| Project CC Block/Casting Warehouse N & N-E Area |
|
Item: 02 (A01C) Earth Excavation |
|
| Basis:100
cft |
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Earth Work in Excavation |
100.000 |
cft |
1.80 |
180.00 |
|
|
Sub-Total(L1) |
180.00
|
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: 04 (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: 05 (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)
|
3.0 % |
0.38 |
|
|
|
Total(2) |
|
13.03 |
|
Add Profit on Total(2) |
8.0 % |
1.04
|
|
|
|
Total(3) |
|
14.07 |
|
Add VAT on Unit Price |
4.5 % |
0.66 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
14.73
|
|
|
|
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)
|
3.0 % |
14.48 |
|
|
|
Total(2) |
|
497.02 |
|
Add Profit on Total(2) |
8.0 % |
39.76
|
|
|
|
Total(3) |
|
536.78 |
|
Add VAT on Unit Price |
4.5 % |
25.29 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
562.08
|
|
|
|
Say |
|
|
Item: 13B (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: 08 (A03E1) 62.5mm CC(1:2:4) |
|
| Basis:100
sft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Sand - Local - Mymensingh |
9.450 |
cft |
13.00 |
122.85 |
|
| Cement |
3.780 |
bag |
343.00 |
1296.54 |
|
| Brick-chips |
18.900 |
cft |
40.00 |
756.00 |
|
|
Sub-Total(A1) |
2175.39
|
234.16
|
| 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 |
0.500 |
nos. |
200.00 |
100.00 |
|
|
Sub-Total(L0) |
200.00
|
21.53
|
|
|
|
Total(1) |
|
255.69 |
|
Add over head on Total(1)
|
3.0 % |
7.67 |
|
|
|
Total(2) |
|
263.36 |
|
Add Profit on Total(2) |
8.0 % |
21.07
|
|
|
|
Total(3) |
|
284.43 |
|
Add VAT on Unit Price |
4.5 % |
13.40 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
297.83
|
|
|
|
Say |
|
|
Item: 03 (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: 09A (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)
|
3.0 % |
136.33 |
|
|
|
Total(2) |
|
4680.74 |
|
Add Profit on Total(2) |
8.0 % |
374.46
|
|
|
|
Total(3) |
|
5055.20 |
|
Add VAT on Unit Price |
4.5 % |
238.20 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
5293.40
|
|
|
|
Say |
|
|
Item: 09B (A08H1) Masonry Inspection Pit 500x500 |
|
| Basis:1
no. |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Brick |
86.000 |
no. |
3.80 |
326.80 |
|
| Sand - Local - Mymensingh |
5.400 |
cft |
13.00 |
70.20 |
|
| Cement |
3.000 |
bag |
343.00 |
1029.00 |
|
| Stone-chips |
0.370 |
cft |
80.00 |
29.60 |
|
| Re-bar - G40 |
1.000 |
kg |
38.50 |
38.50 |
|
|
Sub-Total(A1) |
1494.10
|
1494.10
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Re-bar Work |
0.900 |
kg |
1.65 |
1.49 |
|
| Formwork upto 10ft from P |
2.690 |
sft |
8.00 |
21.52 |
|
| Ordinary Labour Supply |
0.130 |
nos. |
100.00 |
13.00 |
|
| Dismentling F/W/Mar tile |
11.310 |
sft |
10.00 |
113.10 |
|
| RCC Casting. |
0.410 |
cft |
8.00 |
3.28 |
|
|
Sub-Total(L0) |
152.39
|
152.39
|
| M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Steel Forms |
2.690 |
sft |
5.00 |
13.45 |
|
|
Sub-Total(M1) |
13.45
|
13.45
|
|
|
|
Total(1) |
|
1659.94 |
|
Add over head on Total(1)
|
3.0 % |
49.80 |
|
|
|
Total(2) |
|
1709.73 |
|
Add Profit on Total(2) |
8.0 % |
136.78
|
|
|
|
Total(3) |
|
1846.51 |
|
Add VAT on Unit Price |
4.5 % |
87.01 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
1933.52
|
|
|
|
Say |
|
|
Item: 10 (A08H2) Re-aarangement of Inspectiion Pit |
|
| Basis:1
no. |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Brick |
26.000 |
no. |
3.80 |
98.80 |
|
| Sand - Local - Mymensingh |
2.500 |
cft |
13.00 |
32.50 |
|
| Cement |
1.000 |
bag |
343.00 |
343.00 |
|
| Stone-chips |
0.370 |
cft |
80.00 |
29.60 |
|
| Re-bar - G40 |
1.000 |
kg |
38.50 |
38.50 |
|
|
Sub-Total(A1) |
542.40
|
542.40
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Re-bar Work |
