| Project Temporary Project Office at O/A STrack-2 |
|
Item: 01 (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: 02 (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: 03 (A14C) Plaster 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.) |
| Plaster Board Ceiling |
100.000 |
sft |
125.00 |
12500.00 |
|
|
Sub-Total(S2) |
12500.00
|
1345.50
|
|
|
|
Total(1) |
|
1356.26 |
|
Add over head on Total(1)
|
2.5 % |
33.91 |
|
|
|
Total(2) |
|
1390.17 |
|
Add Profit on Total(2) |
8.0 % |
111.21
|
|
|
|
Total(3) |
|
1501.38 |
|
Add VAT on Unit Price |
4.5 % |
73.84 |
Add Income Tax on Unit Price
|
4.0 % |
65.63 |
|
|
|
Unit Price |
|
1640.86
|
|
|
|
Say |
|
|
Item: 04 (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)
|
2.5 % |
11.57 |
|
|
|
Total(2) |
|
474.42 |
|
Add Profit on Total(2) |
8.0 % |
37.95
|
|
|
|
Total(3) |
|
512.38 |
|
Add VAT on Unit Price |
4.5 % |
25.20 |
Add Income Tax on Unit Price
|
4.0 % |
22.40 |
|
|
|
Unit Price |
|
559.98
|
|
|
|
Say |
|
|
Item: 05A (A11U) Al.PC) Partition Frost Glass-2400 |
|
| Basis:1
sft |
| S2.Alum,SS/MS,FalseCeil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Al.(PC)Partition,FrstGls |
1.000 |
sft |
220.00 |
220.00 |
|
|
Sub-Total(S2) |
220.00
|
2368.08
|
|
|
|
Total(1) |
|
2368.08 |
|
Add over head on Total(1)
|
2.5 % |
59.20 |
|
|
|
Total(2) |
|
2427.28 |
|
Add Profit on Total(2) |
8.0 % |
194.18
|
|
|
|
Total(3) |
|
2621.46 |
|
Add VAT on Unit Price |
4.5 % |
128.92 |
Add Income Tax on Unit Price
|
4.0 % |
114.60 |
|
|
|
Unit Price |
|
2864.99
|
|
|
|
Say |
|
|
Item: 05B (A11W) Al.PC) Partition Frost Glass-2100 |
|
| Basis:1
sft |
| S2.Alum,SS/MS,FalseCeil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Al.(PC)Partition,FrstGls |
1.000 |
sft |
220.00 |
220.00 |
|
|
Sub-Total(S2) |
220.00
|
2368.08
|
|
|
|
Total(1) |
|
2368.08 |
|
Add over head on Total(1)
|
2.5 % |
59.20 |
|
|
|
Total(2) |
|
2427.28 |
|
Add Profit on Total(2) |
8.0 % |
194.18
|
|
|
|
Total(3) |
|
2621.46 |
|
Add VAT on Unit Price |
4.5 % |
128.92 |
Add Income Tax on Unit Price
|
4.0 % |
114.60 |
|
|
|
Unit Price |
|
2864.99
|
|
|
|
Say |
|
|
Item: 05C (A11V) Al.(PC)Partition Clear Glass-2100 |
|
| Basis:1
sft |
| S2.Alum,SS/MS,FalseCeil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Al.(PC)Partition,FrstGls |
1.000 |
sft |
220.00 |
220.00 |
|
|
Sub-Total(S2) |
220.00
|
2368.08
|
|
|
|
Total(1) |
|
2368.08 |
|
Add over head on Total(1)
|
2.5 % |
59.20 |
|
|
|
Total(2) |
|
2427.28 |
|
Add Profit on Total(2) |
8.0 % |
194.18
|
|
|
|
Total(3) |
|
2621.46 |
|
Add VAT on Unit Price |
4.5 % |
128.92 |
Add Income Tax on Unit Price
|
4.0 % |
114.60 |
|
|
|
Unit Price |
|
2864.99
|
|
|
|
Say |
|
|
Item: 06 (A11X) Dry Pannel Wall |
|
| Basis:1
sft |
| S2.Alum,SS/MS,FalseCeil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Gypsum Board |
1.050 |
sft |
25.00 |
26.25 |
|
| Dry Panel Wall(Ex Board) |
1.000 |
sft |
25.00 |
25.00 |
|
|
Sub-Total(S2) |
51.25
|
551.66
|
|
|
|
Total(1) |
|
551.66 |
|
Add over head on Total(1)
|
2.5 % |
13.79 |
|
|
|
Total(2) |
|
565.45 |
|
Add Profit on Total(2) |
8.0 % |
45.24
|
|
|
|
Total(3) |
|
610.68 |
|
Add VAT on Unit Price |
4.5 % |
30.03 |
Add Income Tax on Unit Price
|
4.0 % |
26.70 |
|
|
|
Unit Price |
|
667.41
|
|
|
|
Say |
|
|
Item: 07 (A11A) Alum(PC)-Swing Door Frosted Glass |
|
| Basis:1
sft |
