Project Liquid Line-3 |
Item: 03 (A06A) 125mm thick brick work (1:5) |
|
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 |
17.000 |
cft |
13.00 |
221.00 |
|
Cement |
2.600 |
bag |
343.00 |
891.80 |
|
|
Sub-Total(A1) |
3012.80
|
324.30
|
L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
125mm thick Brick Work |
100.000 |
sft |
6.00 |
600.00 |
|
|
Sub-Total(L0) |
600.00
|
64.58
|
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) |
|
399.65 |
|
Add over head on Total(1)
|
5.0 % |
19.98 |
|
|
|
Total(2) |
|
419.63 |
|
Add Profit on Total(2) |
10.0 % |
41.96
|
|
|
|
Total(3) |
|
461.59 |
|
Add VAT on Unit Price |
4.5 % |
22.70 |
Add Income Tax on Unit Price
|
4.0 % |
20.18 |
|
|
|
Unit Price |
|
504.47
|
|
|
|
Say |
|
Item: 04 (A06C) 250mm thick B-wall (1:5) - Supers |
|
Basis:100
cft |
A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Brick |
1200.000 |
no. |
3.80 |
4560.00 |
|
Sand - Local - Mymensingh |
40.000 |
cft |
13.00 |
520.00 |
|
Cement |
6.000 |
bag |
343.00 |
2058.00 |
|
|
Sub-Total(A1) |
7138.00
|
2520.78
|
L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
B/w:15.5-27ft Scffld(Part |
100.000 |
cft |
6.00 |
600.00 |
|
|
Sub-Total(L0) |
600.00
|
211.89
|
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
|
35.32
|
|
|
|
Total(1) |
|
2767.99 |
|
Add over head on Total(1)
|
5.0 % |
138.40 |
|
|
|
Total(2) |
|
2906.39 |
|
Add Profit on Total(2) |
10.0 % |
290.64
|
|
|
|
Total(3) |
|
3197.03 |
|
Add VAT on Unit Price |
4.5 % |
157.23 |
Add Income Tax on Unit Price
|
4.0 % |
139.76 |
|
|
|
Unit Price |
|
3494.02
|
|
|
|
Say |
|
Item: 12 (A07C) Homogenous Floor Tiles |
|
Basis:100
sft |
A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Sand - Local - Mymensingh |
6.250 |
cft |
13.00 |
81.25 |
|
Cement |
2.500 |
bag |
343.00 |
857.50 |
|
White-Cement |
3.600 |
kg |
16.25 |
58.50 |
|
|
Sub-Total(A1) |
997.25
|
107.34
|
A2.Material-Mosaic/Tile |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Homogenious Tiles |
110.000 |
sft |
46.00 |
5060.00 |
|
|
Sub-Total(A2) |
5060.00
|
544.66
|
L2.Labour-Tile/Sanitary |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Floor/ Wall Tiles fitting |
100.000 |
sft |
20.00 |
2000.00 |
|
|
Sub-Total(L2) |
2000.00
|
215.28
|
|
|
|
Total(1) |
|
867.28 |
|
Add over head on Total(1)
|
5.0 % |
43.36 |
|
|
|
Total(2) |
|
910.65 |
|
Add Profit on Total(2) |
10.0 % |
91.06
|
|
|
|
Total(3) |
|
1001.71 |
|
Add VAT on Unit Price |
4.5 % |
49.26 |
Add Income Tax on Unit Price
|
4.0 % |
43.79 |
|
|
|
Unit Price |
|
1094.77
|
|
|
|
Say |
|
Item: 07A (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) |
10.0 % |
839.06
|
|
|
|
Total(3) |
|
9229.70 |
|
Add VAT on Unit Price |
4.5 % |
453.92 |
Add Income Tax on Unit Price
|
4.0 % |
403.48 |
|
|
|
Unit Price |
|
10087.10
|
|
|
|
Say |
|
Item: 07B (A08Y) Beam, Lintel (1:1.5:3) |
|
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.) |
Mixer m/c and vibrator |
100.000 |
cft |
2.00 |
200.00 |
|
Mini Dumper |
