| Project BEL Store At Technology Park |
|
Item: 01 (A01) Earth work in Excavation |
|
| Basis:1000
cft |
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Earth Work in Excavation |
1000.000 |
cft |
1.80 |
1800.00 |
|
|
Sub-Total(L1) |
1800.00
|
63.57
|
|
|
|
Total(1) |
|
63.57 |
|
Add over head on Total(1)
|
0.0 % |
0.00 |
|
|
|
Total(2) |
|
63.57 |
|
Add Profit on Total(2) |
0.0 % |
0.00
|
|
|
|
Total(3) |
|
63.57 |
|
Add VAT on Unit Price |
4.5 % |
3.13 |
Add Income Tax on Unit Price
|
4.0 % |
2.78 |
|
|
|
Unit Price |
|
69.47
|
|
|
|
Say |
|
|
Item: 02 (A05D) Back filling-(Excluding Sand Supp |
|
| Basis:100
cft |
| E1.Equipment-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Mini Roller Compaction |
25.000 |
cft |
1.00 |
25.00 |
|
| Mini Dumper-Sand carrying |
50.000 |
cft |
1.00 |
50.00 |
|
|
Sub-Total(E1) |
75.00
|
26.49
|
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Filling |
100.000 |
cft |
1.00 |
100.00 |
|
|
Sub-Total(L1) |
100.00
|
35.32
|
|
|
|
Total(1) |
|
61.80 |
|
Add over head on Total(1)
|
0.0 % |
0.00 |
|
|
|
Total(2) |
|
61.80 |
|
Add Profit on Total(2) |
0.0 % |
0.00
|
|
|
|
Total(3) |
|
61.80 |
|
Add VAT on Unit Price |
4.5 % |
3.04 |
Add Income Tax on Unit Price
|
4.0 % |
2.70 |
|
|
|
Unit Price |
|
67.54
|
|
|
|
Say |
|
|
Item: 03 (A02B) Brick Flat Soling |
|
| Basis:100
sft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Filling Sand |
5.000 |
cft |
8.50 |
42.50 |
|
| Brick |
300.000 |
no. |
3.80 |
1140.00 |
|
|
Sub-Total(A1) |
1182.50
|
127.28
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Ordinary Labour Supply |
0.100 |
nos. |
100.00 |
10.00 |
|
| Head Mason Supply |
0.250 |
nos. |
200.00 |
50.00 |
|
|
Sub-Total(L0) |
60.00
|
6.46
|
|
|
|
Total(1) |
|
133.74 |
|
Add over head on Total(1)
|
0.0 % |
0.00 |
|
|
|
Total(2) |
|
133.74 |
|
Add Profit on Total(2) |
0.0 % |
0.00
|
|
|
|
Total(3) |
|
133.74 |
|
Add VAT on Unit Price |
4.5 % |
6.58 |
Add Income Tax on Unit Price
|
4.0 % |
5.85 |
|
|
|
Unit Price |
|
146.17
|
|
|
|
Say |
|
|
Item: 04 (A02F) Single layer polythene |
|
| Basis:100
sft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Polythene |
1.500 |
kg |
77.00 |
115.50 |
|
|
Sub-Total(A1) |
115.50
|
12.43
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Ordinary Labour Supply |
0.020 |
nos. |
100.00 |
2.00 |
|
|
Sub-Total(L0) |
2.00
|
0.22
|
|
|
|
Total(1) |
|
12.65 |
|
Add over head on Total(1)
|
0.0 % |
0.00 |
|
|
|
Total(2) |
|
12.65 |
|
Add Profit on Total(2) |
0.0 % |
0.00
|
|
|
|
Total(3) |
|
12.65 |
|
Add VAT on Unit Price |
4.5 % |
0.62 |
Add Income Tax on Unit Price
|
4.0 % |
0.55 |
|
|
|
Unit Price |
|
13.82
|
|
|
|
Say |
|
|
Item: 05 (A03E) 75 mm thick CC with NCF |
|
| Basis:100
sft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Sand - Local - Mymensingh |
3.750 |
cft |
13.00 |
48.75 |
|
| Cement |
5.000 |
bag |
343.00 |
1715.00 |
|
| Sand - Sylhet |
7.500 |
cft |
24.00 |
180.00 |
|
| Brick-chips |
22.500 |
cft |
40.00 |
900.00 |
|
|
Sub-Total(A1) |
2843.75
|
306.10
|
| E1.Equipment-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Mixer m/c and vibrator |
25.000 |
cft |
2.00 |
50.00 |
|
|
Sub-Total(E1) |
50.00
|
5.38
|
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| CC Work |
25.000 |
cft |
5.00 |
125.00 |
|
|
Sub-Total(L1) |
125.00
|
13.46
|
|
|
|
Total(1) |
|
324.94 |
|
Add over head on Total(1)
|
0.0 % |
0.00 |
|
|
|
Total(2) |
|
324.94 |
|
Add Profit on Total(2) |
0.0 % |
0.00
|
|
|
|
Total(3) |
|
324.94 |
|
Add VAT on Unit Price |
4.5 % |
15.98 |
Add Income Tax on Unit Price
|
4.0 % |
14.20 |
|
|
|
Unit Price |
|
355.12
|
|
|
|
Say |
|
|
Item: 06 (A06B) Brick Work 250mm in Foundation |
|
| 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 |
5.000 |
bag |
343.00 |
1715.00 |
