| Project C.C Block Covering and drain cover |
|
Item: 02 (A01) Earth work in Excavation |
|
| Basis:1000
cft |
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Earth Work in Excavation |
1000.000 |
cft |
1.80 |
1800.00 |
|
|
Sub-Total(L1) |
1800.00
|
63.57
|
|
|
|
Total(1) |
|
63.57 |
|
Add over head on Total(1)
|
2.5 % |
1.59 |
|
|
|
Total(2) |
|
65.16 |
|
Add Profit on Total(2) |
8.0 % |
5.21
|
|
|
|
Total(3) |
|
70.37 |
|
Add VAT on Unit Price |
4.5 % |
3.46 |
Add Income Tax on Unit Price
|
4.0 % |
3.08 |
|
|
|
Unit Price |
|
76.91
|
|
|
|
Say |
|
|
Item: 05 (A02A) Brick Flat Soling- Road |
|
| Basis:100
sft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Filling Sand |
5.000 |
cft |
8.50 |
42.50 |
|
| Brick |
300.000 |
no. |
3.80 |
1140.00 |
|
|
Sub-Total(A1) |
1182.50
|
127.28
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Ordinary Labour Supply |
0.100 |
nos. |
100.00 |
10.00 |
|
| Head Mason Supply |
0.250 |
nos. |
200.00 |
50.00 |
|
|
Sub-Total(L0) |
60.00
|
6.46
|
|
|
|
Total(1) |
|
133.74 |
|
Add over head on Total(1)
|
2.5 % |
3.34 |
|
|
|
Total(2) |
|
137.09 |
|
Add Profit on Total(2) |
8.0 % |
10.97
|
|
|
|
Total(3) |
|
148.05 |
|
Add VAT on Unit Price |
4.5 % |
7.28 |
Add Income Tax on Unit Price
|
4.0 % |
6.47 |
|
|
|
Unit Price |
|
161.81
|
|
|
|
Say |
|
|
Item: 06 (A02F) Single layer polythene |
|
| Basis:100
sft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Polythene |
1.500 |
kg |
77.00 |
115.50 |
|
|
Sub-Total(A1) |
115.50
|
12.43
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Ordinary Labour Supply |
0.020 |
nos. |
100.00 |
2.00 |
|
|
Sub-Total(L0) |
2.00
|
0.22
|
|
|
|
Total(1) |
|
12.65 |
|
Add over head on Total(1)
|
2.5 % |
0.32 |
|
|
|
Total(2) |
|
12.96 |
|
Add Profit on Total(2) |
8.0 % |
1.04
|
|
|
|
Total(3) |
|
14.00 |
|
Add VAT on Unit Price |
4.5 % |
0.69 |
Add Income Tax on Unit Price
|
4.0 % |
0.61 |
|
|
|
Unit Price |
|
15.30
|
|
|
|
Say |
|
|
Item: 07 (A03B) Pre-cast CC (1:1.5:3) Block-50mm |
|
| Basis:100
sft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Sand - Local - Mymensingh |
2.443 |
cft |
13.00 |
31.76 |
|
| Cement |
3.740 |
bag |
343.00 |
1282.82 |
|
| Sand - Sylhet |
4.886 |
cft |
24.00 |
117.26 |
|
| Stone-chips |
14.620 |
cft |
80.00 |
1169.60 |
|
| Wire Mesh |
105.000 |
sft |
7.00 |
735.00 |
|
|
Sub-Total(A1) |
3336.44
|
359.13
|
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Pre-cast block fitting |
45.860 |
no |
25.00 |
1146.50 |
|
|
Sub-Total(L1) |
1146.50
|
123.41
|
|
|
|
Total(1) |
|
482.54 |
|
Add over head on Total(1)
|
2.5 % |
12.06 |
|
|
|
Total(2) |
|
494.61 |
|
Add Profit on Total(2) |
8.0 % |
39.57
|
|
|
|
Total(3) |
|
534.18 |
|
Add VAT on Unit Price |
4.5 % |
26.27 |
Add Income Tax on Unit Price
|
4.0 % |
23.35 |
|
|
|
Unit Price |