100.000 |
cft |
2.00 |
200.00 |
|
|
Sub-Total(E1) |
400.00
|
141.26
|
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 |
357.000 |
sft |
10.00 |
3570.00 |
|
|
Sub-Total(L0) |
4670.00
|
1649.21
|
M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Steel Forms |
357.000 |
sft |
5.00 |
1785.00 |
|
Steel pipe with B-plate |
15.000 |
no |
11.00 |
165.00 |
|
Wood shutter-3time |
2.000 |
cft |
350.00 |
700.00 |
|
Steel beam,S-structure |
8.000 |
no |
40.00 |
320.00 |
|
|
Sub-Total(M1) |
2970.00
|
1048.86
|
|
|
|
Total(1) |
|
8465.01 |
|
Add over head on Total(1)
|
5.0 % |
423.25 |
|
|
|
Total(2) |
|
8888.26 |
|
Add Profit on Total(2) |
10.0 % |
888.83
|
|
|
|
Total(3) |
|
9777.08 |
|
Add VAT on Unit Price |
4.5 % |
480.84 |
Add Income Tax on Unit Price
|
4.0 % |
427.41 |
|
|
|
Unit Price |
|
10685.33
|
|
|
|
Say |
|
Item: 24K (A09E1) Dismantling of CC |
|
Basis:1
sft |
L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Ordinary Labour Supply |
0.030 |
nos. |
100.00 |
3.00 |
|
|
Sub-Total(L0) |
3.00
|
32.29
|
|
|
|
Total(1) |
|
32.29 |
|
Add over head on Total(1)
|
5.0 % |
1.61 |
|
|
|
Total(2) |
|
33.91 |
|
Add Profit on Total(2) |
10.0 % |
3.39
|
|
|
|
Total(3) |
|
37.30 |
|
Add VAT on Unit Price |
4.5 % |
1.83 |
Add Income Tax on Unit Price
|
4.0 % |
1.63 |
|
|
|
Unit Price |
|
40.76
|
|
|
|
Say |
|
Item: 24J (A09E2) RCC Drain Slab Remove,Replace |
|
Basis:1
no. |
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 |
0.500 |
nos. |
200.00 |
100.00 |
|
|
Sub-Total(L0) |
110.00
|
110.00
|
M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Cheisel - Hammer |
0.800 |
no |
55.00 |
44.00 |
|
|
Sub-Total(M1) |
44.00
|
44.00
|
|
|
|
Total(1) |
|
154.00 |
|
Add over head on Total(1)
|
5.0 % |
7.70 |
|
|
|
Total(2) |
|
161.70 |
|
Add Profit on Total(2) |
10.0 % |
16.17
|
|
|
|
Total(3) |
|
177.87 |
|
Add VAT on Unit Price |
4.5 % |
8.75 |
Add Income Tax on Unit Price
|
4.0 % |
7.78 |
|
|
|
Unit Price |
|
194.39
|
|
|
|
Say |
|
Item: 24L (A09F2) Dismantling of Plaster |
|
Basis:1
sft |
L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Ordinary Labour Supply |
0.400 |
nos. |
100.00 |
40.00 |
|
|
Sub-Total(L0) |
40.00
|
430.56
|
|
|
|
Total(1) |
|
430.56 |
|
Add over head on Total(1)
|
5.0 % |
21.53 |
|
|
|
Total(2) |
|
452.09 |
|
Add Profit on Total(2) |
10.0 % |
45.21
|
|
|
|
Total(3) |
|
497.30 |
|
Add VAT on Unit Price |
4.5 % |
24.46 |
Add Income Tax on Unit Price
|
4.0 % |
21.74 |
|
|
|
Unit Price |
|
543.49
|
|
|
|
Say |
|
Item: 02 (A09G) Dismantle Door,Window,Protection |
|
Basis:1
sft |
L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Dismantle, Door Window |
1.000 |
sft |
3.00 |
3.00 |
|
|
Sub-Total(L1) |
3.00
|
32.29
|
M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Steel Scaffolding |
0.000 |
set |
100.00 |
0.00 |
|
|
Sub-Total(M1) |
0.00
|
0.00
|
|
|
|
Total(1) |
|
32.29 |
|
Add over head on Total(1)
|
5.0 % |
1.61 |
|
|
|
Total(2) |
|
33.91 |
|
Add Profit on Total(2) |
10.0 % |
