| Project Lift Core at New Liquid Line-3 |
|
Item: 04 (A08W) RCC work (1:1.5:3) with 3% pudlu |
|
| Basis:100
cft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Sand - Local - Mymensingh |
13.750 |
cft |
13.00 |
178.75 |
|
| Cement |
22.000 |
bag |
343.00 |
7546.00 |
|
| Sand - Sylhet |
27.500 |
cft |
24.00 |
660.00 |
|
| Stone-chips |
82.500 |
cft |
80.00 |
6600.00 |
|
| Pudloo |
33.000 |
kg |
70.00 |
2310.00 |
|
|
Sub-Total(A1) |
17294.75
|
6107.64
|
| 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.) |
| RCC Work |
100.000 |
cft |
6.00 |
600.00 |
|
|
Sub-Total(L1) |
600.00
|
211.89
|
|
|
|
Total(1) |
|
6390.16 |
|
Add over head on Total(1)
|
2.5 % |
159.75 |
|
|
|
Total(2) |
|
6549.91 |
|
Add Profit on Total(2) |
8.0 % |
523.99
|
|
|
|
Total(3) |
|
7073.91 |
|
Add VAT on Unit Price |
4.5 % |
347.90 |
Add Income Tax on Unit Price
|
4.0 % |
309.24 |
|
|
|
Unit Price |
|
7731.05
|
|
|
|
Say |
|
|
Item: 03 (A10A) Re-bar Grade 60 |
|
| Basis:1000
kg. |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| GI Wire |
10.000 |
kg |
90.00 |
900.00 |
|
| Re-bar G60 |
1050.000 |
kg |
40.20 |
42210.00 |
|
|
Sub-Total(A1) |
43110.00
|
211.89
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Re-bar Work |
1000.000 |
kg |
1.65 |
1650.00 |
|
| Local carrying Rod |
0.000 |
kg |
0.25 |
0.00 |
|
|
Sub-Total(L0) |
1650.00
|
211.89
|
|
|
|
Total(1) |
|
423.78 |
|
Add over head on Total(1)
|
2.5 % |
10.59 |
|
|
|
Total(2) |
|
434.37 |
|
Add Profit on Total(2) |
8.0 % |
34.75
|
|
|
|
Total(3) |
|
469.12 |
|
Add VAT on Unit Price |
4.5 % |
23.07 |
Add Income Tax on Unit Price
|
4.0 % |
20.51 |
|
|
|
Unit Price |
|
512.70
|
|
|
|
Say |
|
|
Item: 07 (A11M1) Push Bar |
|
| Basis:1
no. |
| C2.MS/SS Work i/c matr |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Push Bar1 |
1.000 |
no. |
10000.00 |
10000.00 |
|
|
Sub-Total(C2) |
10000.00
|
10000.00
|
|
|
|
Total(1) |
|
10000.00 |
|
Add over head on Total(1)
|
2.5 % |
250.00 |
|
|
|
Total(2) |
|
10250.00 |
|
Add Profit on Total(2) |
8.0 % |
820.00
|
|
|
|
Total(3) |
|
11070.00 |
|
Add VAT on Unit Price |
4.5 % |
544.43 |
Add Income Tax on Unit Price
|
4.0 % |
483.93 |
|
|
|
Unit Price |
|
12098.36
|
|
|
|
Say |
|
|
Item: 06 (A11R) MS Door |
|
| Basis:23
sft |
| C2.MS/SS Work i/c matr |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Hollow Metal Door |
22.600 |
sft |
350.00 |
7910.00 |
|
| Mortise Door Lock |
1.000 |
no. |
380.00 |
380.00 |
|
|
Sub-Total(C2) |
8290.00
|
3948.39
|
|
|
|
Total(1) |
|
3948.39 |
|
Add over head on Total(1)
|
2.5 % |
98.71 |
|
|
|
Total(2) |
|
4047.10 |
|
Add Profit on Total(2) |
8.0 % |
323.77
|
|
|
|
Total(3) |
|