|
583.80
|
|
|
|
Say |
|
|
Item: 08A (A03D) 40mm Thick Patent Stone with NCF |
|
| Basis:100
sft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Sand - Local - Mymensingh |
5.400 |
cft |
13.00 |
70.20 |
|
| Cement |
2.660 |
bag |
343.00 |
912.38 |
|
| Brick-chips |
10.800 |
cft |
40.00 |
432.00 |
|
|
Sub-Total(A1) |
1414.58
|
152.27
|
| E1.Equipment-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Mixer m/c and vibrator |
12.000 |
cft |
2.00 |
24.00 |
|
|
Sub-Total(E1) |
24.00
|
2.58
|
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| CC (50mm) With NCF |
100.000 |
sft |
3.00 |
300.00 |
|
|
Sub-Total(L1) |
300.00
|
32.29
|
|
|
|
Total(1) |
|
187.14 |
|
Add over head on Total(1)
|
2.5 % |
4.68 |
|
|
|
Total(2) |
|
191.82 |
|
Add Profit on Total(2) |
8.0 % |
15.35
|
|
|
|
Total(3) |
|
207.16 |
|
Add VAT on Unit Price |
4.5 % |
10.19 |
Add Income Tax on Unit Price
|
4.0 % |
9.06 |
|
|
|
Unit Price |
|
226.41
|
|
|
|
Say |
|
|
Item: 08B (A03E) 75 mm thick CC with NCF |
|
| Basis:100
sft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Sand - Local - Mymensingh |
3.750 |
cft |
13.00 |
48.75 |
|
| Cement |
5.000 |
bag |
343.00 |
1715.00 |
|
| Sand - Sylhet |
7.500 |
cft |
24.00 |
180.00 |
|
| Brick-chips |
22.500 |
cft |
40.00 |
900.00 |
|
|
Sub-Total(A1) |
2843.75
|
306.10
|
| E1.Equipment-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Mixer m/c and vibrator |
25.000 |
cft |
2.00 |
50.00 |
|
|
Sub-Total(E1) |
50.00
|
5.38
|
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| CC Work |
25.000 |
cft |
5.00 |
125.00 |
|
|
Sub-Total(L1) |
125.00
|
13.46
|
|
|
|
Total(1) |
|
324.94 |
|
Add over head on Total(1)
|
2.5 % |
8.12 |
|
|
|
Total(2) |
|
333.06 |
|
Add Profit on Total(2) |
8.0 % |
26.64
|
|
|
|
Total(3) |
|
359.71 |
|
Add VAT on Unit Price |
4.5 % |
17.69 |
Add Income Tax on Unit Price
|
4.0 % |
15.72 |
|
|
|
Unit Price |
|
393.12
|
|
|
|
Say |
|
|
Item: 04 (A05) Sand Filling |
|
| Basis:100
cft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Filling Sand |
130.000 |
cft |
8.50 |
1105.00 |
|
|
Sub-Total(A1) |
1105.00
|
390.23
|
| E1.Equipment-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Mini Roller Compaction |
100.000 |
cft |
1.00 |
100.00 |
|
| Mini Dumper |
130.000 |
cft |
2.00 |
260.00 |
|
| Payloader |
0.000 |
day |
8000.00 |
0.00 |
|
| Dump Truck |
0.000 |
day |
8300.00 |
0.00 |
|
|
Sub-Total(E1) |
360.00
|
127.13
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Ordinary Labour Supply |
0.800 |
nos. |
100.00 |
80.00 |
|
|
Sub-Total(L0) |
80.00
|
28.25
|
|
|
|
Total(1) |
|
545.62 |
|
Add over head on Total(1)
|
2.5 % |
13.64 |
|
|
|
Total(2) |
|
559.26 |
|
Add Profit on Total(2) |
8.0 % |
44.74
|
|
|
|
Total(3) |
|
604.00 |
|
Add VAT on Unit Price |
4.5 % |
29.70 |
Add Income Tax on Unit Price