3.39
|
|
|
|
Total(3) |
|
37.30 |
|
Add VAT on Unit Price |
4.5 % |
1.83 |
Add Income Tax on Unit Price
|
4.0 % |
1.63 |
|
|
|
Unit Price |
|
40.76
|
|
|
|
Say |
|
Item: 01 (A09H) Dismantling of 125mm b/wall |
|
Basis:1
sft |
L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Ordinary Labour Supply |
0.060 |
nos. |
100.00 |
6.00 |
|
|
Sub-Total(L0) |
6.00
|
64.58
|
|
|
|
Total(1) |
|
64.58 |
|
Add over head on Total(1)
|
5.0 % |
3.23 |
|
|
|
Total(2) |
|
67.81 |
|
Add Profit on Total(2) |
10.0 % |
6.78
|
|
|
|
Total(3) |
|
74.59 |
|
Add VAT on Unit Price |
4.5 % |
3.67 |
Add Income Tax on Unit Price
|
4.0 % |
3.26 |
|
|
|
Unit Price |
|
81.52
|
|
|
|
Say |
|
Item: 07D (A09N) Slab, false slab (1:1.5:3) |
|
Basis:100
cft |
A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Sand - Local - Mymensingh |
14.333 |
cft |
13.00 |
186.33 |
|
Cement |
22.000 |
bag |
343.00 |
7546.00 |
|
Sand - Sylhet |
28.667 |
cft |
24.00 |
688.01 |
|
Stone-chips |
86.000 |
cft |
80.00 |
6880.00 |
|
|
Sub-Total(A1) |
15300.34
|
5403.31
|
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.) |
RCC Casting-Superstructur |
100.000 |
sft |
10.00 |
1000.00 |
|
FormWork:24-33ft from PL |
242.000 |
sft |
10.00 |
2420.00 |
|
|
Sub-Total(L0) |
3420.00
|
1207.77
|
M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Steel Forms |
242.000 |
sft |
5.00 |
1210.00 |
|
Steel Scaffolding |
4.000 |
set |
100.00 |
400.00 |
|
B-plate with pipe |
20.000 |
no |
16.00 |
320.00 |
|
Steel beam,S-structure |
12.000 |
no |
40.00 |
480.00 |
|
|
Sub-Total(M1) |
2410.00
|
851.09
|
|
|
|
Total(1) |
|
7532.81 |
|
Add over head on Total(1)
|
5.0 % |
376.64 |
|
|
|
Total(2) |
|
7909.45 |
|
Add Profit on Total(2) |
10.0 % |
790.94
|
|
|
|
Total(3) |
|
8700.39 |
|
Add VAT on Unit Price |
4.5 % |
427.89 |
Add Income Tax on Unit Price
|
4.0 % |
380.35 |
|
|
|
Unit Price |
|
9508.63
|
|
|
|
Say |
|
Item: 08 (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
|
851.09
|
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
|
851.09
|
|
|
|
Total(1) |
|
1702.18 |
|
Add over head on Total(1)
|
5.0 % |
85.11 |
|
|
|
Total(2) |
|
1787.29 |
|
Add Profit on Total(2) |
10.0 % |
178.73
|
|
|
|
Total(3) |
|
1966.02 |
|
Add VAT on Unit Price |
4.5 % |
96.69 |
Add Income Tax on Unit Price
|
4.0 % |
85.95 |
|
|
|
Unit Price |
|
2148.66
|
|
|
|
Say |
|
Item: 18 (A11C) Alum (PC) Sliding/fixed window |
|
Basis:1
sft |
S2.Alum,SS/MS,FalseCeil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Alum.Fixed Window-PowdrCt |
1.000 |
sft |
175.00 |
175.00 |
|
|
Sub-Total(S2) |
175.00
|
1883.70
|
|
|
|
Total(1) |
|
1883.70 |
|
Add over head on Total(1)
|
5.0 % |
94.19 |
|
|
|
Total(2) |
|
1977.89 |
|
Add Profit on Total(2) |
10.0 % |
197.79
|
|
|
|
Total(3) |
|
2175.67 |
|
Add VAT on Unit Price |
4.5 % |
107.00 |
Add Income Tax on Unit Price
|
4.0 % |
95.11 |
|
|
|
Unit Price |
|
2377.79
|
|
|
|
Say |
|
Item: 17 (A11G) Alum(PC) swing door Plastic-Glass |
|
Basis:1
sft |