4370.87 |
|
Add VAT on Unit Price |
4.5 % |
214.96 |
Add Income Tax on Unit Price
|
4.0 % |
191.08 |
|
|
|
Unit Price |
|
4776.90
|
|
|
|
Say |
|
|
Item: 05 (C16) M.S I-Beam (203x102) |
|
| Basis:1
no. |
| C1.Steel Structures |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| MS angle |
267.880 |
kg |
38.00 |
10179.44 |
|
| M.S plate |
15.860 |
kg |
45.00 |
713.70 |
|
| 200x100 MS I-beam |
144.690 |
rft |
300.00 |
43407.00 |
|
| 100x50 MS I-beam |
10.330 |
rft |
180.00 |
1859.40 |
|
| 6mm MS plate |
263.620 |
kg |
45.00 |
11862.90 |
|
| Nut-bolt-wasr+galvanized |
24.000 |
no |
70.00 |
1680.00 |
|
|
Sub-Total(C1) |
69702.44
|
69702.44
|
| E1.Equipment-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Local Carrying L.s |
1.000 |
L.s |
1500.00 |
1500.00 |
|
|
Sub-Total(E1) |
1500.00
|
1500.00
|
| L5.Labour-MS Work |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| MS angle fixing for slab |
521.300 |
kg |
10.00 |
5213.00 |
|
| I-Beam Fixing |
147.645 |
rft |
50.00 |
7382.25 |
|
| Welding for Lift |
1.000 |
L.s |
3500.00 |
3500.00 |
|
|
Sub-Total(L5) |
16095.25
|
16095.25
|
|
|
|
Total(1) |
|
87297.69 |
|
Add over head on Total(1)
|
2.5 % |
2182.44 |
|
|
|
Total(2) |
|
89480.13 |
|
Add Profit on Total(2) |
8.0 % |
7158.41
|
|
|
|
Total(3) |
|
96638.54 |
|
Add VAT on Unit Price |
4.5 % |
4752.72 |
Add Income Tax on Unit Price
|
4.0 % |
4224.64 |
|
|
|
Unit Price |
|
105615.89
|
|
|
|
Say |
|
|
Item: 01 (C18A) SS Lift Door Frame (335mm) |
|
| Basis:1
rft |
| C2.MS/SS Work i/c matr |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| 1750x1760x2 SS Lift Dr.Co |
1.000 |
rft |
645.00 |
645.00 |
|
|
Sub-Total(C2) |
645.00
|
16095.25
|
|
|
|
Total(1) |
|
16095.25 |
|
Add over head on Total(1)
|
2.5 % |
402.38 |
|
|
|
Total(2) |
|
16497.63 |
|
Add Profit on Total(2) |
8.0 % |
1319.81
|
|
|
|
Total(3) |
|
17817.44 |
|
Add VAT on Unit Price |
4.5 % |
876.27 |
Add Income Tax on Unit Price
|
4.0 % |
778.90 |
|
|
|
Unit Price |
|
19472.61
|
|
|
|
Say |
|
|
Item: 02 (C18B) SS Plate(110mm) for Lift Door |
|
| Basis:4
rft |
| C2.MS/SS Work i/c matr |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| SS Cover 425x350x2 |
1.000 |
no. |
1410.00 |
1410.00 |
|
|
Sub-Total(C2) |
1410.00
|
16095.25
|
|
|
|
Total(1) |
|
16095.25 |
|
Add over head on Total(1)
|
2.5 % |
402.38 |
|
|
|
Total(2) |
|
16497.63 |
|
Add Profit on Total(2) |
8.0 % |
1319.81
|
|
|
|
Total(3) |
|
17817.44 |
|
Add VAT on Unit Price |
4.5 % |
876.27 |
Add Income Tax on Unit Price
|
4.0 % |
778.90 |
|
|
|
Unit Price |
|
19472.61
|
|
|
|
Say |
|
|
Item: 08 (C18C) SS Stair Nosing (25x40mm) |
|
| Basis:1
rft |
