| Project Q.A. Office Upgrade Work |
|
Item: 01 (A06F) 125 B/Wall (1:4) |
|
| 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 |
3.000 |
bag |
343.00 |
1029.00 |
|
|
Sub-Total(A1) |
3150.00
|
339.07
|
| 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 |
0.000 |
set |
100.00 |
0.00 |
|
|
Sub-Total(M1) |
0.00
|
0.00
|
|
|
|
Total(1) |
|
403.65 |
|
Add over head on Total(1)
|
3.0 % |
12.11 |
|
|
|
Total(2) |
|
415.76 |
|
Add Profit on Total(2) |
8.0 % |
33.26
|
|
|
|
Total(3) |
|
449.02 |
|
Add VAT on Unit Price |
4.5 % |
21.16 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
470.18
|
|
|
|
Say |
|
|
Item: 02 (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: 03 (A08Y) Beam, Lintel (1:1.5:3) |
|
| Basis:100
cft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Cement |
22.000 |
bag |
343.00 |
7546.00 |
|
| Sand - Sylhet |
46.000 |
cft |
24.00 |
1104.00 |
|
| Stone-chips |
91.000 |
cft |
80.00 |
7280.00 |
|
|
Sub-Total(A1) |
15930.00
|
5625.68
|
| 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.) |
| Ordinary Labour Supply |
1.000 |
nos. |
100.00 |
100.00 |
|
| RCC Casting-Superstructur |
100.000 |
sft |
10.00 |
1000.00 |
|
| FormWork:24-33ft from PL |
357.000 |
sft |
10.00 |
3570.00 |
|
|
Sub-Total(L0) |
4670.00
|
1649.21
|
| M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Steel Forms |
357.000 |
sft |
5.00 |
1785.00 |
|
| Steel pipe with B-plate |
15.000 |
no |
11.00 |
165.00 |
|
| Wood shutter-3time |
2.000 |
cft |
350.00 |
700.00 |
|
| Steel beam,S-structure |
8.000 |
no |
40.00 |
320.00 |
|
|
Sub-Total(M1) |
2970.00
|
1048.86
|
|
|
|
Total(1) |
|
8465.01 |
|
Add over head on Total(1)
|
3.0 % |
253.95 |
|
|
|
Total(2) |
|
8718.96 |
|
Add Profit on Total(2) |
8.0 % |
697.52
|
|
|
|
Total(3) |
|
9416.47 |
|
Add VAT on Unit Price |
4.5 % |
443.71 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
9860.18
|
|
|
|
Say |
|
|
Item: 04 (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)
|
3.0 % |
8.98 |
|
|
|
Total(2) |
|
308.38 |
|
Add Profit on Total(2) |
8.0 % |
24.67
|
|
|
|
Total(3) |
|
333.05 |
|
Add VAT on Unit Price |
4.5 % |
15.69 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
348.75
|
|
|
|
Say |
|
|
Item: 05 (A14A) Laminated Gypsum Board Ceiling |
|
| Basis:100
sft |
| 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
|
| S2.Alum,SS/MS,FalseCeil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Lamint GypsumBoardCeiling |
100.000 |
sft |
42.00 |
4200.00 |
|
|
Sub-Total(S2) |
4200.00
|
452.09
|
|
|
|
Total(1) |
|
462.85 |
|
Add over head on Total(1)
|
3.0 % |
13.89 |
|
|
|
Total(2) |
|
476.74 |
|
Add Profit on Total(2) |
8.0 % |
38.14
|
|
|
|
Total(3) |
|
514.88 |
|
Add VAT on Unit Price |
4.5 % |
24.26 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
539.14
|
|
|
|
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)
|
3.0 % |
151.77 |
|
|
|
Total(2) |
|
5210.85 |
|
Add Profit on Total(2) |
8.0 % |
416.87
|
|
|
|
Total(3) |
|
5627.72 |
|
Add VAT on Unit Price |
4.5 % |
265.18 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
5892.90
|
|
|
|
Say |
|
|
Item: 07A (A09D2) Plywood partition remove |
|
| 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: 07B (A11B1) Alum Slising Window(Ex.glass) |
|
| Basis:1
sft |
| S2.Alum,SS/MS,FalseCeil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Al.Sliding Window-ExGlass |
1.000 |
sft |
135.00 |
135.00 |
|
|
Sub-Total(S2) |
135.00
|
1453.14
|
|
|
|
Total(1) |
|
1453.14 |
|
Add over head on Total(1)
|
3.0 % |
43.59 |
|
|
|
Total(2) |
|
1496.73 |
|
Add Profit on Total(2) |
8.0 % |
119.74
|
|
|
|
Total(3) |
|
1616.47 |
|
Add VAT on Unit Price |
4.5 % |
76.17 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
1692.64
|
|
|
|
Say |
|
|
Item: 07C (G03D1) RCC Beam punch-100mm 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 |
|
| Head Mason Supply |
2.000 |
nos. |
200.00 |
400.00 |
|
|
Sub-Total(L0) |
500.00
|
500.00
|
| M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Cheisel - Hammer |
2.000 |
no |
55.00 |
110.00 |
|
|
Sub-Total(M1) |
110.00
|
110.00
|
|
|
|
Total(1) |
|
610.00 |
|
Add over head on Total(1)
|
3.0 % |
18.30 |
|
|
|
Total(2) |
|
628.30 |
|
Add Profit on Total(2) |
8.0 % |
50.26
|
|
|
|
Total(3) |
|
678.56 |
|
Add VAT on Unit Price |
4.5 % |
31.97 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
710.54
|
|
|
|
Say |
|
|
Item: 07D (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)
|
3.0 % |
4.95 |
|
|
|
Total(2) |
|
169.95 |
|
Add Profit on Total(2) |
8.0 % |
13.60
|
|
|
|
Total(3) |
|
183.55 |
|
Add VAT on Unit Price |
4.5 % |
8.65 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
192.19
|
|
|
|
Say |
|
|
Item: 07E (A11K1) Reflected Glass with frosted |
|
| Basis:1
sft |
| S2.Alum,SS/MS,FalseCeil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Reflected Glass with fros |
1.000 |
sft |
160.00 |
160.00 |
|
|
Sub-Total(S2) |
160.00
|
1722.24
|
|
|
|
Total(1) |
|
1722.24 |
|
Add over head on Total(1)
|
3.0 % |
51.67 |
|
|
|
Total(2) |
|
1773.91 |
|
Add Profit on Total(2) |
8.0 % |
141.91
|
|
|
|
Total(3) |
|
1915.82 |
|
Add VAT on Unit Price |
4.5 % |
90.27 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
2006.09
|
|
|
|
Say |
|