S2.Alum,SS/MS,FalseCeil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Alum.Swing doorGlass-Plas |
1.000 |
sft |
470.00 |
470.00 |
|
|
Sub-Total(S2) |
470.00
|
5059.08
|
|
|
|
Total(1) |
|
5059.08 |
|
Add over head on Total(1)
|
5.0 % |
252.95 |
|
|
|
Total(2) |
|
5312.03 |
|
Add Profit on Total(2) |
10.0 % |
531.20
|
|
|
|
Total(3) |
|
5843.24 |
|
Add VAT on Unit Price |
4.5 % |
287.37 |
Add Income Tax on Unit Price
|
4.0 % |
255.44 |
|
|
|
Unit Price |
|
6386.05
|
|
|
|
Say |
|
Item: 23 (A11L) Anodzed Aluminium-Cove |
|
Basis:1
rft |
S2.Alum,SS/MS,FalseCeil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Alum Cove - Andz |
1.050 |
rft |
44.00 |
46.20 |
|
Alum Cove - PC |
1.050 |
rft |
46.00 |
48.30 |
|
Al.Cove fix,Sealant,Gaskt |
1.000 |
rft |
10.00 |
10.00 |
|
|
Sub-Total(S2) |
104.50
|
5059.08
|
|
|
|
Total(1) |
|
5059.08 |
|
Add over head on Total(1)
|
5.0 % |
252.95 |
|
|
|
Total(2) |
|
5312.03 |
|
Add Profit on Total(2) |
10.0 % |
531.20
|
|
|
|
Total(3) |
|
5843.24 |
|
Add VAT on Unit Price |
4.5 % |
287.37 |
Add Income Tax on Unit Price
|
4.0 % |
255.44 |
|
|
|
Unit Price |
|
6386.05
|
|
|
|
Say |
|
Item: 16 (A11V) Al.(PC)Partition Clear Glass-2100 |
|
Basis:1
sft |
S2.Alum,SS/MS,FalseCeil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Al.(PC)Partition,FrstGls |
1.000 |
sft |
220.00 |
220.00 |
|
|
Sub-Total(S2) |
220.00
|
2368.08
|
|
|
|
Total(1) |
|
2368.08 |
|
Add over head on Total(1)
|
5.0 % |
118.40 |
|
|
|
Total(2) |
|
2486.48 |
|
Add Profit on Total(2) |
10.0 % |
248.65
|
|
|
|
Total(3) |
|
2735.13 |
|
Add VAT on Unit Price |
4.5 % |
134.51 |
Add Income Tax on Unit Price
|
4.0 % |
119.57 |
|
|
|
Unit Price |
|
2989.22
|
|
|
|
Say |
|
Item: 05 (A12A) Plaster(1:5) 20mm thick |
|
Basis:100
sft |
A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Sand - Local - Mymensingh |
8.250 |
cft |
13.00 |
107.25 |
|
Cement |
1.100 |
bag |
343.00 |
377.30 |
|
|
Sub-Total(A1) |
484.55
|
52.16
|
L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
OutPlaster 30.5ft |
100.000 |
sft |
4.50 |
450.00 |
|
|
Sub-Total(L0) |
450.00
|
48.44
|
M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Steel Scaffolding |
1.500 |
set |
100.00 |
150.00 |
|
|
Sub-Total(M1) |
150.00
|
16.15
|
|
|
|
Total(1) |
|
116.74 |
|
Add over head on Total(1)
|
5.0 % |
5.84 |
|
|
|
Total(2) |
|
122.58 |
|
Add Profit on Total(2) |
10.0 % |
12.26
|
|
|
|
Total(3) |
|
134.84 |
|
Add VAT on Unit Price |
4.5 % |
6.63 |
Add Income Tax on Unit Price
|
4.0 % |
5.89 |
|
|
|
Unit Price |
|
147.36
|
|
|
|
Say |
|
Item: 06 (A12E) 8mm thick plaster(1:4) |
|
Basis:100
sft |
A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Sand - Local - Mymensingh |
5.000 |
cft |
13.00 |
65.00 |
|
Cement |
1.000 |
bag |
343.00 |
343.00 |
|
|
Sub-Total(A1) |
408.00
|
43.92
|
L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
InPlaster 44.5ft |
100.000 |
sft |
4.00 |
400.00 |
|
|
Sub-Total(L0) |
400.00
|
43.06
|
M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Steel Scaffolding |