|
4.0 % |
26.40 |
|
|
|
Unit Price |
|
660.11
|
|
|
|
Say |
|
|
Item: 03 (A05E) Back Filling With Roller |
|
| Basis:100
cft |
| E1.Equipment-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Roller hire ch. i/c fuel |
0.050 |
day |
6500.00 |
325.00 |
|
| Wheel Loader-Road |
0.010 |
day |
10000.00 |
100.00 |
|
| Gradder-Road |
0.001 |
day |
10000.00 |
10.00 |
|
|
Sub-Total(E1) |
435.00
|
153.62
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Ordinary Labour Supply |
1.000 |
nos. |
100.00 |
100.00 |
|
|
Sub-Total(L0) |
100.00
|
35.32
|
|
|
|
Total(1) |
|
188.94 |
|
Add over head on Total(1)
|
2.5 % |
4.72 |
|
|
|
Total(2) |
|
193.66 |
|
Add Profit on Total(2) |
8.0 % |
15.49
|
|
|
|
Total(3) |
|
209.15 |
|
Add VAT on Unit Price |
4.5 % |
10.29 |
Add Income Tax on Unit Price
|
4.0 % |
9.14 |
|
|
|
Unit Price |
|
228.58
|
|
|
|
Say |
|
|
Item: 15H (A06A1) 125mm Brick Work ex Brick |
|
| Basis:100
sft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Sand - Local - Mymensingh |
17.000 |
cft |
13.00 |
221.00 |
|
| Cement |
2.600 |
bag |
343.00 |
891.80 |
|
|
Sub-Total(A1) |
1112.80
|
119.78
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Ordinary Labour Supply |
1.000 |
nos. |
100.00 |
100.00 |
|
| Head Mason Supply |
1.000 |
nos. |
200.00 |
200.00 |
|
|
Sub-Total(L0) |
300.00
|
32.29
|
|
|
|
Total(1) |
|
152.07 |
|
Add over head on Total(1)
|
2.5 % |
3.80 |
|
|
|
Total(2) |
|
155.88 |
|
Add Profit on Total(2) |
8.0 % |
12.47
|
|
|
|
Total(3) |
|
168.35 |
|
Add VAT on Unit Price |
4.5 % |
8.28 |
Add Income Tax on Unit Price
|
4.0 % |
7.36 |
|
|
|
Unit Price |
|
183.98
|
|
|
|
Say |
|
|
Item: 09 (A08G) Rcc Slab (1:2:4) with 1.5% rod |
|
| Basis:100
cft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Sand - Local - Mymensingh |
15.000 |
cft |
13.00 |
195.00 |
|
| Cement |
18.000 |
bag |
343.00 |
6174.00 |
|
| Sand - Sylhet |
30.000 |
cft |
24.00 |
720.00 |
|
| Brick-chips |
90.000 |
cft |
40.00 |
3600.00 |
|
| Re-bar - G40 |
350.000 |
kg |
38.50 |
13475.00 |
|
|
Sub-Total(A1) |
24164.00
|
8533.52
|
| E1.Equipment-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Mixer m/c and vibrator |
100.000 |
cft |
2.00 |
200.00 |
|
|
Sub-Total(E1) |
200.00
|
70.63
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Re-bar Work |
333.000 |
kg |
1.65 |
549.45 |
|
|
Sub-Total(L0) |
549.45
|
194.04
|
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| RCC Work |
100.000 |
cft |
6.00 |
600.00 |
|
| Form work |
20.000 |
sft |
8.00 |
160.00 |
|
|
Sub-Total(L1) |
760.00
|
268.39
|
| M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Steel Forms |
20.000 |
sft |
5.00 |
100.00 |
|
|
Sub-Total(M1) |
100.00
|
35.32
|
|
|
|
Total(1) |
|
9101.89 |
|
Add over head on Total(1)
|
2.5 % |
227.55 |
|
|
|
Total(2) |
|
9329.44 |
