| Project Sub-station Upgrade |
|
Item: 15C (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)
|
3.0 % |
9.75 |
|
|
|
Total(2) |
|
334.69 |
|
Add Profit on Total(2) |
8.0 % |
26.77
|
|
|
|
Total(3) |
|
361.46 |
|
Add VAT on Unit Price |
4.5 % |
17.03 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
378.49
|
|
|
|
Say |
|
|
Item: 03 (A03Q) Duct Filling,CC,Plaster NCF |
|
| Basis:1
no. |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Sand - Local - Mymensingh |
5.000 |
cft |
13.00 |
65.00 |
|
| Cement |
0.500 |
bag |
343.00 |
171.50 |
|
| Brick-chips |
10.000 |
cft |
40.00 |
400.00 |
|
|
Sub-Total(A1) |
636.50
|
636.50
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Ordinary Labour Supply |
2.000 |
nos. |
100.00 |
200.00 |
|
| Head Mason Supply |
1.000 |
nos. |
200.00 |
200.00 |
|
|
Sub-Total(L0) |
400.00
|
400.00
|
|
|
|
Total(1) |
|
1036.50 |
|
Add over head on Total(1)
|
3.0 % |
31.10 |
|
|
|
Total(2) |
|
1067.60 |
|
Add Profit on Total(2) |
8.0 % |
85.41
|
|
|
|
Total(3) |
|
1153.00 |
|
Add VAT on Unit Price |
4.5 % |
54.33 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
1207.33
|
|
|
|
Say |
|
|
Item: 05 (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)
|
3.0 % |
83.04 |
|
|
|
Total(2) |
|
2851.03 |
|
Add Profit on Total(2) |
8.0 % |
228.08
|
|
|
|
Total(3) |
|
3079.11 |
|
Add VAT on Unit Price |
4.5 % |
145.09 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
3224.20
|
|
|
|
Say |
|
|
Item: 04 (A06F) 125 B/Wall (1:4) |
|
| 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 |
3.000 |
bag |
343.00 |
1029.00 |
|
|
Sub-Total(A1) |
3150.00
|
339.07
|
| 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 |
0.000 |
set |
100.00 |
0.00 |
|
|
Sub-Total(M1) |
0.00
|
0.00
|
|
|
|
Total(1) |
|
403.65 |
|
Add over head on Total(1)
|
3.0 % |
12.11 |
|
|
|
Total(2) |
|
415.76 |
|
Add Profit on Total(2) |
8.0 % |
33.26
|
|
|
|
Total(3) |
|
449.02 |
|
Add VAT on Unit Price |
4.5 % |
21.16 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
470.18
|
|
|
|
Say |
|
|
Item: 06 (A08K) RCC Lintel (1:2:4) with 1% 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 |
|
| Stone-chips |
90.000 |
cft |
80.00 |
7200.00 |
|
| Re-bar G60 |
222.730 |
kg |
40.20 |
8953.75 |
|
| Wood - Mango |
13.000 |
cft |
250.00 |
3250.00 |
|
|
Sub-Total(A1) |
26492.75
|
9355.91
|
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| RCC Work |
100.000 |
cft |
6.00 |
600.00 |
|
| Form work |
476.000 |
sft |
8.00 |
3808.00 |
|
|
Sub-Total(L1) |
4408.00
|
1556.69
|
|
|
|
Total(1) |
|
10912.60 |
|
Add over head on Total(1)
|
3.0 % |
327.38 |
|
|
|
Total(2) |
|
11239.98 |
|
Add Profit on Total(2) |
8.0 % |
899.20
|
|
|
|
Total(3) |
|
12139.17 |
|
Add VAT on Unit Price |
4.5 % |
572.00 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
12711.18
|
|
|
|
Say |
|
|
Item: 01 (A09F) Dismantling - 250mm Brick Wall |
|
| Basis:1
cft |
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Dismatle - B/W |
1.000 |
cft |
3.50 |
3.50 |
|
|
Sub-Total(L1) |
3.50
|
123.60
|
|
|
|
Total(1) |
|
123.60 |
|
Add over head on Total(1)
|
3.0 % |
3.71 |
|
|
|
Total(2) |
|
127.31 |
|
Add Profit on Total(2) |
8.0 % |
10.18
|
|
|
|
Total(3) |
|
137.50 |
|
Add VAT on Unit Price |
4.5 % |
6.48 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
143.97
|
|
|
|
Say |
|
|
Item: 15E (A09G1) Dismantle, Refixing Door |
|
| Basis:1
sft |
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Ordinary Labour Supply |
0.050 |
nos. |
100.00 |
5.00 |
|
| Head Mason Supply |
0.050 |
nos. |
200.00 |
10.00 |
|
|
Sub-Total(L0) |
15.00
|
161.46
|
|
|
|
Total(1) |
|
161.46 |
|
Add over head on Total(1)
|
3.0 % |
4.84 |
|
|
|
Total(2) |
|
166.30 |
|
Add Profit on Total(2) |
8.0 % |
13.30
|
|
|
|
Total(3) |