0.600 |
set |
100.00 |
60.00 |
|
|
Sub-Total(M1) |
60.00
|
6.46
|
|
|
|
Total(1) |
|
93.43 |
|
Add over head on Total(1)
|
5.0 % |
4.67 |
|
|
|
Total(2) |
|
98.10 |
|
Add Profit on Total(2) |
10.0 % |
9.81
|
|
|
|
Total(3) |
|
107.91 |
|
Add VAT on Unit Price |
4.5 % |
5.31 |
Add Income Tax on Unit Price
|
4.0 % |
4.72 |
|
|
|
Unit Price |
|
117.94
|
|
|
|
Say |
|
Item: 10 (A13C) IndustrialEnamel 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 |
1.600 |
Ltr |
170.00 |
272.00 |
|
Snowcel |
2.500 |
kg |
7.60 |
19.00 |
|
Thinner-T6/T7 |
0.500 |
Ltr |
46.00 |
23.00 |
|
|
Sub-Total(A3) |
394.00
|
42.41
|
L6.Labour Paints |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Enamel Paint-MS Door/Gril |
100.000 |
sft |
2.25 |
225.00 |
|
|
Sub-Total(L6) |
225.00
|
24.22
|
|
|
|
Total(1) |
|
66.63 |
|
Add over head on Total(1)
|
5.0 % |
3.33 |
|
|
|
Total(2) |
|
69.96 |
|
Add Profit on Total(2) |
10.0 % |
7.00
|
|
|
|
Total(3) |
|
76.96 |
|
Add VAT on Unit Price |
4.5 % |
3.78 |
Add Income Tax on Unit Price
|
4.0 % |
3.36 |
|
|
|
Unit Price |
|
84.11
|
|
|
|
Say |
|
Item: 15 (A13D) Epoxy paint to Ceiling |
|
Basis:100
sft |
A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
White-Cement |
1.000 |
kg |
16.25 |
16.25 |
|
|
Sub-Total(A1) |
16.25
|
1.75
|
A3.Material-Paint |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Epoxy Primer |
2.000 |
Ltr |
170.00 |
340.00 |
|
Epoxy Enamel |
3.080 |
Ltr |
387.00 |
1191.96 |
|
Thinner-T6/T7 |
1.600 |
Ltr |
46.00 |
73.60 |
|
Chalk powder |
1.330 |
kg |
18.00 |
23.94 |
|
Mosaic stone |
0.200 |
no |
110.00 |
22.00 |
|
Scrap |
1.000 |
L.s |
30.00 |
30.00 |
|
Bakram |
1.000 |
yds |
25.00 |
25.00 |
|
Aica |
0.500 |
kg |
120.00 |
60.00 |
|
|
Sub-Total(A3) |
1766.50
|
190.15
|
L6.Labour Paints |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
EpoxyPaint-P.boardCeiling |
100.000 |
sft |
12.00 |
1200.00 |
|
|
Sub-Total(L6) |
1200.00
|
129.17
|
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) |
|
331.83 |
|
Add over head on Total(1)
|
5.0 % |
16.59 |
|
|
|
Total(2) |
|
348.42 |
|
Add Profit on Total(2) |
10.0 % |
34.84
|
|
|
|
Total(3) |
|
383.26 |
|
Add VAT on Unit Price |
4.5 % |
18.85 |
Add Income Tax on Unit Price
|
4.0 % |
16.75 |
|
|
|
Unit Price |
|
418.86
|
|
|
|
Say |
|
Item: 09 (A13E) Plastic paint |
|
Basis:100
sft |
A3.Material-Paint |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Plastron Sealer |
0.800 |
Ltr |
160.00 |
128.00 |
|
Plastic Emulsion |
1.330 |
Ltr |
170.00 |
226.10 |
|
Enamel paint |
0.610 |
Ltr |
170.00 |
103.70 |
|
Snowcel |
2.500 |
kg |
7.60 |
19.00 |
|
Thinner-T6/T7 |
0.800 |
Ltr |
46.00 |
36.80 |
|
Water Paper |
0.500 |
nos |
40.00 |
20.00 |
|
Chalk powder |
2.500 |
kg |
18.00 |
45.00 |
|
Mosaic stone |
0.100 |
no |
110.00 |
11.00 |
|
|
Sub-Total(A3) |
589.60
|
63.46
|
L6.Labour Paints |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Plastic Painting |
100.000 |
sft |
2.50 |
250.00 |
|
