Project Refurbishment of Air Compressor room T-I |
Item: 01 (A09G) Dismantle Door,Window,Protection |
|
Basis:1
sft |
L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Dismantle, Door Window |
1.000 |
sft |
3.00 |
3.00 |
|
|
Sub-Total(L1) |
3.00
|
32.29
|
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) |
|
32.29 |
|
Add over head on Total(1)
|
2.5 % |
0.81 |
|
|
|
Total(2) |
|
33.10 |
|
Add Profit on Total(2) |
8.0 % |
2.65
|
|
|
|
Total(3) |
|
35.75 |
|
Add VAT on Unit Price |
4.5 % |
1.76 |
Add Income Tax on Unit Price
|
4.0 % |
1.56 |
|
|
|
Unit Price |
|
39.07
|
|
|
|
Say |
|
Item: 02 (A18A) Dismantling of Rcc Slab/Floor |
|
Basis:1
cft |
L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Dismantling RCC |
1.000 |
cft |
30.00 |
30.00 |
|
|
Sub-Total(L1) |
30.00
|
1059.45
|
|
|
|
Total(1) |
|
1059.45 |
|
Add over head on Total(1)
|
2.5 % |
26.49 |
|
|
|
Total(2) |
|
1085.94 |
|
Add Profit on Total(2) |
8.0 % |
86.87
|
|
|
|
Total(3) |
|
1172.81 |
|
Add VAT on Unit Price |
4.5 % |
57.68 |
Add Income Tax on Unit Price
|
4.0 % |
51.27 |
|
|
|
Unit Price |
|
1281.76
|
|
|
|
Say |
|
Item: 03 (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)
|
2.5 % |
1.61 |
|
|
|
Total(2) |
|
66.20 |
|
Add Profit on Total(2) |
8.0 % |
5.30
|
|
|
|
Total(3) |
|
71.49 |
|
Add VAT on Unit Price |
4.5 % |
3.52 |
Add Income Tax on Unit Price
|
4.0 % |
3.13 |
|
|
|
Unit Price |
|
78.14
|
|
|
|
Say |
|
Item: 04 (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: 05 (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: 06 (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: 07 (A13G) Epoxy paint to wall (New) |
|
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 to wall |
100.000 |
sft |
10.00 |
1000.00 |
|
|
Sub-Total(L6) |
1000.00
|
107.64
|
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) |
|
299.40 |
|
Add over head on Total(1)
|
2.5 % |
7.49 |
|
|
|
Total(2) |
|
306.89 |
|
Add Profit on Total(2) |
8.0 % |
24.55
|
|
|
|
Total(3) |
|
331.44 |
|
Add VAT on Unit Price |
4.5 % |
16.30 |
Add Income Tax on Unit Price
|
4.0 % |
14.49 |
|
|
|
Unit Price |
|
362.23
|
|
|
|
Say |
|
Item: 08 (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)
|
2.5 % |
6.41 |
|
|
|
Total(2) |
|
262.75 |
|
Add Profit on Total(2) |
8.0 % |
21.02
|
|
|
|
Total(3) |
|
283.77 |
|
Add VAT on Unit Price |
4.5 % |
13.96 |
Add Income Tax on Unit Price
|
4.0 % |
12.41 |
|
|
|
Unit Price |
|
310.14
|
|
|
|
Say |
|
Item: 09 (A13C) IndustrialEnamel 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 |
1.600 |
Ltr |
170.00 |
272.00 |
|
Snowcel |
2.500 |
kg |
7.60 |
19.00 |
|
Thinner-T6/T7 |
0.500 |
Ltr |
46.00 |
23.00 |
|
|
Sub-Total(A3) |
394.00
|
42.41
|
L6.Labour Paints |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Enamel Paint-MS Door/Gril |
100.000 |
sft |
2.25 |
225.00 |
|
|
Sub-Total(L6) |
225.00
|
24.22
|
|
|
|
Total(1) |
|
66.63 |
|
Add over head on Total(1)
|
2.5 % |
1.67 |
|
|
|
Total(2) |
|
68.29 |
|
Add Profit on Total(2) |
8.0 % |
5.46
|
|
|
|
Total(3) |
|
73.76 |
|
Add VAT on Unit Price |
4.5 % |
3.63 |
Add Income Tax on Unit Price
|
4.0 % |
3.22 |
|
|
|
Unit Price |
|
80.61
|
|
|
|
Say |
|
Item: 10 (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: 11 (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: 12 (A11H) Aluminium Louver |
|
Basis:1
sft |
S2.Alum,SS/MS,FalseCeil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Aluminium Louver |
1.000 |
sft |
310.00 |
310.00 |
|
|
Sub-Total(S2) |
310.00
|
3336.84
|
|
|
|
Total(1) |
|
3336.84 |
|
Add over head on Total(1)
|
2.5 % |
83.42 |
|
|
|
Total(2) |
|
3420.26 |
|
Add Profit on Total(2) |
8.0 % |
273.62
|
|
|
|
Total(3) |
|
3693.88 |
|
Add VAT on Unit Price |
4.5 % |
181.67 |
Add Income Tax on Unit Price
|
4.0 % |
161.48 |
|
|
|
Unit Price |
|
4037.03
|
|
|
|
Say |
|
