| Project BPL Project Store at Technology Park |
|
Item: 01 (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)
|
3.0 % |
1.91 |
|
|
|
Total(2) |
|
65.47 |
|
Add Profit on Total(2) |
8.0 % |
5.24
|
|
|
|
Total(3) |
|
70.71 |
|
Add VAT on Unit Price |
4.5 % |
3.33 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
74.04
|
|
|
|
Say |
|
|
Item: 02 (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)
|
3.0 % |
16.37 |
|
|
|
Total(2) |
|
561.99 |
|
Add Profit on Total(2) |
8.0 % |
44.96
|
|
|
|
Total(3) |
|
606.94 |
|
Add VAT on Unit Price |
4.5 % |
28.60 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
635.54
|
|
|
|
Say |
|
|
Item: 03A (A02B) Brick Flat Soling |
|
| 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)
|
3.0 % |
4.01 |
|
|
|
Total(2) |
|
137.75 |
|
Add Profit on Total(2) |
8.0 % |
11.02
|
|
|
|
Total(3) |
|
148.78 |
|
Add VAT on Unit Price |
4.5 % |
7.01 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
155.79
|
|
|
|
Say |
|
|
Item: 03B (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)
|
3.0 % |
4.01 |
|
|
|
Total(2) |
|
137.75 |
|
Add Profit on Total(2) |
8.0 % |
11.02
|
|
|
|
Total(3) |
|
148.78 |
|
Add VAT on Unit Price |
4.5 % |
7.01 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
155.79
|
|
|
|
Say |
|
|
Item: 04 (A03O) HBB |
|
| Basis:100
sft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Filling Sand |
8.000 |
cft |
8.50 |
68.00 |
|
| Brick |
500.000 |
no. |
3.80 |
1900.00 |
|
|
Sub-Total(A1) |
1968.00
|
211.84
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Ordinary Labour Supply |
0.200 |
nos. |
100.00 |
20.00 |
|
| Head Mason Supply |
0.500 |
nos. |
200.00 |
100.00 |
|
|
Sub-Total(L0) |
120.00
|
12.92
|
|
|
|
Total(1) |
|
224.75 |
|
Add over head on Total(1)
|
3.0 % |
6.74 |
|
|
|
Total(2) |
|
231.49 |
|
Add Profit on Total(2) |
8.0 % |
18.52
|
|
|
|
Total(3) |
|
250.01 |
|
Add VAT on Unit Price |
4.5 % |
11.78 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
261.80
|
|
|
|
Say |
|
|
Item: 05 (A03P) Brick on Edging |
|
| Basis:100
rft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Filling Sand |
5.000 |
cft |
8.50 |
42.50 |
|
| Brick |
270.000 |
no. |
3.80 |
1026.00 |
|
|
Sub-Total(A1) |
1068.50
|
12.92
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Ordinary Labour Supply |
0.400 |
nos. |
100.00 |
40.00 |
|
| Head Mason Supply |
0.300 |
nos. |
200.00 |
60.00 |
|
|
Sub-Total(L0) |
100.00
|
12.92
|
|
|
|
Total(1) |
|
25.83 |
|
Add over head on Total(1)
|
3.0 % |
0.78 |
|
|
|
Total(2) |
|
26.61 |
|
Add Profit on Total(2) |
8.0 % |
2.13
|
|
|
|
Total(3) |
|
28.74 |
|
Add VAT on Unit Price |
4.5 % |
1.35 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
30.09
|
|
|
|
Say |
|
|
Item: 06 (A02E) Double Layer Polythene |
|
| Basis:100
sft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Polythene |
3.000 |
kg |
77.00 |
231.00 |
|
|
Sub-Total(A1) |
231.00
|
24.86
|
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Polythene laying |
200.000 |
sft |
0.20 |
40.00 |
|
|
Sub-Total(L1) |
40.00
|
4.31
|
|
|
|
Total(1) |
|
29.17 |
|
Add over head on Total(1)
|
3.0 % |
0.88 |
|
|
|
Total(2) |
|
30.05 |
|
Add Profit on Total(2) |
8.0 % |
2.40
|
|
|
|
Total(3) |
|
32.45 |
|
Add VAT on Unit Price |
4.5 % |
1.53 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
33.98
|
|
|