0.900 |
kg |
1.65 |
1.49 |
|
| Formwork upto 10ft from P |
2.690 |
sft |
8.00 |
21.52 |
|
| Ordinary Labour Supply |
0.130 |
nos. |
100.00 |
13.00 |
|
| Dismentling F/W/Mar tile |
11.310 |
sft |
10.00 |
113.10 |
|
|
Sub-Total(L0) |
149.11
|
149.11
|
| M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Steel Forms |
2.690 |
sft |
5.00 |
13.45 |
|
|
Sub-Total(M1) |
13.45
|
13.45
|
|
|
|
Total(1) |
|
704.96 |
|
Add over head on Total(1)
|
3.0 % |
21.15 |
|
|
|
Total(2) |
|
726.10 |
|
Add Profit on Total(2) |
8.0 % |
58.09
|
|
|
|
Total(3) |
|
784.19 |
|
Add VAT on Unit Price |
4.5 % |
36.95 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
821.14
|
|
|
|
Say |
|
|
Item: 10A (A08H3) CI Manhole Cover |
|
| 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 |
0.200 |
bag |
343.00 |
68.60 |
|
|
Sub-Total(A1) |
81.60
|
81.60
|
| B1.Plumbing/Sanitr Pipe |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| CI Cover 300 mm dia |
1.000 |
no. |
750.00 |
750.00 |
|
|
Sub-Total(B1) |
750.00
|
750.00
|
| 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
|
150.00
|
|
|
|
Total(1) |
|
981.60 |
|
Add over head on Total(1)
|
3.0 % |
29.45 |
|
|
|
Total(2) |
|
1011.05 |
|
Add Profit on Total(2) |
8.0 % |
80.88
|
|
|
|
Total(3) |
|
1091.93 |
|
Add VAT on Unit Price |
4.5 % |
51.45 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
1143.38
|
|
|
|
Say |
|
|
Item: 06 (A08O) RCC Drain (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 |
|
| 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.) |
| Formwork upto 10ft from P |
400.000 |
sft |
8.00 |
3200.00 |
|
| Sand Screening |
43.000 |
cft |
1.00 |
43.00 |
|
| RCC Casting. |
100.000 |
cft |
8.00 |
800.00 |
|
|
Sub-Total(L0) |
4043.00
|
1427.79
|
| M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Steel Forms |
400.000 |
sft |
5.00 |
2000.00 |
|
| Steel pipe with B-plate |
80.000 |
no |
11.00 |
880.00 |
|
| Wood use-6time mango |
2.500 |
cft |
350.00 |
875.00 |
|
|
Sub-Total(M1) |
3755.00
|
1326.08
|
|
|
|
Total(1) |
|
8298.44 |
|
Add over head on Total(1)
|
3.0 % |
248.95 |
|
|
|
Total(2) |
|
8547.39 |
|
Add Profit on Total(2) |
8.0 % |
683.79
|
|
|
|
Total(3) |
|
9231.18 |
|
Add VAT on Unit Price |
4.5 % |
434.98 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
9666.16
|
|
|
|
Say |
|
|
Item: 11 (A08S2) Pre-cast RCC Kerb i/c Re-bar |
|
| Basis:210
rft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Sand - Local - Mymensingh |
13.750 |
cft |
13.00 |
178.75 |
|
| Cement |
22.000 |
bag |
343.00 |
7546.00 |
|
| Sand - Sylhet |
27.500 |
cft |
24.00 |
660.00 |
|
| Stone-chips |
90.000 |
cft |
80.00 |
7200.00 |
|
| GI Wire |
2.330 |
kg |
90.00 |
209.70 |
|
| Re-bar G60 |
334.090 |
kg |
40.20 |
13430.42 |
|
|
Sub-Total(A1) |
29224.87
|
1326.08
|
| 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
|
1326.08
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Re-bar Work |
334.090 |
kg |
1.65 |
551.25 |
|
| Formwork upto 10ft from P |
200.000 |
sft |
8.00 |
1600.00 |
|
| Ordinary Labour Supply |
10.000 |
nos. |
100.00 |
1000.00 |
|
| Head Mason Supply |
5.000 |
nos. |
200.00 |
1000.00 |
|
|
Sub-Total(L0) |
4151.25
|
1326.08
|
| M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Steel Forms |
200.000 |
sft |
5.00 |
1000.00 |
|
|
Sub-Total(M1) |
1000.00
|
1326.08
|
|
|
|
Total(1) |
|
5304.31 |
|
Add over head on Total(1)
|
3.0 % |
159.13 |
|
|
|
Total(2) |
|
5463.44 |
|
Add Profit on Total(2) |
8.0 % |
437.08
|
|
|
|
Total(3) |
|
5900.52 |
|
Add VAT on Unit Price |
4.5 % |
278.03 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
6178.55
|
|
|
|
Say |
|
|
Item: 01A (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)
|
3.0 % |
0.97 |
|
|
|
Total(2) |
|
33.26 |
|
Add Profit on Total(2) |