Item: 13 (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)
|
2.5 % |
272.81 |
|
|
|
Total(2) |
|
11185.41 |
|
Add Profit on Total(2) |
8.0 % |
894.83
|
|
|
|
Total(3) |
|
12080.25 |
|
Add VAT on Unit Price |
4.5 % |
594.11 |
Add Income Tax on Unit Price
|
4.0 % |
528.10 |
|
|
|
Unit Price |
|
13202.46
|
|
|
|
Say |
|
Item: 14 (A08L) RCC M-Plingth (1:1:3) with 1% rod |
|
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 |
|
Re-bar G60 |
222.730 |
kg |
40.20 |
8953.75 |
|
|
Sub-Total(A1) |
24254.08
|
8565.33
|
L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
RCC Work |
100.000 |
cft |
6.00 |
600.00 |
|
|
Sub-Total(L1) |
600.00
|
211.89
|
|
|
|
Total(1) |
|
8777.22 |
|
Add over head on Total(1)
|
2.5 % |
219.43 |
|
|
|
Total(2) |
|
8996.65 |
|
Add Profit on Total(2) |
8.0 % |
719.73
|
|
|
|
Total(3) |
|
9716.38 |
|
Add VAT on Unit Price |
4.5 % |
477.85 |
Add Income Tax on Unit Price
|
4.0 % |
424.76 |
|
|
|
Unit Price |
|
10619.00
|
|
|
|
Say |
|
Item: 15 (A21) G.I Plingth protection |
|
Basis:1
rft |
C1.Steel Structures |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
G.I Plingth protection |
1.000 |
sft |
130.00 |
130.00 |
|
|
Sub-Total(C1) |
130.00
|
211.89
|
|
|
|
Total(1) |
|
211.89 |
|
Add over head on Total(1)
|
2.5 % |
5.30 |
|
|
|
Total(2) |
|
217.19 |
|
Add Profit on Total(2) |
8.0 % |
17.37
|
|
|
|
Total(3) |
|
234.56 |
|
Add VAT on Unit Price |
4.5 % |
11.54 |
Add Income Tax on Unit Price
|
4.0 % |
10.25 |
|
|
|
Unit Price |
|
256.35
|
|
|
|
Say |
|
Item: 16A (C04A) 200x50mm wall punch |
|
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.) |
Cheisel - Hammer |
0.250 |
no |
55.00 |
13.75 |
|
|
Sub-Total(M1) |
13.75
|
13.75
|
|
|
|
Total(1) |
|
113.75 |
|
Add over head on Total(1)
|
2.5 % |
2.84 |
|
|
|
Total(2) |
|
116.59 |
|
Add Profit on Total(2) |
8.0 % |
9.33
|
|
|
|
Total(3) |
|
125.92 |
|
Add VAT on Unit Price |
4.5 % |
6.19 |
Add Income Tax on Unit Price
|
4.0 % |
5.50 |
|
|
|
Unit Price |
|
137.62
|
|
|
|
Say |
|
Item: 16B (C04B) 300x100mm wall punch |
|
Basis:1
no. |
L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Ordinary Labour Supply |
1.750 |
nos. |
100.00 |
175.00 |
|
|
Sub-Total(L0) |
175.00
|
175.00
|
M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Cheisel - Hammer |
0.500 |
no |
55.00 |
27.50 |
|
|
Sub-Total(M1) |
27.50
|
27.50
|
|
|
|
Total(1) |
|
202.50 |
|
Add over head on Total(1)
|
2.5 % |
5.06 |
|
|
|
Total(2) |
|
207.56 |
|
Add Profit on Total(2) |
8.0 % |
16.61
|
|
|
|
Total(3) |
|
224.17 |
|
Add VAT on Unit Price |
4.5 % |
11.02 |
Add Income Tax on Unit Price
|
4.0 % |
9.80 |
|
|
|
Unit Price |
|
244.99
|
|
|
|
Say |
|
Item: 16C (C04C) 300x150mm wall punch |
|
Basis:1
no. |
L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Ordinary Labour Supply |
2.000 |
nos. |
100.00 |
200.00 |
|
|
Sub-Total(L0) |
200.00
|
200.00
|
M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Cheisel - Hammer |
0.600 |
no |
55.00 |
33.00 |
|
|
Sub-Total(M1) |
33.00
|
33.00
|
|
|
|
Total(1) |
|
233.00 |
|
Add over head on Total(1)
|
2.5 % |
5.83 |
|
|
|
Total(2) |
|
238.83 |
|
Add Profit on Total(2) |
8.0 % |
19.11
|
|
|
|
Total(3) |
|
257.93 |
|
Add VAT on Unit Price |
4.5 % |
12.69 |
Add Income Tax on Unit Price
|
4.0 % |
11.28 |
|
|
|
Unit Price |
|
281.89
|
|
|
|
Say |
|
Item: 16D (C05) MS Sheet Fitting at MS Door |
|
Basis:1
sft |
S3.Subcontractor-Misc |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
MS Sheet fitting at Louve |
1.000 |
sft |
38.00 |
38.00 |
|
|
Sub-Total(S3) |
38.00
|
409.03
|
|
|
|
Total(1) |
|
409.03 |
|
Add over head on Total(1)
|
2.5 % |
10.23 |
|
|
|
Total(2) |
|
419.26 |
|
Add Profit on Total(2) |
8.0 % |
33.54
|
|
|
|
Total(3) |
|
452.80 |
|
Add VAT on Unit Price |
4.5 % |
22.27 |
Add Income Tax on Unit Price
|
4.0 % |
19.79 |
|
|
|
Unit Price |
|
494.86
|
|
|
|
Say |
|