| Project Refurbishment of Solid Project Office |
|
Item: 01 (A09J) Dist. of CI roof shting i/c frame |
|
| Basis:1
sft |
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Distle. CI sheet roofing. |
1.000 |
sft |
11.50 |
11.50 |
|
|
Sub-Total(L1) |
11.50
|
123.79
|
|
|
|
Total(1) |
|
123.79 |
|
Add over head on Total(1)
|
2.5 % |
3.09 |
|
|
|
Total(2) |
|
126.88 |
|
Add Profit on Total(2) |
8.0 % |
10.15
|
|
|
|
Total(3) |
|
137.03 |
|
Add VAT on Unit Price |
4.5 % |
6.74 |
Add Income Tax on Unit Price
|
4.0 % |
5.99 |
|
|
|
Unit Price |
|
149.76
|
|
|
|
Say |
|
|
Item: 02 (A09K) Dist. of T-ceiling/refitting |
|
| Basis:1
sft |
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| T-Ceiling remove/Refittin |
1.000 |
sft |
11.50 |
11.50 |
|
|
Sub-Total(L1) |
11.50
|
123.79
|
|
|
|
Total(1) |
|
123.79 |
|
Add over head on Total(1)
|
2.5 % |
3.09 |
|
|
|
Total(2) |
|
126.88 |
|
Add Profit on Total(2) |
8.0 % |
10.15
|
|
|
|
Total(3) |
|
137.03 |
|
Add VAT on Unit Price |
4.5 % |
6.74 |
Add Income Tax on Unit Price
|
4.0 % |
5.99 |
|
|
|
Unit Price |
|
149.76
|
|
|
|
Say |
|
|
Item: 03 (A18) Dismantling of 250 Br-wall |
|
| Basis:1
cft |
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Dismantle B/W 250mm thk |
1.000 |
cft |
5.00 |
5.00 |
|
| Rubbish cleaning |
1.000 |
cft |
5.00 |
5.00 |
|
|
Sub-Total(L1) |
10.00
|
353.15
|
|
|
|
Total(1) |
|
353.15 |
|
Add over head on Total(1)
|
2.5 % |
8.83 |
|
|
|
Total(2) |
|
361.98 |
|
Add Profit on Total(2) |
8.0 % |
28.96
|
|
|
|
Total(3) |
|
390.94 |
|
Add VAT on Unit Price |
4.5 % |
19.23 |
Add Income Tax on Unit Price
|
4.0 % |
17.09 |
|
|
|
Unit Price |
|
427.25
|
|
|
|
Say |
|
|
Item: 04 (A06C) 250mm thick B-wall (1:5) - Supers |
|
| Basis:100
cft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Brick |
1200.000 |
no. |
3.80 |
4560.00 |
|
| Sand - Local - Mymensingh |
40.000 |
cft |
13.00 |
520.00 |
|
| Cement |
6.000 |
bag |
343.00 |
2058.00 |
|
|
Sub-Total(A1) |
7138.00
|
2520.78
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| B/w:15.5-27ft Scffld(Part |
100.000 |
cft |
6.00 |
600.00 |
|
|
Sub-Total(L0) |
600.00
|
211.89
|
| 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
|
35.32
|
|
|
|
Total(1) |
|
2767.99 |
|
Add over head on Total(1)
|
2.5 % |
69.20 |
|
|
|
Total(2) |
|
2837.19 |
|
Add Profit on Total(2) |
8.0 % |
226.98
|
|
|
|
Total(3) |
|
3064.16 |
|
Add VAT on Unit Price |
4.5 % |
150.70 |
Add Income Tax on Unit Price
|
4.0 % |
133.95 |
|
|
|
Unit Price |
|
3348.81
|
|
|
|
Say |
|
|
Item: 05 (A12A) Plaster(1:5) 20mm thick |
|
| Basis:100
sft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Sand - Local - Mymensingh |
8.250 |
cft |
13.00 |
107.25 |
|
| Cement |
1.100 |
bag |
343.00 |
377.30 |
|
|
Sub-Total(A1) |
484.55
|
52.16
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| OutPlaster 30.5ft |
100.000 |
sft |
4.50 |
450.00 |
|
|
Sub-Total(L0) |
450.00
|
48.44
|
| M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Steel Scaffolding |
1.500 |
set |
100.00 |
150.00 |
|
|
Sub-Total(M1) |
150.00
|
16.15
|
|
|
|
Total(1) |
|
116.74 |
|
Add over head on Total(1)
|
2.5 % |
2.92 |
|
|
|
Total(2) |
|
119.66 |
|
Add Profit on Total(2) |
8.0 % |
9.57
|
|
|
|
Total(3) |
|
129.23 |
|
Add VAT on Unit Price |
4.5 % |
6.36 |
Add Income Tax on Unit Price
|
4.0 % |
5.65 |
|
|
|
Unit Price |
|
141.24
|
|
|
|
Say |
|
|
Item: 06 (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 (C08) MS angle-Local |
|
| Basis:1000
kg. |
| C1.Steel Structures |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| MS angle |
1050.000 |
kg |
38.00 |
39900.00 |
|
|
Sub-Total(C1) |
39900.00
|
10.76
|
| L5.Labour-MS Work |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Truss making |
1000.000 |
kg |
8.00 |
8000.00 |
|
|
Sub-Total(L5) |
8000.00