8.0 % |
2.66
|
|
|
|
Total(3) |
|
35.92 |
|
Add VAT on Unit Price |
4.5 % |
1.69 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
37.61
|
|
|
|
Say |
|
|
Item: 01B (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)
|
3.0 % |
1.94 |
|
|
|
Total(2) |
|
66.52 |
|
Add Profit on Total(2) |
8.0 % |
5.32
|
|
|
|
Total(3) |
|
71.84 |
|
Add VAT on Unit Price |
4.5 % |
3.39 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
75.23
|
|
|
|
Say |
|
|
Item: 13F (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)
|
3.0 % |
2.71 |
|
|
|
Total(2) |
|
93.19 |
|
Add Profit on Total(2) |
8.0 % |
7.45
|
|
|
|
Total(3) |
|
100.64 |
|
Add VAT on Unit Price |
4.5 % |
4.74 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
105.38
|
|
|
|
Say |
|
|
Item: 13G (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: 13D (B01B2) uPVC Pipe 75mm dia |
|
| Basis:1
rft |
| B1.Plumbing/Sanitr Pipe |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| PVC Pipe - 75mm dia |
1.050 |
rft |
50.00 |
52.50 |
|
| S-cement tube |
0.100 |
no |
190.00 |
19.00 |
|
|
Sub-Total(B1) |
71.50
|
10.76
|
| B2.Sanitary fittings |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| PVC Fittings-75mm dia |
1.000 |
rft |
10.00 |
10.00 |
|
|
Sub-Total(B2) |
10.00
|
10.76
|
| L4.Labour-Sanitary |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| PVC Pipe fitting 75mm dia |
1.000 |
rft |
7.00 |
7.00 |
|
|
Sub-Total(L4) |
7.00
|
10.76
|
|
|
|
Total(1) |
|
32.29 |
|
Add over head on Total(1)
|
3.0 % |
0.97 |
|
|
|
Total(2) |
|
33.26 |
|
Add Profit on Total(2) |
8.0 % |
2.66
|
|
|
|
Total(3) |
|
35.92 |
|
Add VAT on Unit Price |
4.5 % |
1.69 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
37.61
|
|
|
|
Say |
|
|
Item: 13E (B01C2) uPVC Pipe 25mm dia |
|
| Basis:1
rft |
| B1.Plumbing/Sanitr Pipe |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| PVC Pipe - 75mm dia |
1.000 |
rft |
50.00 |
50.00 |
|
| S-cement tube |
0.010 |
no |
190.00 |
1.90 |
|
|
Sub-Total(B1) |
51.90
|
10.76
|
| B2.Sanitary fittings |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| PVC fitting - 25mm dia |
1.000 |
rft |
2.00 |
2.00 |
|
|
Sub-Total(B2) |
2.00
|
10.76
|
| L4.Labour-Sanitary |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| PVC Pipe fitting -25mm di |
1.000 |
rft |
3.00 |
3.00 |
|
|
Sub-Total(L4) |
3.00
|
10.76
|
|
|
|
Total(1) |
|
32.29 |
|
Add over head on Total(1)
|
3.0 % |
0.97 |
|
|
|
Total(2) |
|
33.26 |
|
Add Profit on Total(2) |
8.0 % |
2.66
|
|
|
|
Total(3) |
|
35.92 |
|
Add VAT on Unit Price |
4.5 % |
1.69 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
37.61
|
|
|
|
Say |
|
|
Item: 12 (F000) 150mm RCC Pipe |
|
| Basis:1
rft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Brick |
3.000 |
no. |
3.80 |
11.40 |
|
| Sand - Local - Mymensingh |
0.540 |
cft |
13.00 |
7.02 |
|
| Cement |
0.216 |
bag |
343.00 |
74.09 |
|
| Brick-chips |
1.080 |
cft |
40.00 |
43.20 |
|
|
Sub-Total(A1) |
135.71
|
10.76
|
| B1.Plumbing/Sanitr Pipe |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| RCC Pipe 6" dia |
1.050 |
rft |
66.00 |
69.30 |
|
| 150mm dia Socket |
0.250 |
no. |
50.00 |
12.50 |
|
|
Sub-Total(B1) |
81.80
|
10.76
|
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Earth Work in Excavation |
2.640 |
cft |
1.80 |
4.75 |
|
| Brck flat soling |
1.000 |
sft |
0.60 |
0.60 |
|
| CC Work |
1.200 |
cft |
5.00 |
6.00 |
|
| 150mm dia RCC Pipe |
1.000 |
rft |
20.00 |
20.00 |
|
|
Sub-Total(L1) |
31.35
|
10.76
|
|
|
|
Total(1) |
|
32.29 |
|
Add over head on Total(1)
|
3.0 % |
0.97 |
|
|
|
Total(2) |
|
33.26 |
|
Add Profit on Total(2) |
8.0 % |
2.66
|
|
|
|
Total(3) |
|
35.92 |
|
Add VAT on Unit Price |
4.5 % |
1.69 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
37.61
|
|
|
|
Say |
|