|
Say |
|
|
Item: 07 (A03C) CC (1:2:4) 75mm thick with NCF |
|
| Basis:100
cft |
|
|
|
Total(1) |
|
0.00 |
|
Add over head on Total(1)
|
3.0 % |
0.88 |
|
|
|
Total(2) |
|
30.05 |
|
Add Profit on Total(2) |
8.0 % |
2.40
|
|
|
|
Total(3) |
|
32.45 |
|
Add VAT on Unit Price |
4.5 % |
1.53 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
33.98
|
|
|
|
Say |
|
|
Item: 08 (A08) RCC (1:2:4) in Floor on Grade |
|
| 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 |
|
|
Sub-Total(A1) |
10689.00
|
3774.82
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Formwork upto 10ft from P |
50.000 |
sft |
8.00 |
400.00 |
|
| RCC Casting. |
100.000 |
cft |
8.00 |
800.00 |
|
|
Sub-Total(L0) |
1200.00
|
423.78
|
| M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Steel Forms |
50.000 |
sft |
5.00 |
250.00 |
|
|
Sub-Total(M1) |
250.00
|
88.29
|
|
|
|
Total(1) |
|
4286.89 |
|
Add over head on Total(1)
|
3.0 % |
128.61 |
|
|
|
Total(2) |
|
4415.49 |
|
Add Profit on Total(2) |
8.0 % |
353.24
|
|
|
|
Total(3) |
|
4768.73 |
|
Add VAT on Unit Price |
4.5 % |
224.70 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
4993.44
|
|
|
|
Say |
|
|
Item: 09 (A10F) Re-bar (G40) |
|
| Basis:1000
kg. |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Re-bar - G40 |
1050.000 |
kg |
38.50 |
40425.00 |
|
| GI Wire |
8.000 |
kg |
90.00 |
720.00 |
|
|
Sub-Total(A1) |
41145.00
|
88.29
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Re-bar Work |
1000.000 |
kg |
1.65 |
1650.00 |
|
|
Sub-Total(L0) |
1650.00
|
88.29
|
|
|
|
Total(1) |
|
176.58 |
|
Add over head on Total(1)
|
3.0 % |
5.30 |
|
|
|
Total(2) |
|
181.87 |
|
Add Profit on Total(2) |
8.0 % |
14.55
|
|
|
|
Total(3) |
|
196.42 |
|
Add VAT on Unit Price |
4.5 % |
9.26 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
205.68
|
|
|
|
Say |
|
|
Item: 10 (C12A) 100mm dia MS Pipe- Old |
|
| Basis:14
rft |
| C1.Steel Structures |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| MS Pipe 100mm dia Old |
14.814 |
rft |
100.00 |
1481.40 |
|
| 12mm dia Rowl bolt |
8.000 |
no |
25.00 |
200.00 |
|
|
Sub-Total(C1) |
1681.40
|
88.29
|
| L5.Labour-MS Work |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| 100mm dia MS Pipe fitting |
14.108 |
rft |
8.00 |
112.86 |
|
|
Sub-Total(L5) |
112.86
|
88.29
|
| S1.Sub-contractor-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Painting to MS Pipe |
14.700 |
sft |
6.00 |
88.20 |
|
|
Sub-Total(S1) |
88.20
|
88.29
|
|
|
|
Total(1) |
|
264.86 |
|
Add over head on Total(1)
|
3.0 % |
7.95 |
|
|
|
Total(2) |
|
272.81 |
|
Add Profit on Total(2) |
8.0 % |
21.82
|
|
|
|
Total(3) |
|
294.63 |
|
Add VAT on Unit Price |
4.5 % |
13.88 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
308.52
|
|
|
|
Say |
|
|
Item: 11 (C06) MS Plates |
|
| Basis:1000
kg. |
| C1.Steel Structures |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| M.S plate |
1050.000 |
kg |
45.00 |
47250.00 |
|
|
Sub-Total(C1) |
47250.00
|
88.29
|
| M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Welding Electrode VM 8-no |
1.000 |
pack |
520.00 |
520.00 |
|
|
Sub-Total(M1) |
520.00
|
88.29
|
| S1.Sub-contractor-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Painting to MS angle |
34.500 |
sft |
6.00 |
207.00 |
|
|
Sub-Total(S1) |
207.00
|
88.29
|
| S2.Alum,SS/MS,FalseCeil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Welder Supply |
