Return Main Menu

Project FG Ware house-Piling Works
Item: 03A (A08A) RCC(1:1.5:3) in Pile (400x400)
Basis:60 rft
A1.Materials-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Cement
23.000
bag
343.00
7889.00
Sand - Sylhet
43.000
cft
24.00
1032.00
Stone-chips
86.000
cft
80.00
6880.00
Sub-Total(A1)
15801.00
0.00
E1.Equipment-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Mini Dumper
102.713
cft
2.00
205.43
Batching Plant , Vibrator
102.713
cft
8.00
821.70
Transit mixer
0.000
cft
10.00
0.00
Sub-Total(E1)
1027.13
0.00
L0.Labour - Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Formwork upto 10ft from P
241.840
sft
8.00
1934.72
Sand Screening
43.000
cft
1.00
43.00
RCC Casting.
102.713
cft
8.00
821.70
Sub-Total(L0)
2799.42
0.00
M1.Misc.-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Pile Shutter (steel)
241.840
sft
12.00
2902.08
Cost of Pre-casr yard
59.642
rft
8.00
477.14
Local carring - Cement
23.000
bag
1.00
23.00
Stome-chips screening
0.000
cft
1.00
0.00
Form oil,Grinding Disk et
59.642
rft
1.00
59.64
Sub-Total(M1)
3461.86
0.00
Total(1)
0.00
Add over head on Total(1)
11.0 %
0.00
Total(2)
0.00
Add Profit on Total(2)
0.0 %
0.00
Total(3)
0.00
Add VAT on Unit Price
4.5 %
0.00
Add Income Tax on Unit Price
0.0 %
0.00
Unit Price
0.00
Say
0
per RM
Item: 01 (A09B) Mobilization - Equipments
Basis:1 no.
M1.Misc.-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Mobilization-Rig
1.000
LS
20500.00
20500.00
Sub-Total(M1)
20500.00
20500.00
Total(1)
20500.00
Add over head on Total(1)
11.0 %
2255.00
Total(2)
22755.00
Add Profit on Total(2)
0.0 %
0.00
Total(3)
22755.00
Add VAT on Unit Price
4.5 %
1072.23
Add Income Tax on Unit Price
0.0 %
0.00
Unit Price
23827.23
Say
23827
per LOT
Item: 02 (A09C) Demobilization-Piling Rig
Basis:1 no.
M1.Misc.-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Trailer for Mobilization
4.000
trip
3000.00
12000.00
Crane for Loading
2.000
day
5000.00
10000.00
Labour Loading-Rigman
10.000
day
150.00
1500.00
Crane for Unloading
2.000
day
5000.00
10000.00
Labour Unload-Rigman
10.000
day
150.00
1500.00
Dismantling(15nsx10day)
150.000
mday
120.00
18000.00
Sub-Total(M1)
53000.00
53000.00
Total(1)
53000.00
Add over head on Total(1)
11.0 %
5830.00
Total(2)
58830.00
Add Profit on Total(2)
0.0 %
0.00
Total(3)
58830.00
Add VAT on Unit Price
4.5 %
2772.09
Add Income Tax on Unit Price
0.0 %
0.00
Unit Price
61602.09
Say
61602
per LOT
Item: 04 (A10B) Re-bar (G60)-Precast Pile 400x400
Basis:1000 kg.
A1.Materials-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
GI Wire
8.500
kg
90.00
765.00
Re-bar G60
1050.000
kg
40.20
42210.00
Sub-Total(A1)
42975.00
53000.00
L0.Labour - Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Re-bar Work
1000.000
kg
1.65
1650.00
Rebar Carrying
1000.000
kg
0.35
350.00
Sub-Total(L0)
2000.00
53000.00
Total(1)
106000.00
Add over head on Total(1)
11.0 %
11660.00
Total(2)
117660.00
Add Profit on Total(2)
0.0 %
0.00
Total(3)
117660.00
Add VAT on Unit Price
4.5 %
5544.19
Add Income Tax on Unit Price
0.0 %
0.00
Unit Price
123204.19
Say
123204
per TON
Item: 03B (A15) Pre-cast Pile Driving (400x400)
Basis:60 rft
E1.Equipment-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Pile driving equipment
1.000
set
2000.00
2000.00
Fuel (diesel for piling)
19.500
Ltr
33.00
643.50
Lubricant
3.900
Ltr
115.00
448.50
Crane
59.642
rft
31.00
1848.90
Trailer
59.642
rft
21.00
1252.48
Sub-Total(E1)
6193.38
53000.00
L1.Labour-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Pile shifting, driving
59.642
rft
143.00
8528.81
Sub-Total(L1)
8528.81
53000.00
M1.Misc.-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Hardware materials
1.000
LS
140.00
140.00
Sub-Total(M1)
140.00
53000.00
Total(1)
159000.00
Add over head on Total(1)
11.0 %
17490.00
Total(2)
176490.00
Add Profit on Total(2)
0.0 %
0.00
Total(3)
176490.00
Add VAT on Unit Price
4.5 %
8316.28
Add Income Tax on Unit Price
0.0 %
0.00
Unit Price
184806.28
Say
184806
per RM
Item: 05C (A16A) Load Test for 160 tonne(3rd)
Basis:1 no.