|
Add Profit on Total(2) |
8.0 % |
746.36
|
|
|
|
Total(3) |
|
10075.80 |
|
Add VAT on Unit Price |
4.5 % |
495.53 |
Add Income Tax on Unit Price
|
4.0 % |
440.47 |
|
|
|
Unit Price |
|
11011.80
|
|
|
|
Say |
|
|
Item: 10 (A08H) Rcc Ins. pit (500x500x500)-in-in |
|
| Basis:1
no. |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Filling Sand |
8.580 |
cft |
8.50 |
72.93 |
|
| Brick |
27.000 |
no. |
3.80 |
102.60 |
|
| Sand - Local - Mymensingh |
5.400 |
cft |
13.00 |
70.20 |
|
| Cement |
3.000 |
bag |
343.00 |
1029.00 |
|
| Stone-chips |
10.500 |
cft |
80.00 |
840.00 |
|
| Re-bar - G40 |
40.000 |
kg |
38.50 |
1540.00 |
|
|
Sub-Total(A1) |
3654.73
|
3654.73
|
| E1.Equipment-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Mixer m/c and vibrator |
9.820 |
cft |
2.00 |
19.64 |
|
|
Sub-Total(E1) |
19.64
|
19.64
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Re-bar Work |
33.000 |
kg |
1.65 |
54.45 |
|
|
Sub-Total(L0) |
54.45
|
54.45
|
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Earth Work in Excavation |
13.000 |
cft |
1.80 |
23.40 |
|
| Filling |
13.000 |
cft |
1.00 |
13.00 |
|
| Plaster Work |
26.910 |
sft |
3.00 |
80.73 |
|
| RCC Work |
11.410 |
cft |
6.00 |
68.46 |
|
| Form work |
35.000 |
sft |
8.00 |
280.00 |
|
|
Sub-Total(L1) |
465.59
|
465.59
|
| M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Wood shutter-3time |
1.000 |
cft |
350.00 |
350.00 |
|
|
Sub-Total(M1) |
350.00
|
350.00
|
|
|
|
Total(1) |
|
4544.41 |
|
Add over head on Total(1)
|
2.5 % |
113.61 |
|
|
|
Total(2) |
|
4658.02 |
|
Add Profit on Total(2) |
8.0 % |
372.64
|
|
|
|
Total(3) |
|
5030.66 |
|
Add VAT on Unit Price |
4.5 % |
247.41 |
Add Income Tax on Unit Price
|
4.0 % |
219.92 |
|
|
|
Unit Price |
|
5497.99
|
|
|
|
Say |
|
|
Item: 13 (A08I) Ins. cover slab (1000x1000) |
|
| Basis:1
no. |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Sand - Local - Mymensingh |
1.000 |
cft |
13.00 |
13.00 |
|
| Cement |
1.000 |
bag |
343.00 |
343.00 |
|
| Sand - Sylhet |
1.500 |
cft |
24.00 |
36.00 |
|
| Stone-chips |
5.000 |
cft |
80.00 |
400.00 |
|
| Re-bar - G40 |
24.740 |
kg |
38.50 |
952.49 |
|
|
Sub-Total(A1) |
1744.49
|
1744.49
|
| C1.Steel Structures |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| MS angle |
23.780 |
kg |
38.00 |
903.64 |
|
|
Sub-Total(C1) |
903.64
|
903.64
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Re-bar Work |
23.560 |
kg |
1.65 |
38.87 |
|
|
Sub-Total(L0) |
38.87
|
38.87
|
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| RCC Work |
5.570 |
cft |
6.00 |
33.42 |
|
| Co-Slab fixing at ins-pit |
1.000 |
no |
150.00 |
150.00 |
|
|
Sub-Total(L1) |
183.42
|
183.42
|
| L5.Labour-MS Work |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| MS angle fixing for slab |
22.660 |
kg |
10.00 |
226.60 |