|
Sub-Total(L6) |
250.00
|
26.91
|
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) |
|
101.14 |
|
Add over head on Total(1)
|
5.0 % |
5.06 |
|
|
|
Total(2) |
|
106.20 |
|
Add Profit on Total(2) |
10.0 % |
10.62
|
|
|
|
Total(3) |
|
116.82 |
|
Add VAT on Unit Price |
4.5 % |
5.75 |
Add Income Tax on Unit Price
|
4.0 % |
5.11 |
|
|
|
Unit Price |
|
127.67
|
|
|
|
Say |
|
Item: 24A (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) |
10.0 % |
11.17
|
|
|
|
Total(3) |
|
122.84 |
|
Add VAT on Unit Price |
4.5 % |
6.04 |
Add Income Tax on Unit Price
|
4.0 % |
5.37 |
|
|
|
Unit Price |
|
134.25
|
|
|
|
Say |
|
Item: 11 (A13G) Epoxy paint to wall (New) |
|
Basis:100
sft |
A3.Material-Paint |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Epoxy Primer |
2.000 |
Ltr |
170.00 |
340.00 |
|
Epoxy Enamel |
3.080 |
Ltr |
387.00 |
1191.96 |
|
Thinner-T6/T7 |
1.600 |
Ltr |
46.00 |
73.60 |
|
Chalk powder |
1.330 |
kg |
18.00 |
23.94 |
|
Mosaic stone |
0.200 |
no |
110.00 |
22.00 |
|
Scrap |
1.000 |
L.s |
30.00 |
30.00 |
|
|
Sub-Total(A3) |
1681.50
|
181.00
|
L6.Labour Paints |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Epoxy Paint to wall |
100.000 |
sft |
10.00 |
1000.00 |
|
|
Sub-Total(L6) |
1000.00
|
107.64
|
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) |
|
299.40 |
|
Add over head on Total(1)
|
5.0 % |
14.97 |
|
|
|
Total(2) |
|
314.37 |
|
Add Profit on Total(2) |
10.0 % |
31.44
|
|
|
|
Total(3) |
|
345.81 |
|
Add VAT on Unit Price |
4.5 % |
17.01 |
Add Income Tax on Unit Price
|
4.0 % |
15.12 |
|
|
|
Unit Price |
|
377.93
|
|
|
|
Say |
|
Item: 24B (A13L) Painter Supply |
|
Basis:1
no. |
L6.Labour Paints |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Painter Supply |
1.000 |
no. |
200.00 |
200.00 |
|
|
Sub-Total(L6) |
200.00
|
200.00
|
|
|
|
Total(1) |
|
200.00 |
|
Add over head on Total(1)
|
5.0 % |
10.00 |
|
|
|
Total(2) |
|
210.00 |
|
Add Profit on Total(2) |
10.0 % |
21.00
|
|
|
|
Total(3) |
|
231.00 |
|
Add VAT on Unit Price |
4.5 % |
11.36 |
Add Income Tax on Unit Price
|
4.0 % |
10.10 |
|
|
|
Unit Price |
|
252.46
|
|
|
|
Say |
|
Item: 13 (A14A) Laminated Gypsum Board Ceiling |
|
Basis:100
sft |
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
|
S2.Alum,SS/MS,FalseCeil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Lamint GypsumBoardCeiling |
100.000 |
sft |
42.00 |
4200.00 |
|
|
Sub-Total(S2) |
4200.00
|
452.09
|
|
|
|
Total(1) |
|
462.85 |
|
Add over head on Total(1)
|
5.0 % |
23.14 |
|
|
|
Total(2) |
|
485.99 |
|
Add Profit on Total(2) |
10.0 % |
48.60
|
|
|
|
Total(3) |
|
534.59 |
|
Add VAT on Unit Price |
4.5 % |
26.29 |
Add Income Tax on Unit Price
|
4.0 % |
23.37 |
|
|
|
Unit Price |
|
584.26
|
|
|
|
Say |
|
Item: 14 (A14C) Plaster board ceiling |
|
Basis:100
sft |
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
|
S2.Alum,SS/MS,FalseCeil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Plaster Board Ceiling |
100.000 |
sft |
125.00 |
12500.00 |
|