| S2.Alum,SS/MS,FalseCeil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Al.(PC) Swing Door,FrsGls |
1.000 |
sft |
400.00 |
400.00 |
|
|
Sub-Total(S2) |
400.00
|
4305.60
|
|
|
|
Total(1) |
|
4305.60 |
|
Add over head on Total(1)
|
2.5 % |
107.64 |
|
|
|
Total(2) |
|
4413.24 |
|
Add Profit on Total(2) |
8.0 % |
353.06
|
|
|
|
Total(3) |
|
4766.30 |
|
Add VAT on Unit Price |
4.5 % |
234.41 |
Add Income Tax on Unit Price
|
4.0 % |
208.36 |
|
|
|
Unit Price |
|
5209.07
|
|
|
|
Say |
|
|
Item: 08 (A11Y) Toilet cubicle Installation-Labor |
|
| Basis:1
sft |
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Toilet Cubical fitting |
1.000 |
sft |
20.00 |
20.00 |
|
|
Sub-Total(L1) |
20.00
|
215.28
|
|
|
|
Total(1) |
|
215.28 |
|
Add over head on Total(1)
|
2.5 % |
5.38 |
|
|
|
Total(2) |
|
220.66 |
|
Add Profit on Total(2) |
8.0 % |
17.65
|
|
|
|
Total(3) |
|
238.31 |
|
Add VAT on Unit Price |
4.5 % |
11.72 |
Add Income Tax on Unit Price
|
4.0 % |
10.42 |
|
|
|
Unit Price |
|
260.45
|
|
|
|
Say |
|
|
Item: 09 (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: 10 (A13D) Epoxy paint to Ceiling |
|
| Basis:100
sft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| White-Cement |
1.000 |
kg |
16.25 |
16.25 |
|
|
Sub-Total(A1) |
16.25
|
1.75
|
| 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 |
|
| Bakram |
1.000 |
yds |
25.00 |
25.00 |
|
| Aica |
0.500 |
kg |
120.00 |
60.00 |
|
|
Sub-Total(A3) |
1766.50
|
190.15
|
| L6.Labour Paints |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| EpoxyPaint-P.boardCeiling |
100.000 |
sft |
12.00 |
1200.00 |
|
|
Sub-Total(L6) |
1200.00
|
129.17
|
| 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) |
|
331.83 |
|
Add over head on Total(1)
|
2.5 % |
8.30 |
|
|
|
Total(2) |
|
340.12 |
|
Add Profit on Total(2) |
8.0 % |
27.21
|
|
|
|
Total(3) |
|
367.33 |
|
Add VAT on Unit Price |
4.5 % |
18.07 |
Add Income Tax on Unit Price
|
4.0 % |
16.06 |
|
|
|
Unit Price |
|
401.46
|
|
|
|
Say |
|
|
Item: 11 (A03K) Over head tank base |
|
| Basis:1
no. |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Brick |
480.000 |
no. |
3.80 |
1824.00 |
|
| Sand - Local - Mymensingh |
41.250 |
cft |
13.00 |
536.25 |
|
| Cement |
10.000 |
bag |
343.00 |
3430.00 |
|
| Sand - Sylhet |
8.250 |
cft |
24.00 |
198.00 |
|
| Stone-chips |
33.000 |
cft |
80.00 |
2640.00 |
|
| Re-bar G60 |
76.650 |
kg |
40.20 |
3081.33 |
|
|
Sub-Total(A1) |
11709.58
|
11709.58
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| RCC Casting-Superstructur |
25.400 |
sft |
10.00 |
254.00 |
|
| FormWork:24-33ft from PL |
99.370 |
sft |
10.00 |
993.70 |
|
| B/W:15.5-27ft Scaffold Ht |
36.200 |
cft |
12.00 |
434.40 |
|
| OutPlaster 15.5-28ft |
257.000 |
sft |
5.00 |
1285.00 |
|
|
Sub-Total(L0) |
2967.10
|
2967.10
|
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| LC Dismantling |
22.060 |
sft |
25.00 |
551.50 |
|
|
Sub-Total(L1) |
551.50
|
551.50
|
| S1.Sub-contractor-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Weather Coat paint |
257.000 |
sft |
11.00 |
2827.00 |
|
|
Sub-Total(S1) |
2827.00
|
2827.00
|
|
|
|
Total(1) |
|
18055.18 |
|
Add over head on Total(1)
|
2.5 % |
451.38 |
|
|
|
Total(2) |
|
18506.56 |
|
Add Profit on Total(2) |
8.0 % |
1480.52
|
|
|
|
Total(3) |
|
19987.08 |
|
Add VAT on Unit Price |
4.5 % |
982.97 |
Add Income Tax on Unit Price
|
4.0 % |
873.75 |
|
|
|