|
|
Sub-Total(L5) |
226.60
|
226.60
|
|
|
|
Total(1) |
|
3097.02 |
|
Add over head on Total(1)
|
2.5 % |
77.43 |
|
|
|
Total(2) |
|
3174.45 |
|
Add Profit on Total(2) |
8.0 % |
253.96
|
|
|
|
Total(3) |
|
3428.41 |
|
Add VAT on Unit Price |
4.5 % |
168.61 |
Add Income Tax on Unit Price
|
4.0 % |
149.88 |
|
|
|
Unit Price |
|
3746.89
|
|
|
|
Say |
|
|
Item: 15F (A08S1) Pre-cast RCC Kerb fitting |
|
| Basis:2
rft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Brick |
7.000 |
no. |
3.80 |
26.60 |
|
| Sand - Local - Mymensingh |
1.000 |
cft |
13.00 |
13.00 |
|
| Cement |
0.120 |
bag |
343.00 |
41.16 |
|
| Brick-chips |
0.600 |
cft |
40.00 |
24.00 |
|
|
Sub-Total(A1) |
104.76
|
226.60
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Ordinary Labour Supply |
1.000 |
nos. |
100.00 |
100.00 |
|
| Head Mason Supply |
0.150 |
nos. |
200.00 |
30.00 |
|
|
Sub-Total(L0) |
130.00
|
226.60
|
|
|
|
Total(1) |
|
453.20 |
|
Add over head on Total(1)
|
2.5 % |
11.33 |
|
|
|
Total(2) |
|
464.53 |
|
Add Profit on Total(2) |
8.0 % |
37.16
|
|
|
|
Total(3) |
|
501.69 |
|
Add VAT on Unit Price |
4.5 % |
24.67 |
Add Income Tax on Unit Price
|
4.0 % |
21.93 |
|
|
|
Unit Price |
|
548.30
|
|
|
|
Say |
|
|
Item: 15G (A09E4) Dismatle Precast Slab and Refitti |
|
| Basis:1
sft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Sand - Local - Mymensingh |
0.020 |
cft |
13.00 |
0.26 |
|
| Cement |
0.005 |
bag |
343.00 |
1.72 |
|
|
Sub-Total(A1) |
1.98
|
21.26
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Ordinary Labour Supply |
0.010 |
nos. |
100.00 |
1.00 |
|
| Head Mason Supply |
0.020 |
nos. |
200.00 |
4.00 |
|
|
Sub-Total(L0) |
5.00
|
53.82
|
|
|
|
Total(1) |
|
75.08 |
|
Add over head on Total(1)
|
2.5 % |
1.88 |
|
|
|
Total(2) |
|
76.96 |
|
Add Profit on Total(2) |
8.0 % |
6.16
|
|
|
|
Total(3) |
|
83.11 |
|
Add VAT on Unit Price |
4.5 % |
4.09 |
Add Income Tax on Unit Price
|
4.0 % |
3.63 |
|
|
|
Unit Price |
|
90.83
|
|
|
|
Say |
|
|
Item: 15A (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)
|
2.5 % |
2.26 |
|
|
|
Total(2) |
|
92.73 |
|
Add Profit on Total(2) |
8.0 % |
7.42
|
|
|
|
Total(3) |
|
100.15 |
|
Add VAT on Unit Price |
4.5 % |
4.93 |
Add Income Tax on Unit Price
|
4.0 % |
4.38 |
|
|
|
Unit Price |
|
109.46
|
|
|
|
Say |
|
|
Item: 15B (A12I) Plaster With NCF |
|
| 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 |
1.500 |
bag |
343.00 |
514.50 |
|
|
Sub-Total(A1) |
612.00
|
65.88
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Ordinary Labour Supply |
0.500 |
nos. |
100.00 |
50.00 |
|
| Head Mason Supply |
1.500 |
nos. |
200.00 |
300.00 |
|
|
Sub-Total(L0) |
350.00
|
37.67
|
|
|
|
Total(1) |
|
103.55 |
|
Add over head on Total(1)
|
2.5 % |
2.59 |
|
|
|
Total(2) |
|
106.14 |
|
Add Profit on Total(2) |
8.0 % |