10.000 |
nos. |
200.00 |
2000.00 |
|
|
Sub-Total(S2) |
2000.00
|
88.29
|
|
|
|
Total(1) |
|
353.15 |
|
Add over head on Total(1)
|
3.0 % |
10.59 |
|
|
|
Total(2) |
|
363.74 |
|
Add Profit on Total(2) |
8.0 % |
29.10
|
|
|
|
Total(3) |
|
392.84 |
|
Add VAT on Unit Price |
4.5 % |
18.51 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
411.36
|
|
|
|
Say |
|
|
Item: 12 (C26) 12mm Dia Bolt with nut 300mm L |
|
| Basis:1
no. |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Re-bar 40 Plain |
0.320 |
kg |
23.00 |
7.36 |
|
|
Sub-Total(A1) |
7.36
|
7.36
|
| C1.Steel Structures |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| 10 dia Nut - bolt |
1.000 |
no |
8.00 |
8.00 |
|
|
Sub-Total(C1) |
8.00
|
8.00
|
| M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Welding Electrode VM 8-no |
0.010 |
pack |
520.00 |
5.20 |
|
|
Sub-Total(M1) |
5.20
|
5.20
|
| S2.Alum,SS/MS,FalseCeil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Welder Supply |
0.050 |
nos. |
200.00 |
10.00 |
|
|
Sub-Total(S2) |
10.00
|
10.00
|
|
|
|
Total(1) |
|
30.56 |
|
Add over head on Total(1)
|
3.0 % |
0.92 |
|
|
|
Total(2) |
|
31.48 |
|
Add Profit on Total(2) |
8.0 % |
2.52
|
|
|
|
Total(3) |
|
33.99 |
|
Add VAT on Unit Price |
4.5 % |
1.60 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
35.60
|
|
|
|
Say |
|
|
Item: 13 (C01A) MS Angle Truss |
|
| Basis:1000
kg. |
| C1.Steel Structures |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| MS angle |
1050.000 |
kg |
38.00 |
39900.00 |
|
|
Sub-Total(C1) |
39900.00
|
10.00
|
| L5.Labour-MS Work |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Truss making |
1000.000 |
kg |
8.00 |
8000.00 |
|
|
Sub-Total(L5) |
8000.00
|
10.00
|
| M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Welding Electrode VM 8-no |
2.000 |
pack |
520.00 |
1040.00 |
|
|
Sub-Total(M1) |
1040.00
|
10.00
|
|
|
|
Total(1) |
|
30.00 |
|
Add over head on Total(1)
|
3.0 % |
0.90 |
|
|
|
Total(2) |
|
30.90 |
|
Add Profit on Total(2) |
8.0 % |
2.47
|
|
|
|
Total(3) |
|
33.37 |
|
Add VAT on Unit Price |
4.5 % |
1.57 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
34.94
|
|
|
|
Say |
|
|
Item: 14 (C14A) CI Sheet Roofing (38x38x5 Purlin) |
|
| Basis:100
sft |
| C1.Steel Structures |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| MS angle |
53.000 |
kg |
38.00 |
2014.00 |
|
| J-Hook |
65.000 |
no |
2.50 |
162.50 |
|
| CI Sheet 0.45mm |
0.700 |
Bun |
3000.00 |
2100.00 |
|
|
Sub-Total(C1) |
4276.50
|
460.32
|
| E1.Equipment-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Welding M/c |
50.480 |
kg |
0.50 |
25.24 |
|
|
Sub-Total(E1) |
25.24
|
2.72
|
| L5.Labour-MS Work |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Making Purlin,rafter, box |
50.480 |
kg |
6.50 |
328.12 |
|
|
Sub-Total(L5) |
328.12
|
35.32
|
| S1.Sub-contractor-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Painting to MS angle |
27.650 |
sft |
6.00 |
165.90 |
|
|
Sub-Total(S1) |
165.90
|
17.86
|
| S2.Alum,SS/MS,FalseCeil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| CI Sheet roofing |
100.000 |
sft |
2.75 |
275.00 |
|
|
Sub-Total(S2) |
275.00
|
29.60
|
|
|
|
Total(1) |
|
545.82 |
|
Add over head on Total(1)
|
3.0 % |
16.37 |
|
|
|
Total(2) |
|
562.19 |
|
Add Profit on Total(2) |
8.0 % |
44.98
|
|
|
|