A1.Materials-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Wooden sleeper,plunk,runr
1.000
LS
10000.00
10000.00
Cost of empty gunny bag
2500.000
no.
5.00
12500.00
Stair Making
1.000
LS
800.00
800.00
Electrical goods,diesel
1.000
LS
500.00
500.00
Sub-Total(A1)
23800.00
23800.00
E1.Equipment-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Testing equipment
1.000
no.
3000.00
3000.00
Jack and pump
7.000
day
300.00
2100.00
Girder,I-beam,Chanel etc
18.000
day
200.00
3600.00
Welding Machine
7.000
day
50.00
350.00
Transport for equipment
2.000
no.
1500.00
3000.00
Sub-Total(E1)
12050.00
12050.00
L1.Labour-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Skilled Labour
15.000
no
120.00
1800.00
Unskilled Labour
27.000
no
100.00
2700.00
Filling.loading,unloading
4100.000
bag
3.00
12300.00
Staging unloading
1.000
LS
500.00
500.00
Sub-Total(L1)
17300.00
17300.00
M1.Misc.-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Site Truss Work-Labour
1.000
LS
1600.00
1600.00
Site Truss Work-Material
1.000
LS
0.00
0.00
Preparation of result
1.000
LS
3000.00
3000.00
Sub-Total(M1)
4600.00
4600.00
Total(1)
57750.00
Add over head on Total(1)
11.0 %
6352.50
Total(2)
64102.50
Add Profit on Total(2)
0.0 %
0.00
Total(3)
64102.50
Add VAT on Unit Price
4.5 %
3020.54
Add Income Tax on Unit Price
0.0 %
0.00
Unit Price
67123.04
Say
67123
per TEST
Item: 05B (A16B) Load Test for 220 tonne(2nd)
Basis:1 no.
A1.Materials-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Wooden sleeper,plunk,runr
1.000
LS
10000.00
10000.00
Cost of empty gunny bag
4000.000
no.
5.00
20000.00
Stair Making
1.000
LS
800.00
800.00
Electrical goods,diesel
1.000
LS
500.00
500.00
Sub-Total(A1)
31300.00
31300.00
E1.Equipment-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Testing equipment
1.000
no.
3000.00
3000.00
Jack and pump
7.000
day
300.00
2100.00
Girder,I-beam,Chanel etc
18.000
day
200.00
3600.00
Welding Machine
7.000
day
50.00
350.00
Transport for equipment
2.000
no.
1500.00
3000.00
Sub-Total(E1)
12050.00
12050.00
L1.Labour-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Skilled Labour
15.000
no
120.00
1800.00
Unskilled Labour
22.000
no
100.00
2200.00
Filling.loading,unloading
6000.000
bag
3.00
18000.00
Staging unloading
1.000
LS
500.00
500.00
Sub-Total(L1)
22500.00
22500.00
M1.Misc.-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Site Truss Work-Labour
1.000
LS
1600.00
1600.00
Site Truss Work-Material
1.000
LS
0.00
0.00
Preparation of result
1.000
LS
3000.00
3000.00
Sub-Total(M1)
4600.00
4600.00
Total(1)
70450.00
Add over head on Total(1)
11.0 %
7749.50
Total(2)
78199.50
Add Profit on Total(2)
0.0 %
0.00
Total(3)
78199.50
Add VAT on Unit Price
4.5 %
3684.79
Add Income Tax on Unit Price
0.0 %
0.00
Unit Price
81884.29
Say
81884
per TEST
Item: 05A (A16C) Load Test for 240 tonne(1st)
Basis:1 no.
A1.Materials-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Wooden sleeper,plunk,runr
1.000
LS
10000.00
10000.00
Cost of empty gunny bag
6500.000
no.
5.00
32500.00
Stair Making
1.000
LS
800.00
800.00
Electrical goods,diesel
1.000
LS
500.00
500.00
Sub-Total(A1)
43800.00
43800.00
E1.Equipment-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Testing equipment
1.000
no.
3000.00
3000.00
Jack and pump
7.000
day
300.00
2100.00
Girder,I-beam,Chanel etc
20.000
day
200.00
4000.00
Welding Machine
7.000
day
50.00
350.00
Transport for equipment
2.000
no.
1500.00
3000.00
Sub-Total(E1)
12450.00
12450.00
L1.Labour-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Skilled Labour
15.000
no
120.00
1800.00
Unskilled Labour
25.000
no
100.00
2500.00
Filling.loading,unloading
6500.000
bag
3.00
19500.00
Staging unloading
1.000
LS
500.00
500.00
Sub-Total(L1)
24300.00
24300.00
M1.Misc.-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Site Truss Work-Labour
1.000
LS
1600.00
1600.00
Site Truss Work-Material
1.000
LS
0.00
0.00
Preparation of result
1.000
LS
3000.00
3000.00
Sub-Total(M1)
4600.00
4600.00
Total(1)
85150.00
Add over head on Total(1)
11.0 %
9366.50
Total(2)
94516.50
Add Profit on Total(2)
0.0 %
0.00
Total(3)
94516.50
Add VAT on Unit Price
4.5 %
4453.66
Add Income Tax on Unit Price
0.0 %
0.00
Unit Price
98970.16
Say
98970
per TEST