8.49
|
|
|
|
Total(3) |
|
114.63 |
|
Add VAT on Unit Price |
4.5 % |
5.64 |
Add Income Tax on Unit Price
|
4.0 % |
5.01 |
|
|
|
Unit Price |
|
125.28
|
|
|
|
Say |
|
|
Item: 01 (A18I) Dismantling CC, BFS, HBB |
|
| Basis:100
sft |
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Ordinary Labour Supply |
1.500 |
nos. |
100.00 |
150.00 |
|
|
Sub-Total(L0) |
150.00
|
16.15
|
|
|
|
Total(1) |
|
16.15 |
|
Add over head on Total(1)
|
2.5 % |
0.40 |
|
|
|
Total(2) |
|
16.55 |
|
Add Profit on Total(2) |
8.0 % |
1.32
|
|
|
|
Total(3) |
|
17.87 |
|
Add VAT on Unit Price |
4.5 % |
0.88 |
Add Income Tax on Unit Price
|
4.0 % |
0.78 |
|
|
|
Unit Price |
|
19.53
|
|
|
|
Say |
|
|
Item: 14 (A19) Guard post inl. all materials |
|
| Basis:1
no. |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Brick |
240.000 |
no. |
3.80 |
912.00 |
|
| Sand - Local - Mymensingh |
25.620 |
cft |
13.00 |
333.06 |
|
| Cement |
17.000 |
bag |
343.00 |
5831.00 |
|
| Sand - Sylhet |
17.500 |
cft |
24.00 |
420.00 |
|
| Brick-chips |
60.000 |
cft |
40.00 |
2400.00 |
|
| Re-bar - G40 |
150.000 |
kg |
38.50 |
5775.00 |
|
| Surki |
3.500 |
cft |
35.00 |
122.50 |
|
| Stone Lime |
27.870 |
kg |
6.50 |
181.16 |
|
|
Sub-Total(A1) |
15974.72
|
15974.72
|
| A2.Material-Mosaic/Tile |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| C-Tiles CT-03 (150x150) |
206.000 |
no |
12.50 |
2575.00 |
|
|
Sub-Total(A2) |
2575.00
|
2575.00
|
| E1.Equipment-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Mixer m/c and vibrator |
59.000 |
cft |
2.00 |
118.00 |
|
|
Sub-Total(E1) |
118.00
|
118.00
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Re-bar Work |
261.000 |
kg |
1.65 |
430.65 |
|
|
Sub-Total(L0) |
430.65
|
430.65
|
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Earth Work in Excavation |
38.000 |
cft |
1.80 |
68.40 |
|
| Filling |
32.000 |
cft |
1.00 |
32.00 |
|
| Brck flat soling |
8.720 |
sft |
0.60 |
5.23 |
|
| Brick Work-125mm |
16.880 |
sft |
3.50 |
59.08 |
|
| Plaster Work |
151.000 |
sft |
3.00 |
453.00 |
|
| RCC Work |
59.000 |
cft |
6.00 |
354.00 |
|
| Form work |
136.000 |
sft |
8.00 |
1088.00 |
|
| Back filling with compact |
32.000 |
cft |
2.00 |
64.00 |
|
|
Sub-Total(L1) |
2123.71
|
2123.71
|
| L2.Labour-Tile/Sanitary |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Ceramic bricks work |
47.470 |
sft |
20.00 |
949.40 |
|
|
Sub-Total(L2) |
949.40
|
949.40
|
| M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Steel Forms |
90.375 |
sft |
5.00 |
451.88 |
|
| Wood shutter-3time |
3.650 |
cft |
350.00 |
1277.50 |
|
|
Sub-Total(M1) |
1729.38
|
1729.38
|
| S1.Sub-contractor-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Plastic-Weather paint |
151.000 |
sft |
10.00 |
1510.00 |
|
|
Sub-Total(S1) |
1510.00
|
1510.00
|