|
Sub-Total(S2) |
12500.00
|
1345.50
|
|
|
|
Total(1) |
|
1356.26 |
|
Add over head on Total(1)
|
5.0 % |
67.81 |
|
|
|
Total(2) |
|
1424.08 |
|
Add Profit on Total(2) |
10.0 % |
142.41
|
|
|
|
Total(3) |
|
1566.48 |
|
Add VAT on Unit Price |
4.5 % |
77.04 |
Add Income Tax on Unit Price
|
4.0 % |
68.48 |
|
|
|
Unit Price |
|
1712.01
|
|
|
|
Say |
|
Item: 24C (B01C) uPVc pipe 50 dia |
|
Basis:100
rft |
B1.Plumbing/Sanitr Pipe |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
uPVc pipe 50 dia |
105.000 |
rft |
25.00 |
2625.00 |
|
uPVC Bend - 50mm dia |
16.000 |
no. |
47.00 |
752.00 |
|
|
Sub-Total(B1) |
3377.00
|
1345.50
|
L4.Labour-Sanitary |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
uPVC pipe - 50mm |
100.000 |
rft |
15.00 |
1500.00 |
|
|
Sub-Total(L4) |
1500.00
|
1345.50
|
|
|
|
Total(1) |
|
2691.00 |
|
Add over head on Total(1)
|
5.0 % |
134.55 |
|
|
|
Total(2) |
|
2825.55 |
|
Add Profit on Total(2) |
10.0 % |
282.56
|
|
|
|
Total(3) |
|
3108.11 |
|
Add VAT on Unit Price |
4.5 % |
152.86 |
Add Income Tax on Unit Price
|
4.0 % |
135.87 |
|
|
|
Unit Price |
|
3396.84
|
|
|
|
Say |
|
Item: 19 (C17) Mtorized Roling Shutter |
|
Basis:1
sft |
S3.Subcontractor-Misc |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Motorized Rolling Shutter |
1.000 |
sft |
600.00 |
600.00 |
|
|
Sub-Total(S3) |
600.00
|
6458.40
|
|
|
|
Total(1) |
|
6458.40 |
|
Add over head on Total(1)
|
5.0 % |
322.92 |
|
|
|
Total(2) |
|
6781.32 |
|
Add Profit on Total(2) |
10.0 % |
678.13
|
|
|
|
Total(3) |
|
7459.45 |
|
Add VAT on Unit Price |
4.5 % |
366.86 |
Add Income Tax on Unit Price
|
4.0 % |
326.10 |
|
|
|
Unit Price |
|
8152.41
|
|
|
|
Say |
|
Item: 24D (G01) Electrical Conduit Groove Cutting |
|
Basis:1
rft |
L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Head Mason Supply |
0.100 |
nos. |
200.00 |
20.00 |
|
|
Sub-Total(L0) |
20.00
|
6458.40
|
M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Diamond Cutiing Disc -100 |
0.001 |
no |
600.00 |
0.60 |
|
Cheisel - Hammer |
0.200 |
no |
55.00 |
11.00 |
|
|
Sub-Total(M1) |
11.60
|
6458.40
|
|
|
|
Total(1) |
|
12916.80 |
|
Add over head on Total(1)
|
5.0 % |
645.84 |
|
|
|
Total(2) |
|
13562.64 |
|
Add Profit on Total(2) |
10.0 % |
1356.26
|
|
|
|
Total(3) |
|
14918.90 |
|
Add VAT on Unit Price |
4.5 % |
733.72 |
Add Income Tax on Unit Price
|
4.0 % |
652.19 |
|
|
|
Unit Price |
|
16304.81
|
|
|
|
Say |
|
Item: 24E (G02) Box Cut Elect. Switch100x125x75 |
|
Basis:1
no. |
L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Head Mason Supply |
0.500 |
nos. |
200.00 |
100.00 |
|
|
Sub-Total(L0) |
100.00
|
100.00
|
M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Diamond Cutiing Disc -100 |
0.001 |
no |
600.00 |
0.60 |
|
Cheisel - Hammer |
0.400 |
no |
55.00 |
22.00 |
|
|
Sub-Total(M1) |
22.60
|
22.60
|
|
|
|
Total(1) |
|
122.60 |
|
Add over head on Total(1)
|
5.0 % |
6.13 |
|
|
|
Total(2) |
|
128.73 |
|
Add Profit on Total(2) |
10.0 % |
12.87
|
|
|
|
Total(3) |