| C2.MS/SS Work i/c matr |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| SS Cover 425x350x2 |
0.138 |
no. |
1410.00 |
194.58 |
|
|
Sub-Total(C2) |
194.58
|
16095.25
|
|
|
|
Total(1) |
|
16095.25 |
|
Add over head on Total(1)
|
2.5 % |
402.38 |
|
|
|
Total(2) |
|
16497.63 |
|
Add Profit on Total(2) |
8.0 % |
1319.81
|
|
|
|
Total(3) |
|
17817.44 |
|
Add VAT on Unit Price |
4.5 % |
876.27 |
Add Income Tax on Unit Price
|
4.0 % |
778.90 |
|
|
|
Unit Price |
|
19472.61
|
|
|
|
Say |
|
|
Item: 09 (C18D) SS Flat Bar 30mm |
|
| Basis:1
rft |
| C2.MS/SS Work i/c matr |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| SS Cover 425x350x2 |
0.064 |
no. |
1410.00 |
90.24 |
|
|
Sub-Total(C2) |
90.24
|
16095.25
|
|
|
|
Total(1) |
|
16095.25 |
|
Add over head on Total(1)
|
2.5 % |
402.38 |
|
|
|
Total(2) |
|
16497.63 |
|
Add Profit on Total(2) |
8.0 % |
1319.81
|
|
|
|
Total(3) |
|
17817.44 |
|
Add VAT on Unit Price |
4.5 % |
876.27 |
Add Income Tax on Unit Price
|
4.0 % |
778.90 |
|
|
|
Unit Price |
|
19472.61
|
|
|
|
Say |
|
|
Item: 10 (C18E) SS Cover 425x350x2mm |
|
| Basis:1
no. |
| C2.MS/SS Work i/c matr |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| SS Cover 425x350x2 |
1.000 |
no. |
1410.00 |
1410.00 |
|
|
Sub-Total(C2) |
1410.00
|
1410.00
|
|
|
|
Total(1) |
|
1410.00 |
|
Add over head on Total(1)
|
2.5 % |
35.25 |
|
|
|
Total(2) |
|
1445.25 |
|
Add Profit on Total(2) |
8.0 % |
115.62
|
|
|
|
Total(3) |
|
1560.87 |
|
Add VAT on Unit Price |
4.5 % |
76.76 |
Add Income Tax on Unit Price
|
4.0 % |
68.23 |
|
|
|
Unit Price |
|
1705.87
|
|
|
|
Say |
|
|
Item: 11 (C18F) SS Angle -75x75x3mm L=1200mm |
|
| Basis:1
no. |
| C2.MS/SS Work i/c matr |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| SS Angle 75x75x3 |
4.134 |
rft |
250.00 |
1033.50 |
|
|
Sub-Total(C2) |
1033.50
|
1033.50
|
|
|
|
Total(1) |
|
1033.50 |
|
Add over head on Total(1)
|
2.5 % |
25.84 |
|
|
|
Total(2) |
|
1059.34 |
|
Add Profit on Total(2) |
8.0 % |
84.75
|
|
|
|
Total(3) |
|
1144.08 |
|
Add VAT on Unit Price |
4.5 % |
56.27 |
Add Income Tax on Unit Price
|
4.0 % |
50.01 |
|
|
|
Unit Price |
|
1250.37
|
|
|
|
Say |
|
|
Item: 12 (C19) MS Bump Rail |
|
| Basis:1
sft |
| C2.MS/SS Work i/c matr |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| MS Bump Rail |
1.000 |
sft |
120.00 |
120.00 |
|
|
Sub-Total(C2) |
120.00
|
1291.68
|
|
|
|
Total(1) |
|
1291.68 |
|
Add over head on Total(1)
|
2.5 % |
32.29 |
|
|
|
Total(2) |
|
1323.97 |
|
Add Profit on Total(2) |
8.0 % |
105.92
|
|
|
|
Total(3) |
|
1429.89 |
|
Add VAT on Unit Price |
4.5 % |
70.32 |
Add Income Tax on Unit Price
|
4.0 % |
62.51 |
|
|
|
Unit Price |
|
1562.72
|
|
|
|
Say |
|