| S3.Subcontractor-Misc |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Alum fixed window |
32.290 |
sft |
170.00 |
5489.30 |
|
| Alum swing door |
17.000 |
sft |
450.00 |
7650.00 |
|
|
Sub-Total(S3) |
13139.30
|
13139.30
|
|
|
|
Total(1) |
|
38550.15 |
|
Add over head on Total(1)
|
2.5 % |
963.75 |
|
|
|
Total(2) |
|
39513.91 |
|
Add Profit on Total(2) |
8.0 % |
3161.11
|
|
|
|
Total(3) |
|
42675.02 |
|
Add VAT on Unit Price |
4.5 % |
2098.77 |
Add Income Tax on Unit Price
|
4.0 % |
1865.57 |
|
|
|
Unit Price |
|
46639.36
|
|
|
|
Say |
|
|
Item: 15E (A24) Buolder Supply |
|
| Basis:1
sft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Boulder |
1.000 |
cft |
55.00 |
55.00 |
|
|
Sub-Total(A1) |
55.00
|
592.02
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Ordinary Labour Supply |
0.100 |
nos. |
100.00 |
10.00 |
|
|
Sub-Total(L0) |
10.00
|
107.64
|
|
|
|
Total(1) |
|
699.66 |
|
Add over head on Total(1)
|
2.5 % |
17.49 |
|
|
|
Total(2) |
|
717.15 |
|
Add Profit on Total(2) |
8.0 % |
57.37
|
|
|
|
Total(3) |
|
774.52 |
|
Add VAT on Unit Price |
4.5 % |
38.09 |
Add Income Tax on Unit Price
|
4.0 % |
33.86 |
|
|
|
Unit Price |
|
846.47
|
|
|
|
Say |
|
|
Item: 11 (B01B1) uPVC Pipe pipe fitting -100mm |
|
| Basis:1
rft |
| L4.Labour-Sanitary |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| uPVC Pipe fitting-100 mm |
1.000 |
rft |
15.00 |
15.00 |
|
|
Sub-Total(L4) |
15.00
|
107.64
|
|
|
|
Total(1) |
|
107.64 |
|
Add over head on Total(1)
|
2.5 % |
2.69 |
|
|
|
Total(2) |
|
110.33 |
|
Add Profit on Total(2) |
8.0 % |
8.83
|
|
|
|
Total(3) |
|
119.16 |
|
Add VAT on Unit Price |
4.5 % |
5.86 |
Add Income Tax on Unit Price
|
4.0 % |
5.21 |
|
|
|
Unit Price |
|
130.23
|
|
|
|
Say |
|
|
Item: 15D (B15A1) 25mm GI Pipe fitting-Labour Chage |
|
| Basis:1
rft |
| L4.Labour-Sanitary |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| GI Pipe fiting - 25mm dia |
1.000 |
rft |
11.00 |
11.00 |
|
|
Sub-Total(L4) |
11.00
|
107.64
|
|
|
|
Total(1) |
|
107.64 |
|
Add over head on Total(1)
|
2.5 % |
2.69 |
|
|
|
Total(2) |
|
110.33 |
|
Add Profit on Total(2) |
8.0 % |
8.83
|
|
|
|
Total(3) |
|
119.16 |
|
Add VAT on Unit Price |
4.5 % |
5.86 |
Add Income Tax on Unit Price
|
4.0 % |
5.21 |
|
|
|
Unit Price |
|
130.23
|
|
|
|
Say |
|
|
Item: 15C (B15A2) 25mm GI Pipe Opening |
|
| Basis:1
rft |
| L4.Labour-Sanitary |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| GI Pipe Opening |
1.000 |
rft |
1.00 |
1.00 |
|
|
Sub-Total(L4) |
1.00
|
107.64
|
|
|
|
Total(1) |
|
107.64 |
|
Add over head on Total(1)
|
2.5 % |
2.69 |
|
|
|
Total(2) |
|
110.33 |
|
Add Profit on Total(2) |
8.0 % |
8.83
|
|
|
|
Total(3) |
|
119.16 |
|
Add VAT on Unit Price |
4.5 % |
5.86 |
Add Income Tax on Unit Price
|
4.0 % |
5.21 |
|
|
|
Unit Price |
|
130.23
|
|
|
|
Say |
|
|