|
141.60 |
|
Add VAT on Unit Price |
4.5 % |
6.96 |
Add Income Tax on Unit Price
|
4.0 % |
6.19 |
|
|
|
Unit Price |
|
154.76
|
|
|
|
Say |
|
Item: 24F (G03A) Roof Punch-Elect, A/c-100x100 |
|
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 |
|
Head Mason Supply |
1.500 |
nos. |
200.00 |
300.00 |
|
|
Sub-Total(L0) |
350.00
|
350.00
|
M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Diamond Cutiing Disc -100 |
0.001 |
no |
600.00 |
0.60 |
|
Cheisel - Hammer |
1.000 |
no |
55.00 |
55.00 |
|
|
Sub-Total(M1) |
55.60
|
55.60
|
|
|
|
Total(1) |
|
405.60 |
|
Add over head on Total(1)
|
5.0 % |
20.28 |
|
|
|
Total(2) |
|
425.88 |
|
Add Profit on Total(2) |
10.0 % |
42.59
|
|
|
|
Total(3) |
|
468.47 |
|
Add VAT on Unit Price |
4.5 % |
23.04 |
Add Income Tax on Unit Price
|
4.0 % |
20.48 |
|
|
|
Unit Price |
|
511.99
|
|
|
|
Say |
|
Item: 24G (G03B) Wall punch and Drilling (100x100) |
|
Basis:1
no. |
L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Head Mason Supply |
0.500 |
nos. |
200.00 |
100.00 |
|
|
Sub-Total(L0) |
100.00
|
100.00
|
M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Diamond Cutiing Disc -100 |
0.001 |
no |
600.00 |
0.60 |
|
Cheisel - Hammer |
0.500 |
no |
55.00 |
27.50 |
|
|
Sub-Total(M1) |
28.10
|
28.10
|
|
|
|
Total(1) |
|
128.10 |
|
Add over head on Total(1)
|
5.0 % |
6.41 |
|
|
|
Total(2) |
|
134.51 |
|
Add Profit on Total(2) |
10.0 % |
13.45
|
|
|
|
Total(3) |
|
147.96 |
|
Add VAT on Unit Price |
4.5 % |
7.28 |
Add Income Tax on Unit Price
|
4.0 % |
6.47 |
|
|
|
Unit Price |
|
161.70
|
|
|
|
Say |
|
Item: 24H (G03C) Wall Punch (200x100mm) |
|
Basis:1
no. |
L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Head Mason Supply |
0.500 |
nos. |
200.00 |
100.00 |
|
|
Sub-Total(L0) |
100.00
|
100.00
|
M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Diamond Cutiing Disc -100 |
0.001 |
no |
600.00 |
0.60 |
|
Cheisel - Hammer |
0.500 |
no |
55.00 |
27.50 |
|
|
Sub-Total(M1) |
28.10
|
28.10
|
|
|
|
Total(1) |
|
128.10 |
|
Add over head on Total(1)
|
5.0 % |
6.41 |
|
|
|
Total(2) |
|
134.51 |
|
Add Profit on Total(2) |
10.0 % |
13.45
|
|
|
|
Total(3) |
|
147.96 |
|
Add VAT on Unit Price |
4.5 % |
7.28 |
Add Income Tax on Unit Price
|
4.0 % |
6.47 |
|
|
|
Unit Price |
|
161.70
|
|
|
|
Say |
|
Item: 24I (G03D) RCC Beam Punch-150x100x385 |
|
Basis:1
no. |
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 |
0.800 |
nos. |
200.00 |
160.00 |
|
|
Sub-Total(L0) |
180.00
|
180.00
|
M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Diamond Cutiing Disc -100 |
0.001 |
no |
600.00 |
0.60 |
|
Cheisel - Hammer |
1.000 |
no |
55.00 |
55.00 |
|
|
Sub-Total(M1) |
55.60
|
55.60
|
|
|
|
Total(1) |
|
235.60 |
|
Add over head on Total(1)
|
5.0 % |
11.78 |
|
|
|
Total(2) |
|
247.38 |
|
Add Profit on Total(2) |
10.0 % |
24.74
|
|
|
|
Total(3) |
|
272.12 |
|
Add VAT on Unit Price |
4.5 % |
13.38 |
Add Income Tax on Unit Price
|
4.0 % |
11.90 |
|
|
|
Unit Price |
|
297.40
|
|
|
|
Say |
|