Unit Price |
|
21843.81
|
|
|
|
Say |
|
|
Item: 12A (A11D) Alum. Door Plastic Board |
|
| Basis:1
sft |
| S2.Alum,SS/MS,FalseCeil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Alum.Door, Plastic Board |
1.000 |
sft |
220.00 |
220.00 |
|
|
Sub-Total(S2) |
220.00
|
2368.08
|
|
|
|
Total(1) |
|
2368.08 |
|
Add over head on Total(1)
|
2.5 % |
59.20 |
|
|
|
Total(2) |
|
2427.28 |
|
Add Profit on Total(2) |
8.0 % |
194.18
|
|
|
|
Total(3) |
|
2621.46 |
|
Add VAT on Unit Price |
4.5 % |
128.92 |
Add Income Tax on Unit Price
|
4.0 % |
114.60 |
|
|
|
Unit Price |
|
2864.99
|
|
|
|
Say |
|
|
Item: 12B (B03) SS Sink-single |
|
| Basis:1
no. |
| B1.Plumbing/Sanitr Pipe |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| SS Sink |
1.000 |
no. |
2000.00 |
2000.00 |
|
| CP Bashin wast |
1.000 |
No |
95.00 |
95.00 |
|
|
Sub-Total(B1) |
2095.00
|
2095.00
|
| L4.Labour-Sanitary |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Sink fitting |
1.000 |
no. |
125.00 |
125.00 |
|
|
Sub-Total(L4) |
125.00
|
125.00
|
|
|
|
Total(1) |
|
2220.00 |
|
Add over head on Total(1)
|
2.5 % |
55.50 |
|
|
|
Total(2) |
|
2275.50 |
|
Add Profit on Total(2) |
8.0 % |
182.04
|
|
|
|
Total(3) |
|
2457.54 |
|
Add VAT on Unit Price |
4.5 % |
120.86 |
Add Income Tax on Unit Price
|
4.0 % |
107.43 |
|
|
|
Unit Price |
|
2685.84
|
|
|
|
Say |
|
|
Item: 12C (A07) Tiles Fitting excluding Tiles |
|
| Basis:100
sft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Sand - Local - Mymensingh |
6.250 |
cft |
13.00 |
81.25 |
|
| Cement |
2.500 |
bag |
343.00 |
857.50 |
|
| White-Cement |
3.500 |
kg |
16.25 |
56.88 |
|
|
Sub-Total(A1) |
995.63
|
107.17
|
| L2.Labour-Tile/Sanitary |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Floor/ Wall Tiles fitting |
100.000 |
sft |
20.00 |
2000.00 |
|
|
Sub-Total(L2) |
2000.00
|
215.28
|
|
|
|
Total(1) |
|
322.45 |
|
Add over head on Total(1)
|
2.5 % |
8.06 |
|
|
|
Total(2) |
|
330.51 |
|
Add Profit on Total(2) |
8.0 % |
26.44
|
|
|
|
Total(3) |
|
356.95 |
|
Add VAT on Unit Price |
4.5 % |
17.55 |
Add Income Tax on Unit Price
|
4.0 % |
15.60 |
|
|
|
Unit Price |
|
390.11
|
|
|
|
Say |
|
|
Item: 12D (A11E) Paintable Sealant |
|
| Basis:1
rft |
| A3.Material-Paint |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Acrylic Sealant |
0.150 |
tube |
180.00 |
27.00 |
|
|
Sub-Total(A3) |
27.00
|
215.28
|
| L6.Labour Paints |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Apllying Sealant |
1.000 |
rft |
2.00 |
2.00 |
|
|
Sub-Total(L6) |
2.00
|
215.28
|
|
|
|
Total(1) |
|
430.56 |
|
Add over head on Total(1)
|
2.5 % |
10.76 |
|
|
|
Total(2) |
|
441.32 |
|
Add Profit on Total(2) |
8.0 % |
35.31
|
|
|
|
Total(3) |
|
476.63 |
|
Add VAT on Unit Price |
4.5 % |
23.44 |
Add Income Tax on Unit Price
|
4.0 % |
20.84 |
|
|
|
Unit Price |
|
520.91
|
|
|
|
Say |
|
|
Item: 12E (A11F) Applying Sealant - Labour Charge |
|
| Basis:1
rft |
| L6.Labour Paints |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Apllying Sealant |
1.000 |
rft |
2.00 |
2.00 |
|
|
Sub-Total(L6) |
2.00
|
215.28
|
|
|
|
Total(1) |
|
215.28 |
|
Add over head on Total(1)
|
2.5 % |
5.38 |
|
|
|
Total(2) |
|
220.66 |
|
Add Profit on Total(2) |
8.0 % |
17.65
|
|
|
|
Total(3) |
|
238.31 |
|
Add VAT on Unit Price |
4.5 % |
11.72 |
Add Income Tax on Unit Price
|
4.0 % |
10.42 |
|
|
|
Unit Price |
|
260.45
|
|
|
|
Say |
|
