| Project Atomic Absorption Spectrometer at Q.C |
|
Item: 02 (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)
|
2.5 % |
9.99 |
|
|
|
Total(2) |
|
409.64 |
|
Add Profit on Total(2) |
8.0 % |
32.77
|
|
|
|
Total(3) |
|
442.41 |
|
Add VAT on Unit Price |
4.5 % |
21.76 |
Add Income Tax on Unit Price
|
4.0 % |
19.34 |
|
|
|
Unit Price |
|
483.51
|
|
|
|
Say |
|
|
Item: 01 (A09D) Dismantling of board,ceiling,d-w |
|
| Basis:1
sft |
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Dismantling board,ceiling |
1.000 |
sft |
5.00 |
5.00 |
|
|
Sub-Total(L1) |
5.00
|
53.82
|
|
|
|
Total(1) |
|
53.82 |
|
Add over head on Total(1)
|
2.5 % |
1.35 |
|
|
|
Total(2) |
|
55.17 |
|
Add Profit on Total(2) |
8.0 % |
4.41
|
|
|
|
Total(3) |
|
59.58 |
|
Add VAT on Unit Price |
4.5 % |
2.93 |
Add Income Tax on Unit Price
|
4.0 % |
2.60 |
|
|
|
Unit Price |
|
65.11
|
|
|
|
Say |
|
|
Item: 08 (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)
|
2.5 % |
45.75 |
|
|
|
Total(2) |
|
1875.63 |
|
Add Profit on Total(2) |
8.0 % |
150.05
|
|
|
|
Total(3) |
|
2025.68 |
|
Add VAT on Unit Price |
4.5 % |
99.62 |
Add Income Tax on Unit Price
|
4.0 % |
88.55 |
|
|
|
Unit Price |
|
2213.85
|
|
|
|
Say |
|
|
Item: 06 (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)
|
2.5 % |
126.48 |
|
|
|
Total(2) |
|
5185.56 |
|
Add Profit on Total(2) |
8.0 % |
414.84
|
|
|
|
Total(3) |
|
5600.40 |
|
Add VAT on Unit Price |
4.5 % |
275.43 |
Add Income Tax on Unit Price
|
4.0 % |
244.83 |
|
|
|
Unit Price |
|
6120.66
|
|
|
|
Say |
|
|
Item: 03 (A12C) Plaster 12mm thick (1:6)- Superst |
|
| Basis:100
sft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Sand - Local - Mymensingh |
11.250 |
cft |
13.00 |
146.25 |
|
| Cement |
1.000 |
bag |
343.00 |
343.00 |
|
|
Sub-Total(A1) |
489.25
|
52.66
|
| 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) |
|
95.72 |
|
Add over head on Total(1)
|
2.5 % |
2.39 |
|
|
|
Total(2) |
|
98.11 |
|
Add Profit on Total(2) |
8.0 % |
7.85
|
|
|
|
Total(3) |
|
105.96 |
|
Add VAT on Unit Price |
4.5 % |
5.21 |
Add Income Tax on Unit Price
|
4.0 % |
4.63 |
|
|
|
Unit Price |
|
115.80
|
|
|
|
Say |
|
|
Item: 04 (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)
|
2.5 % |
2.53 |
|
|
|
Total(2) |
|
103.67 |
|
Add Profit on Total(2) |
8.0 % |
8.29
|
|
|
|
Total(3) |
|
111.96 |
|
Add VAT on Unit Price |
4.5 % |
5.51 |
Add Income Tax on Unit Price
|
4.0 % |
4.89 |
|
|
|
Unit Price |
|
122.36
|
|
|
|
Say |
|
|
Item: 05 (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)
|
2.5 % |
2.66 |
|
|
|
Total(2) |
|
109.01 |
|
Add Profit on Total(2) |
8.0 % |
8.72
|
|
|
|
Total(3) |
|
117.73 |
|
Add VAT on Unit Price |
4.5 % |
5.79 |
Add Income Tax on Unit Price
|
4.0 % |
5.15 |
|
|
|
Unit Price |
|
128.67
|
|
|
|
Say |
|
|
Item: 07 (A14B) Plastic Panel Ceiling |
|
| Basis:1
sft |
| S2.Alum,SS/MS,FalseCeil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Plastic Board Ceiling |
1.000 |
sft |
170.00 |
170.00 |
|
|
Sub-Total(S2) |
170.00
|
1829.88
|
|
|
|
Total(1) |
|
1829.88 |
|
Add over head on Total(1)
|
2.5 % |
45.75 |
|
|
|
Total(2) |
|
1875.63 |
|
Add Profit on Total(2) |
8.0 % |
150.05
|
|
|
|
Total(3) |
|
2025.68 |
|
Add VAT on Unit Price |
4.5 % |
99.62 |
Add Income Tax on Unit Price
|
4.0 % |
88.55 |
|
|
|
Unit Price |
|
2213.85
|
|
|
|
Say |
|
|
Item: 09B (B13A) PVC Pipe 150D-L-150,25D-L-150 |
|
| Basis:1
no. |
| B1.Plumbing/Sanitr Pipe |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| uPVC Pipe 150 dia |
1.000 |
rft |
115.00 |
115.00 |
|
|
Sub-Total(B1) |
115.00
|
115.00
|
| L4.Labour-Sanitary |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| uPVC Pipe fitting-100 mm |
1.000 |
rft |
15.00 |
15.00 |
|
|
Sub-Total(L4) |
15.00
|
15.00
|
|
|
|
Total(1) |
|
130.00 |
|
Add over head on Total(1)
|
2.5 % |
3.25 |
|
|
|
Total(2) |
|
133.25 |
|
Add Profit on Total(2) |
8.0 % |
10.66
|
|
|
|
Total(3) |
|
143.91 |
|
Add VAT on Unit Price |
4.5 % |
7.08 |
Add Income Tax on Unit Price
|
4.0 % |
6.29 |
|
|
|
Unit Price |
|
157.28
|
|
|
|
Say |
|
|
Item: 09A (G03E) Wall/ Ceiling Punch - 75mm dia |
|
| Basis:1
no. |
| 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
|
100.00
|
| M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Steel Scaffolding |
0.100 |
set |
100.00 |
10.00 |
|
| Cheisel - Hammer |
1.000 |
no |
55.00 |
55.00 |
|
|
Sub-Total(M1) |
65.00
|
65.00
|
|
|
|
Total(1) |
|
165.00 |
|
Add over head on Total(1)
|
2.5 % |
4.13 |
|
|
|
Total(2) |
|
169.13 |
|
Add Profit on Total(2) |
8.0 % |
13.53
|
|
|
|
Total(3) |
|
182.66 |
|
Add VAT on Unit Price |
4.5 % |
8.98 |
Add Income Tax on Unit Price
|
4.0 % |
7.98 |
|
|
|
Unit Price |
|
199.62
|
|
|
|
Say |
|