|
179.61 |
|
Add VAT on Unit Price |
4.5 % |
8.46 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
188.07
|
|
|
|
Say |
|
|
Item: 15F (A09G2) Dismatle Window |
|
| Basis:1
sft |
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Ordinary Labour Supply |
0.050 |
nos. |
100.00 |
5.00 |
|
|
Sub-Total(L0) |
5.00
|
53.82
|
|
|
|
Total(1) |
|
53.82 |
|
Add over head on Total(1)
|
3.0 % |
1.61 |
|
|
|
Total(2) |
|
55.43 |
|
Add Profit on Total(2) |
8.0 % |
4.43
|
|
|
|
Total(3) |
|
59.87 |
|
Add VAT on Unit Price |
4.5 % |
2.82 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
62.69
|
|
|
|
Say |
|
|
Item: 14 (A11B) Aluminium fixed window |
|
| Basis:1
sft |
| S2.Alum,SS/MS,FalseCeil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Aluminum Fixed Window |
1.000 |
sft |
170.00 |
170.00 |
|
|
Sub-Total(S2) |
170.00
|
1829.88
|
|
|
|
Total(1) |
|
1829.88 |
|
Add over head on Total(1)
|
3.0 % |
54.90 |
|
|
|
Total(2) |
|
1884.78 |
|
Add Profit on Total(2) |
8.0 % |
150.78
|
|
|
|
Total(3) |
|
2035.56 |
|
Add VAT on Unit Price |
4.5 % |
95.92 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
2131.47
|
|
|
|
Say |
|
|
Item: 13A (A11I) Alum(PC)-Swing door Louvr-glass |
|
| Basis:1
sft |
| S2.Alum,SS/MS,FalseCeil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| AlPC) SwingDoorLouvr-Glas |
1.000 |
sft |
439.00 |
439.00 |
|
|
Sub-Total(S2) |
439.00
|
4725.40
|
|
|
|
Total(1) |
|
4725.40 |
|
Add over head on Total(1)
|
3.0 % |
141.76 |
|
|
|
Total(2) |
|
4867.16 |
|
Add Profit on Total(2) |
8.0 % |
389.37
|
|
|
|
Total(3) |
|
5256.53 |
|
Add VAT on Unit Price |
4.5 % |
247.69 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
5504.22
|
|
|
|
Say |
|
|
Item: 07 (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)
|
3.0 % |
3.50 |
|
|
|
Total(2) |
|
120.24 |
|
Add Profit on Total(2) |
8.0 % |
9.62
|
|
|
|
Total(3) |
|
129.86 |
|
Add VAT on Unit Price |
4.5 % |
6.12 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
135.98
|
|
|
|
Say |
|
|
Item: 09 (A13B) Epoxy paint to floor |
|
| 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-Floor |
100.000 |
sft |
7.00 |
700.00 |
|
|
Sub-Total(L6) |
700.00
|
75.35
|
|
|
|
Total(1) |
|
256.34 |
|
Add over head on Total(1)
|
3.0 % |
7.69 |
|
|
|
Total(2) |
|
264.03 |
|
Add Profit on Total(2) |
8.0 % |
21.12
|
|
|
|
Total(3) |
|
285.16 |
|
Add VAT on Unit Price |
4.5 % |
13.44 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
298.59
|
|
|
|
Say |
|
|
Item: 10 (A13C2) Ind-Enamel paint Inside |
|
| Basis:2481
sft |
| A3.Material-Paint |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Ind. Enamel paint |
40.000 |
Ltr |
210.00 |
8400.00 |
|
| Thinner-T6/T7 |
16.000 |
Ltr |
46.00 |
736.00 |
|
| Jensoline primer |
8.000 |
Ltr |
265.00 |
2120.00 |
|
| Water Paper |
6.000 |
nos |
40.00 |
240.00 |
|
| Chalk powder |
5.000 |
kg |
18.00 |
90.00 |
|
| 4" Brush |
6.000 |
no |
100.00 |
600.00 |
|
| Iron paper |
3.000 |
no |
80.00 |
240.00 |
|
| Carrying |
1.000 |
L.s |
300.00 |
300.00 |
|
|
Sub-Total(A3) |
12726.00
|
55.22
|
| L6.Labour Paints |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Industrial Enamel paint |
2480.780 |
sft |
4.00 |
9923.12 |
|
|
Sub-Total(L6) |
9923.12
|
43.06
|
|
|
|
Total(1) |
|
98.27 |
|
Add over head on Total(1)
|
3.0 % |
2.95 |
|
|
|
Total(2) |
|
101.22 |
|
Add Profit on Total(2) |
8.0 % |
8.10
|
|
|
|
Total(3) |
|
109.32 |
|
Add VAT on Unit Price |
4.5 % |
5.15 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
114.47
|
|
|
|
Say |
|
|
Item: 08A (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)
|
3.0 % |
3.03 |
|
|
|
Total(2) |
|
104.17 |
|
Add Profit on Total(2) |
8.0 % |
8.33
|
|
|
|
Total(3) |
|
112.51 |
|
Add VAT on Unit Price |
4.5 % |
