
Add Income Tax on Unit Price
|
4.0 % |
11.47 |
|
|
|
Unit Price |
|
286.82
|
|
|
|
Say |
|
|
Item: 03B (A09E3) Dismantle of Pipe Support |
|
| Basis:1
no. |
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Ordinary Labour Supply |
0.500 |
nos. |
100.00 |
50.00 |
|
|
Sub-Total(L0) |
50.00
|
50.00
|
| M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Cheisel - Hammer |
0.100 |
no |
55.00 |
5.50 |
|
|
Sub-Total(M1) |
5.50
|
5.50
|
|
|
|
Total(1) |
|
55.50 |
|
Add over head on Total(1)
|
5.0 % |
2.78 |
|
|
|
Total(2) |
|
58.28 |
|
Add Profit on Total(2) |
8.0 % |
4.66
|
|
|
|
Total(3) |
|
62.94 |
|
Add VAT on Unit Price |
4.5 % |
3.10 |
Add Income Tax on Unit Price
|
4.0 % |
2.75 |
|
|
|
Unit Price |
|
68.78
|
|
|
|
Say |
|
|
Item: 04 (A12B) Plaster 12mm thick (1:4) |
|
| Basis:100
sft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Sand - Local - Mymensingh |
7.500 |
cft |
13.00 |
97.50 |
|
| Cement |
1.000 |
bag |
343.00 |
343.00 |
|
|
Sub-Total(A1) |
440.50
|
47.42
|
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Plaster Work |
100.000 |
sft |
3.00 |
300.00 |
|
|
Sub-Total(L1) |
300.00
|
32.29
|
| M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Steel Scaffolding |
1.000 |
set |
100.00 |
100.00 |
|
|
Sub-Total(M1) |
100.00
|
10.76
|
|
|
|
Total(1) |
|
90.47 |
|
Add over head on Total(1)
|
5.0 % |
4.52 |
|
|
|
Total(2) |
|
94.99 |
|
Add Profit on Total(2) |
8.0 % |
7.60
|
|
|
|
Total(3) |
|
102.59 |
|
Add VAT on Unit Price |
4.5 % |
5.05 |
Add Income Tax on Unit Price
|
4.0 % |
4.49 |
|
|
|
Unit Price |
|
112.13
|
|
|
|
Say |
|
|
Item: 05 (A08C) RCC (1:1.5:3) in Column |
|
| Basis:100
cft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Cement |
22.000 |
bag |
343.00 |
7546.00 |
|
| Sand - Sylhet |
46.000 |
cft |
24.00 |
1104.00 |
|
| Stone-chips |
91.000 |
cft |
80.00 |
7280.00 |
|
|
Sub-Total(A1) |
15930.00
|
5625.68
|
| E1.Equipment-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Mini Dumper |
100.000 |
cft |
2.00 |
200.00 |
|
| M/C-Vibrator,S-structure |
100.000 |
cft |
5.00 |
500.00 |
|
|
Sub-Total(E1) |
700.00
|
247.21
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Ordinary Labour Supply |
1.000 |
nos. |
100.00 |
100.00 |
|
| RCC Casting-Superstructur |
100.000 |
sft |
10.00 |
1000.00 |
|
| FormWork:24-33ft from PL |
305.000 |
sft |
10.00 |
3050.00 |
|
|
Sub-Total(L0) |
4150.00
|
1465.57
|
| M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Steel Forms |
305.000 |
sft |
5.00 |
1525.00 |
|
| Hessain cloth |
323.000 |
sft |
1.00 |
323.00 |
|
|
Sub-Total(M1) |
1848.00
|
652.62
|
|
|
|
Total(1) |
|
7991.08 |
|
Add over head on Total(1)
|
5.0 % |
399.55 |
|
|
|
Total(2) |
|
8390.63 |
|
Add Profit on Total(2) |
8.0 % |
671.25
|
|
|
|
Total(3) |
|
9061.88 |
|
Add VAT on Unit Price |
4.5 % |
445.67 |
Add Income Tax on Unit Price
|
4.0 % |
396.15 |
|
|
|
Unit Price |
|
9903.70
|
|
|
|
Say |
|
|
Item: 06 (A10A) Re-bar Grade 60 |
|
| Basis:1000
kg. |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| GI Wire |
10.000 |
kg |
90.00 |
900.00 |
|
| Re-bar G60 |
1050.000 |
kg |
40.20 |
42210.00 |
|
|
Sub-Total(A1) |
43110.00
|
652.62
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Re-bar Work |
1000.000 |
kg |
1.65 |
1650.00 |
|
| Local carrying Rod |
0.000 |
kg |
0.25 |
0.00 |
|
|
Sub-Total(L0) |
1650.00
|
652.62
|
|
|
|
Total(1) |
|
1305.24 |
|
Add over head on Total(1)
|
5.0 % |
65.26 |
|
|
|
Total(2) |
|
1370.50 |
|
Add Profit on Total(2) |
8.0 % |
109.64
|
|
|
|
Total(3) |
|
1480.14 |
|
Add VAT on Unit Price |
4.5 % |
72.79 |
Add Income Tax on Unit Price
|
4.0 % |
64.71 |
|
|
|
Unit Price |
|
1617.64
|
|
|
|
Say |
|
|
Item: 07 (A13F) Weather coat paint |
|
| Basis:100
sft |
| A3.Material-Paint |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Plastron Sealer |
0.500 |
Ltr |
160.00 |
80.00 |
|
| Enamel paint |
0.250 |
Ltr |
170.00 |
42.50 |
|
| Snowcel |
2.500 |
kg |
7.60 |
19.00 |
|
| Thinner-T6/T7 |
0.500 |
Ltr |
46.00 |
23.00 |
|
| Weather Coat (ColorBank) |
1.420 |
Ltr |
227.85 |
323.55 |
|
|
Sub-Total(A3) |
488.05
|
52.53
|
| L6.Labour Paints |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Weather coat painting |
100.000 |
sft |
4.00 |
400.00 |
|
|
Sub-Total(L6) |
400.00
|
43.06
|
| M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Steel Scaffolding |
1.000 |
set |
100.00 |
100.00 |
|
|
Sub-Total(M1) |
100.00
|
10.76
|
|
|
|
Total(1) |
|
106.35 |
|
Add over head on Total(1)
|
5.0 % |
5.32 |
|
|
|
Total(2) |
|
111.67 |
|
Add Profit on Total(2) |
8.0 % |
8.93
|
|
|
|
Total(3) |
|
120.60 |
|
Add VAT on Unit Price |
4.5 % |
5.93 |
Add Income Tax on Unit Price
|
4.0 % |
5.27 |
|
|
|
Unit Price |
|
131.81
|
|
|
|
Say |
|
|
Item: 08 (A18B) Stage making for O-tank |
|
| Basis:1
no. |
|
|
|
Total(1) |
|
0.00 |
|
Add over head on Total(1)
|
5.0 % |
5.32 |
|
|
|
Total(2) |
|
111.67 |
|
Add Profit on Total(2) |
8.0 % |
8.93
|
|
|
|
Total(3) |
|
120.60 |
|
Add VAT on Unit Price |
4.5 % |
5.93 |
Add Income Tax on Unit Price
|
4.0 % |
5.27 |
|
|
|
Unit Price |
|
131.81
|
|
|
|
Say |
|
