| Project Approach Road for Solvent Store |
|
Item: 03 (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: 06C (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: 06E (A02N) Turfing |
|
| Basis:100
sft |
| S1.Sub-contractor-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Turfing |
100.000 |
sft |
1.00 |
100.00 |
|
|
Sub-Total(S1) |
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: 06B (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 |
|
|
Item: 02 (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: 06A (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: 04 (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
|
322.90
|
| 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
|
322.90
|
|
|
|
Total(1) |
|
645.80 |
|
Add over head on Total(1)
|
3.0 % |
19.37 |
|
|
|
Total(2) |
|
665.17 |
|
Add Profit on Total(2) |
8.0 % |
53.21
|
|
|
|
Total(3) |
|
718.38 |
|
Add VAT on Unit Price |
4.5 % |
33.85 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
752.24
|
|
|
|
Say |
|
|
Item: 01B (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: 01A (A05A) Sand filling bott of road-95%comp |
|
| 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.) |
| 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) |
|
579.17 |
|
Add over head on Total(1)
|
3.0 % |
17.37 |
|
|
|
Total(2) |
|
596.54 |
|
Add Profit on Total(2) |
8.0 % |
47.72
|
|
|
|
Total(3) |
|
644.26 |
|
Add VAT on Unit Price |
4.5 % |
30.36 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
674.62
|
|
|
|
Say |
|
|
Item: 05 (A05C) 400mm thick Sub-base (40:60) |
|
| Basis:100
cft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Filling Sand |
52.000 |
cft |
8.50 |
442.00 |
|
| Brick |
819.000 |
no. |
3.80 |
3112.20 |
|
|
Sub-Total(A1) |
3554.20
|
1255.17
|
| E1.Equipment-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Roller hire ch. i/c fuel |
0.140 |
day |
6500.00 |
910.00 |
|
| Wheel Loader-Road |
0.002 |
day |
10000.00 |
20.00 |
|
|
Sub-Total(E1) |
930.00
|
328.43
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Ordinary Labour Supply |
2.000 |
nos. |
100.00 |
200.00 |
|
| Brick-chips making 1 1/2" |
819.000 |
no. |
0.33 |
270.27 |
|
|
Sub-Total(L0) |
470.27
|
166.08
|
|
|
|
Total(1) |
|
1749.67 |
|
Add over head on Total(1)
|
3.0 % |
52.49 |
|
|
|
Total(2) |
|
1802.16 |
|
Add Profit on Total(2) |
8.0 % |
144.17
|
|
|
|
Total(3) |
|
1946.33 |
|
Add VAT on Unit Price |
4.5 % |
91.71 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
2038.05
|
|
|
|
Say |
|
|
Item: 06F (A05G1) Earth Filling |
|
| Basis:100
cft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Filling Earth |
130.000 |
cft |
6.60 |
858.00 |
|
|
Sub-Total(A1) |
858.00
|
303.00
|
| E1.Equipment-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Mini Roller Compaction |
100.000 |
cft |
1.00 |
100.00 |
|
|
Sub-Total(E1) |
100.00
|
35.32
|
| 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) |
|
373.63 |
|
Add over head on Total(1)
|
3.0 % |
11.21 |
|
|
|
Total(2) |
|
384.84 |
|
Add Profit on Total(2) |
8.0 % |
30.79
|
|
|
|
Total(3) |
|
415.63 |
|
Add VAT on Unit Price |
4.5 % |
19.58 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
435.21
|
|
|
|
Say |
|
|
Item: 06D (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
|
35.32
|
| 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
|
35.32
|
|
|
|
Total(1) |
|
70.63 |
|
Add over head on Total(1)
|
3.0 % |
2.12 |
|
|
|
Total(2) |
|
72.75 |
|
Add Profit on Total(2) |
8.0 % |
5.82
|
|
|
|
Total(3) |
|
78.57 |
|
Add VAT on Unit Price |
4.5 % |
3.70 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
82.27
|
|
|
|
Say |
|