5.30 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
117.81
|
|
|
|
Say |
|
|
Item: 08B (A13E1) Plastic paint to existing wall |
|
| Basis:100
sft |
| A3.Material-Paint |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Plastic Emulsion |
0.655 |
Ltr |
170.00 |
111.35 |
|
| Enamel paint |
0.300 |
Ltr |
170.00 |
51.00 |
|
| Snowcel |
1.000 |
kg |
7.60 |
7.60 |
|
| Thinner-T6/T7 |
0.400 |
Ltr |
46.00 |
18.40 |
|
| Water Paper |
0.200 |
nos |
40.00 |
8.00 |
|
|
Sub-Total(A3) |
196.35
|
21.14
|
| L6.Labour Paints |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Plastic Paint (1-coat) |
100.000 |
sft |
1.25 |
125.00 |
|
|
Sub-Total(L6) |
125.00
|
13.46
|
|
|
|
Total(1) |
|
34.59 |
|
Add over head on Total(1)
|
3.0 % |
1.04 |
|
|
|
Total(2) |
|
35.63 |
|
Add Profit on Total(2) |
8.0 % |
2.85
|
|
|
|
Total(3) |
|
38.48 |
|
Add VAT on Unit Price |
4.5 % |
1.81 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
40.29
|
|
|
|
Say |
|
|
Item: 15G (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)
|
3.0 % |
3.19 |
|
|
|
Total(2) |
|
109.54 |
|
Add Profit on Total(2) |
8.0 % |
8.76
|
|
|
|
Total(3) |
|
118.31 |
|
Add VAT on Unit Price |
4.5 % |
5.57 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
123.88
|
|
|
|
Say |
|
|
Item: 11 (C20) Chain Link Wire Fencing (12 BWG) |
|
| Basis:1
sft |
| S2.Alum,SS/MS,FalseCeil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| GI Fenc i/c MS Pipe-1~1.5 |
1.000 |
sft |
70.00 |
70.00 |
|
|
Sub-Total(S2) |
70.00
|
753.48
|
|
|
|
Total(1) |
|
753.48 |
|
Add over head on Total(1)
|
3.0 % |
22.60 |
|
|
|
Total(2) |
|
776.08 |
|
Add Profit on Total(2) |
8.0 % |
62.09
|
|
|
|
Total(3) |
|
838.17 |
|
Add VAT on Unit Price |
4.5 % |
39.49 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
877.67
|
|
|
|
Say |
|
|
Item: 15A (C23) MS Chequr Plate |
|
| Basis:1
sft |
| C1.Steel Structures |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| MS Checker Plate |
1.000 |
sft |
100.00 |
100.00 |
|
|
Sub-Total(C1) |
100.00
|
1076.40
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Carpenter Helper |
0.100 |
nos. |
150.00 |
15.00 |
|
|
Sub-Total(L0) |
15.00
|
161.46
|
| M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Welding Electrode VM 8-no |
0.050 |
pack |
520.00 |
26.00 |
|
|
Sub-Total(M1) |
26.00
|
279.86
|
|
|
|
Total(1) |
|
1517.72 |
|
Add over head on Total(1)
|
3.0 % |
45.53 |
|
|
|
Total(2) |
|
1563.26 |
|
Add Profit on Total(2) |
8.0 % |
125.06
|
|
|
|
Total(3) |
|
1688.32 |
|
Add VAT on Unit Price |
4.5 % |
79.55 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
1767.87
|
|
|
|
Say |
|
|
Item: 15B (C23A) MS Chequre Plate Re-arrngement |
|
| Basis:1
sft |
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Carpenter Helper |
0.040 |
nos. |
150.00 |
6.00 |
|
|
Sub-Total(L0) |
6.00
|
64.58
|
| M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Welding Electrode VM 8-no |
0.001 |
pack |
520.00 |
0.52 |
|
|
Sub-Total(M1) |
0.52
|
5.60
|
|
|
|
Total(1) |
|
70.18 |
|
Add over head on Total(1)
|
3.0 % |
2.11 |
|
|
|
Total(2) |
|
72.29 |
|
Add Profit on Total(2) |
8.0 % |
5.78
|
|
|
|
Total(3) |
|
78.07 |
|
Add VAT on Unit Price |
4.5 % |
3.68 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
81.75
|
|
|
|
Say |
|
|
Item: 15D (C24) MS Louver |
|
| Basis:1
sft |
| S2.Alum,SS/MS,FalseCeil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| MS Louver in Steel Door |
1.000 |
sft |
180.00 |
180.00 |
|
|
Sub-Total(S2) |
180.00
|
1937.52
|
|
|
|
Total(1) |
|
1937.52 |
|
Add over head on Total(1)
|
3.0 % |
58.13 |
|
|
|
Total(2) |
|
1995.65 |
|
Add Profit on Total(2) |
8.0 % |
159.65
|
|
|
|
Total(3) |
|
2155.30 |
|
Add VAT on Unit Price |
4.5 % |
101.56 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
2256.86
|
|
|
|
Say |
|