Total(3) |
|
607.17 |
|
Add VAT on Unit Price |
4.5 % |
28.61 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
635.78
|
|
|
|
Say |
|
|
Item: 15 (C14B) CI Sheet Roofing (75x75x6 Purlin) |
|
| Basis:100
sft |
| C1.Steel Structures |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| MS angle |
106.000 |
kg |
38.00 |
4028.00 |
|
| J-Hook |
65.000 |
no |
2.50 |
162.50 |
|
| CI Sheet 0.45mm |
0.700 |
Bun |
3000.00 |
2100.00 |
|
|
Sub-Total(C1) |
6290.50
|
677.11
|
| E1.Equipment-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Welding M/c |
100.960 |
kg |
0.50 |
50.48 |
|
|
Sub-Total(E1) |
50.48
|
5.43
|
| L5.Labour-MS Work |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Making Purlin,rafter, box |
100.960 |
kg |
6.50 |
656.24 |
|
|
Sub-Total(L5) |
656.24
|
70.64
|
| S1.Sub-contractor-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Painting to MS angle |
55.300 |
sft |
6.00 |
331.80 |
|
|
Sub-Total(S1) |
331.80
|
35.71
|
| S2.Alum,SS/MS,FalseCeil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| CI Sheet roofing |
100.000 |
sft |
2.75 |
275.00 |
|
|
Sub-Total(S2) |
275.00
|
29.60
|
|
|
|
Total(1) |
|
818.50 |
|
Add over head on Total(1)
|
3.0 % |
24.55 |
|
|
|
Total(2) |
|
843.05 |
|
Add Profit on Total(2) |
8.0 % |
67.44
|
|
|
|
Total(3) |
|
910.50 |
|
Add VAT on Unit Price |
4.5 % |
42.90 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
953.40
|
|
|
|
Say |
|
|
Item: 16 (C03A) MS Window |
|
| Basis:18
sft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Sand - Local - Mymensingh |
1.000 |
cft |
13.00 |
13.00 |
|
| Cement |
0.100 |
bag |
343.00 |
34.30 |
|
|
Sub-Total(A1) |
47.30
|
28.29
|
| C2.MS/SS Work i/c matr |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| MS Window |
18.000 |
sft |
100.00 |
1800.00 |
|
|
Sub-Total(C2) |
1800.00
|
1076.40
|
| 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 |
0.500 |
nos. |
200.00 |
100.00 |
|
|
Sub-Total(L0) |
150.00
|
89.70
|
| S1.Sub-contractor-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Painting to MS surface |
18.000 |
sft |
5.00 |
90.00 |
|
|
Sub-Total(S1) |
90.00
|
53.82
|
|
|
|
Total(1) |
|
1248.21 |
|
Add over head on Total(1)
|
3.0 % |
37.45 |
|
|
|
Total(2) |
|
1285.65 |
|
Add Profit on Total(2) |
8.0 % |
102.85
|
|
|
|
Total(3) |
|
1388.50 |
|
Add VAT on Unit Price |
4.5 % |
65.43 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
1453.93
|
|
|
|
Say |
|
|
Item: 17 (A11R0) MS Door Shutter Angle Frame |
|
| Basis:52
sft |
| S2.Alum,SS/MS,FalseCeil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| MS Swing Door i/c C.Sheet |
51.600 |
sft |
260.00 |
13416.00 |
|
|
Sub-Total(S2) |
13416.00
|
2798.64
|
|
|
|
Total(1) |
|
2798.64 |
|
Add over head on Total(1)
|
3.0 % |
83.96 |
|
|
|
Total(2) |
|
2882.60 |
|
Add Profit on Total(2) |
8.0 % |
230.61
|
|
|
|
Total(3) |
|
3113.21 |
|
Add VAT on Unit Price |
4.5 % |
146.70 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
3259.90
|
|
|
|
Say |
|
|
Item: 18A (A02O) Levelling, Dressing |
|
| Basis:100
sft |
| 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
|
10.76
|
|
|
|
Total(1) |
|
10.76 |
|
Add over head on Total(1)
|
3.0 % |
0.32 |
|
|
|
Total(2) |
|
11.09 |
|
Add Profit on Total(2) |
8.0 % |
0.89
|
|
|
|
Total(3) |
|
11.97 |
|
Add VAT on Unit Price |
4.5 % |