|
10.76
|
| L6.Labour Paints |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| MS angle paint |
1000.000 |
kg. |
2.00 |
2000.00 |
|
|
Sub-Total(L6) |
2000.00
|
10.76
|
|
|
|
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: 08 (C14) CI sheet roofing (excl.angle) |
|
| Basis:100
sft |
| C1.Steel Structures |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| J-Hook |
65.000 |
no |
2.50 |
162.50 |
|
| CI Sheet 0.45mm |
0.700 |
Bun |
3000.00 |
2100.00 |
|
|
Sub-Total(C1) |
2262.50
|
243.54
|
| S2.Alum,SS/MS,FalseCeil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| CI Sheet roofing |
100.000 |
sft |
2.75 |
275.00 |
|
|
Sub-Total(S2) |
275.00
|
29.60
|
|
|
|
Total(1) |
|
273.14 |
|
Add over head on Total(1)
|
2.5 % |
6.83 |
|
|
|
Total(2) |
|
279.96 |
|
Add Profit on Total(2) |
8.0 % |
22.40
|
|
|
|
Total(3) |
|
302.36 |
|
Add VAT on Unit Price |
4.5 % |
14.87 |
Add Income Tax on Unit Price
|
4.0 % |
13.22 |
|
|
|
Unit Price |
|
330.45
|
|
|
|
Say |
|
|
Item: 09A (A14D) T-Ceiling excluding Board |
|
| Basis:1
sft |
| S2.Alum,SS/MS,FalseCeil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| False Ceiling exclud Boar |
1.000 |
sft |
25.00 |
25.00 |
|
|
Sub-Total(S2) |
25.00
|
269.10
|
|
|
|
Total(1) |
|
269.10 |
|
Add over head on Total(1)
|
2.5 % |
6.73 |
|
|
|
Total(2) |
|
275.83 |
|
Add Profit on Total(2) |
8.0 % |
22.07
|
|
|
|
Total(3) |
|
297.89 |
|
Add VAT on Unit Price |
4.5 % |
14.65 |
Add Income Tax on Unit Price
|
4.0 % |
13.02 |
|
|
|
Unit Price |
|
325.57
|
|
|
|
Say |
|
|
Item: 09B (A03F) (1.3.6) Mass Concrete |
|
| Basis:100
cft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Cement |
12.000 |
bag |
343.00 |
4116.00 |
|
| Sand - Sylhet |
45.000 |
cft |
24.00 |
1080.00 |
|
| Stone-chips |
90.000 |
cft |
80.00 |
7200.00 |
|
|
Sub-Total(A1) |
12396.00
|
4377.65
|
| E1.Equipment-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Mixer m/c and vibrator |
100.000 |
cft |
2.00 |
200.00 |
|
|
Sub-Total(E1) |
200.00
|
70.63
|
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| CC Work |
100.000 |
cft |
5.00 |
500.00 |
|
|
Sub-Total(L1) |
500.00
|
176.58
|
|
|
|
Total(1) |
|
4624.85 |
|
Add over head on Total(1)
|
2.5 % |
115.62 |
|
|
|
Total(2) |
|
4740.47 |
|
Add Profit on Total(2) |
8.0 % |
379.24
|
|
|
|
Total(3) |
|
5119.71 |
|
Add VAT on Unit Price |
4.5 % |
251.79 |
Add Income Tax on Unit Price
|
4.0 % |
223.81 |
|
|
|
Unit Price |
|
5595.31
|
|
|
|
Say |
|
|
Item: 09C (B01B1) uPVC Pipe pipe fitting -100mm |
|
| Basis:1
rft |
| 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
|
176.58
|
|
|
|
Total(1) |
|
176.58 |
|
Add over head on Total(1)
|
2.5 % |
4.41 |
|
|
|
Total(2) |
|
180.99 |
|
Add Profit on Total(2) |
8.0 % |
14.48
|
|
|
|
Total(3) |
|
195.47 |
|
Add VAT on Unit Price |
4.5 % |
9.61 |
Add Income Tax on Unit Price
|
4.0 % |
8.55 |
|
|
|
Unit Price |
|
213.63
|
|
|
|
Say |
|
|
Item: 09D (A13E1) Plastic paint to existing wall |
|
| Basis:100
sft |
| A3.Material-Paint |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Plastic Emulsion |
0.655 |
Ltr |
170.00 |
111.35 |
|
| Enamel paint |
0.300 |
Ltr |
170.00 |
51.00 |
|
| Snowcel |
1.000 |
kg |
7.60 |
7.60 |
|
| Thinner-T6/T7 |
0.400 |
Ltr |
46.00 |
18.40 |
|
| Water Paper |
0.200 |
nos |
40.00 |
8.00 |
|
|
Sub-Total(A3) |
196.35
|
21.14
|
| L6.Labour Paints |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Plastic Paint (1-coat) |
100.000 |
sft |
1.25 |
125.00 |
|
|
Sub-Total(L6) |
125.00
|
13.46
|
|
|
|
Total(1) |
|
34.59 |
|
Add over head on Total(1)
|
2.5 % |
0.86 |
|
|
|
Total(2) |
|
35.45 |
|
Add Profit on Total(2) |
8.0 % |
2.84
|
|
|
|
Total(3) |
|
38.29 |
|
Add VAT on Unit Price |
4.5 % |
1.88 |
Add Income Tax on Unit Price
|
4.0 % |
1.67 |
|
|
|
Unit Price |
|
41.85
|
|
|
|
Say |
|