Item: 12 (C07A) SS grating (300x250) |
|
| Basis:1
no. |
| C1.Steel Structures |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| SS Grating (300x250) |
1.000 |
no |
1200.00 |
1200.00 |
|
|
Sub-Total(C1) |
1200.00
|
1200.00
|
|
|
|
Total(1) |
|
1200.00 |
|
Add over head on Total(1)
|
2.5 % |
30.00 |
|
|
|
Total(2) |
|
1230.00 |
|
Add Profit on Total(2) |
8.0 % |
98.40
|
|
|
|
Total(3) |
|
1328.40 |
|
Add VAT on Unit Price |
4.5 % |
65.33 |
Add Income Tax on Unit Price
|
4.0 % |
58.07 |
|
|
|
Unit Price |
|
1451.80
|
|
|
|
Say |
|
|
Item: 15I (D06A) Pre-cast Kerb (Concord) |
|
| Basis:1
rft |
|
|
|
Total(1) |
|
0.00 |
|
Add over head on Total(1)
|
2.5 % |
30.00 |
|
|
|
Total(2) |
|
1230.00 |
|
Add Profit on Total(2) |
8.0 % |
98.40
|
|
|
|
Total(3) |
|
1328.40 |
|
Add VAT on Unit Price |
4.5 % |
65.33 |
Add Income Tax on Unit Price
|
4.0 % |
58.07 |
|
|
|
Unit Price |
|
1451.80
|
|
|
|
Say |
|
|
Item: 15J (D06B) MS Pocket Door at IV Front Load-U |
|
| Basis:1
sft |
|
|
|
Total(1) |
|
0.00 |
|
Add over head on Total(1)
|
2.5 % |
30.00 |
|
|
|
Total(2) |
|
1230.00 |
|
Add Profit on Total(2) |
8.0 % |
98.40
|
|
|
|
Total(3) |
|
1328.40 |
|
Add VAT on Unit Price |
4.5 % |
65.33 |
Add Income Tax on Unit Price
|
4.0 % |
58.07 |
|
|
|
Unit Price |
|
1451.80
|
|
|
|
Say |
|
|
Item: 15K (D06C) Dismantling for Punch making with |
|
| Basis:1
no. |
|
|
|
Total(1) |
|
0.00 |
|
Add over head on Total(1)
|
2.5 % |
30.00 |
|
|
|
Total(2) |
|
1230.00 |
|
Add Profit on Total(2) |
8.0 % |
98.40
|
|
|
|
Total(3) |
|
1328.40 |
|
Add VAT on Unit Price |
4.5 % |
65.33 |
Add Income Tax on Unit Price
|
4.0 % |
58.07 |
|
|
|
Unit Price |
|
1451.80
|
|
|
|
Say |
|
|
Item: 15L (D06D) Existing Pit Remodelling |
|
| Basis:1
no. |
|
|
|
Total(1) |
|
0.00 |
|
Add over head on Total(1)
|
2.5 % |
30.00 |
|
|
|
Total(2) |
|
1230.00 |
|
Add Profit on Total(2) |
8.0 % |
98.40
|
|
|
|
Total(3) |
|
1328.40 |
|
Add VAT on Unit Price |
4.5 % |
65.33 |
Add Income Tax on Unit Price
|
4.0 % |
58.07 |
|
|
|
Unit Price |
|
1451.80
|
|
|
|
Say |
|
|
Item: 15M (D06E) Guard Post Remove/Installl |
|
| Basis:1
no. |
|
|
|
Total(1) |
|
0.00 |
|
Add over head on Total(1)
|
2.5 % |
30.00 |
|
|
|
Total(2) |
|
1230.00 |
|
Add Profit on Total(2) |
8.0 % |
98.40
|
|
|
|
Total(3) |
|
1328.40 |
|
Add VAT on Unit Price |
4.5 % |
65.33 |
Add Income Tax on Unit Price
|
4.0 % |
58.07 |
|
|
|
Unit Price |
|
1451.80
|
|
|
|
Say |
|
|
Item: 15N (D06F) MS Grating at drain Top |
|
| Basis:1
no. |
|
|
|
Total(1) |
|
0.00 |
|
Add over head on Total(1)
|
2.5 % |
30.00 |
|
|
|
Total(2) |
|
1230.00 |
|
Add Profit on Total(2) |
8.0 % |
98.40
|
|
|
|
Total(3) |
|
1328.40 |
|
Add VAT on Unit Price |
4.5 % |
65.33 |
Add Income Tax on Unit Price
|
4.0 % |
58.07 |
|
|
|
Unit Price |
|
1451.80
|
|
|
|
Say |
|