0.56 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
12.54
|
|
|
|
Say |
|
|
Item: 18B (C09) Fibre glass sheet |
|
| Basis:100
sft |
| C1.Steel Structures |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| MS angle |
53.000 |
kg |
38.00 |
2014.00 |
|
| Fibre glass sheet |
147.330 |
sft |
65.00 |
9576.45 |
|
| J-Hook |
60.000 |
no |
2.50 |
150.00 |
|
|
Sub-Total(C1) |
11740.45
|
1263.74
|
| E1.Equipment-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Welding M/c |
50.480 |
kg |
0.50 |
25.24 |
|
|
Sub-Total(E1) |
25.24
|
2.72
|
| L5.Labour-MS Work |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Making Purlin,rafter, box |
50.480 |
kg |
6.50 |
328.12 |
|
| Fibre glass roofing |
100.000 |
sft |
6.00 |
600.00 |
|
|
Sub-Total(L5) |
928.12
|
99.90
|
| S1.Sub-contractor-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Painting to MS angle |
27.650 |
sft |
6.00 |
165.90 |
|
|
Sub-Total(S1) |
165.90
|
17.86
|
|
|
|
Total(1) |
|
1384.22 |
|
Add over head on Total(1)
|
3.0 % |
41.53 |
|
|
|
Total(2) |
|
1425.75 |
|
Add Profit on Total(2) |
8.0 % |
114.06
|
|
|
|
Total(3) |
|
1539.81 |
|
Add VAT on Unit Price |
4.5 % |
72.56 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
1612.36
|
|
|
|
Say |
|
|
Item: 18C (A02H) BFS with m-joint(1:4)-3% pudlu |
|
| Basis:100
sft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Brick |
300.000 |
no. |
3.80 |
1140.00 |
|
| Sand - Local - Mymensingh |
5.000 |
cft |
13.00 |
65.00 |
|
| Cement |
2.000 |
bag |
343.00 |
686.00 |
|
| Pudloo |
3.000 |
kg |
70.00 |
210.00 |
|
|
Sub-Total(A1) |
2101.00
|
226.15
|
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| BFS with Morter joint |
100.000 |
sft |
1.50 |
150.00 |
|
|
Sub-Total(L1) |
150.00
|
16.15
|
|
|
|
Total(1) |
|
242.30 |
|
Add over head on Total(1)
|
3.0 % |
7.27 |
|
|
|
Total(2) |
|
249.57 |
|
Add Profit on Total(2) |
8.0 % |
19.97
|
|
|
|
Total(3) |
|
269.53 |
|
Add VAT on Unit Price |
4.5 % |
12.70 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
282.23
|
|
|
|
Say |
|
|
Item: 18D (A03O1) Plinth Protection HBB |
|
| Basis:100
sft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Brick |
500.000 |
no. |
3.80 |
1900.00 |
|
| Sand - Local - Mymensingh |
16.000 |
cft |
13.00 |
208.00 |
|
| Cement |
2.600 |
bag |
343.00 |
891.80 |
|
|
Sub-Total(A1) |
2999.80
|
322.90
|
|
|
|
Total(1) |
|
322.90 |
|
Add over head on Total(1)
|
3.0 % |
9.69 |
|
|
|
Total(2) |
|
332.59 |
|
Add Profit on Total(2) |
8.0 % |
26.61
|
|
|
|
Total(3) |
|
359.19 |
|
Add VAT on Unit Price |
4.5 % |
16.93 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
376.12
|
|
|
|
Say |
|
|
Item: 18E (A02P) 75mm CC With Polythene Sheet |
|
| 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 |
|
| Polythene |
3.000 |
kg |
77.00 |
231.00 |
|
| 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) |
3074.75
|
330.97
|
| 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
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| RCC Casting. |
25.000 |
cft |
8.00 |
200.00 |
|
|
Sub-Total(L0) |
200.00
|
21.53
|
|
|
|
Total(1) |
|
357.88 |
|
Add over head on Total(1)
|
3.0 % |
10.74 |
|
|
|
Total(2) |
|
368.61 |
|
Add Profit on Total(2) |
8.0 % |
29.49
|
|
|
|
Total(3) |
|
398.10 |
|
Add VAT on Unit Price |
4.5 % |
18.76 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
416.86
|
|
|
|
Say |
|