|
|
Sub-Total(A1) |
6795.00
|
2399.65
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| 250mm Brickwork upto 7 ft |
100.000 |
cft |
4.25 |
425.00 |
|
|
Sub-Total(L0) |
425.00
|
150.09
|
|
|
|
Total(1) |
|
2549.74 |
|
Add over head on Total(1)
|
0.0 % |
0.00 |
|
|
|
Total(2) |
|
2549.74 |
|
Add Profit on Total(2) |
0.0 % |
0.00
|
|
|
|
Total(3) |
|
2549.74 |
|
Add VAT on Unit Price |
4.5 % |
125.40 |
Add Income Tax on Unit Price
|
4.0 % |
111.46 |
|
|
|
Unit Price |
|
2786.60
|
|
|
|
Say |
|
|
Item: 07 (A03G) 50mm DPC (1:1.5:3) |
|
| 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 |
4.000 |
bag |
343.00 |
1372.00 |
|
| Stone-chips |
15.000 |
cft |
80.00 |
1200.00 |
|
| Plastocrete super-Sika |
1.000 |
kg |
155.00 |
155.00 |
|
|
Sub-Total(A1) |
2824.50
|
304.03
|
| E1.Equipment-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Mixer m/c and vibrator |
16.700 |
cft |
2.00 |
33.40 |
|
|
Sub-Total(E1) |
33.40
|
3.60
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| D.P.C. |
100.000 |
sft |
3.00 |
300.00 |
|
|
Sub-Total(L0) |
300.00
|
32.29
|
| M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Wood shutter-3time |
1.110 |
cft |
350.00 |
388.50 |
|
|
Sub-Total(M1) |
388.50
|
41.82
|
|
|
|
Total(1) |
|
381.73 |
|
Add over head on Total(1)
|
0.0 % |
0.00 |
|
|
|
Total(2) |
|
381.73 |
|
Add Profit on Total(2) |
0.0 % |
0.00
|
|
|
|
Total(3) |
|
381.73 |
|
Add VAT on Unit Price |
4.5 % |
18.77 |
Add Income Tax on Unit Price
|
4.0 % |
16.69 |
|
|
|
Unit Price |
|
417.20
|
|
|
|
Say |
|
|
Item: 08 (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)
|
0.0 % |
0.00 |
|
|
|
Total(2) |
|
399.65 |
|
Add Profit on Total(2) |
0.0 % |
0.00
|
|
|
|
Total(3) |
|
399.65 |
|
Add VAT on Unit Price |
4.5 % |
19.65 |
Add Income Tax on Unit Price
|
4.0 % |
17.47 |
|
|
|
Unit Price |
|
436.77
|
|
|
|
Say |
|
|
Item: 09 (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)
|
0.0 % |
0.00 |
|
|
|
Total(2) |
|
10912.60 |
|
Add Profit on Total(2) |
0.0 % |
0.00
|
|
|
|
Total(3) |
|
10912.60 |
|
Add VAT on Unit Price |
4.5 % |
536.69 |
Add Income Tax on Unit Price
|
4.0 % |
477.05 |
|
|
|
Unit Price |
|
11926.34
|
|
|
|
Say |
|
|
Item: 10 (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)
|
0.0 % |
0.00 |
|
|
|
Total(2) |
|
273.14 |
|
Add Profit on Total(2) |
0.0 % |
0.00
|
|
|
|
Total(3) |
|
273.14 |
|
Add VAT on Unit Price |
4.5 % |
13.43 |
Add Income Tax on Unit Price
|
4.0 % |
11.94 |
|
|
|
Unit Price |
|
298.51
|
|
|
|
Say |
|
|
Item: 11 (C01) MS Angle Purlin |
|
| 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
|
29.60
|
| L5.Labour-MS Work |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Making Purlin,rafter, box |
1000.000 |
kg |
6.50 |
6500.00 |
|
|
Sub-Total(L5) |
6500.00
|
29.60
|
| M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Welding Electrode VM 8-no |
2.000 |
pack |
520.00 |
1040.00 |
|
|
Sub-Total(M1) |
1040.00
|
29.60
|
|
|
|
Total(1) |
|
88.80 |
|
Add over head on Total(1)
|
0.0 % |
0.00 |
|
|
|
Total(2) |
|
88.80 |
|
Add Profit on Total(2) |
0.0 % |
0.00
|
|
|
|
Total(3) |
|
88.80 |
|
Add VAT on Unit Price |
4.5 % |
4.37 |
Add Income Tax on Unit Price
|
4.0 % |
3.88 |
|
|
|
Unit Price |
|
97.05
|
|
|
|
Say |
|
|
Item: 12 (C02) MS Door - Old |
|
| Basis:18
sft |
| C2.MS/SS Work i/c matr |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| MS Door - Old |
17.500 |
sft |
80.00 |
1400.00 |
|
|
Sub-Total(C2) |
1400.00
|
861.12
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Ordinary Labour Supply |
0.500 |
nos. |
100.00 |
50.00 |
|
| Head Mason Supply |
0.500 |
nos. |
200.00 |
100.00 |
|
|
Sub-Total(L0) |
150.00
|
92.26
|
| S1.Sub-contractor-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Painting to MS surface |
35.000 |
sft |
5.00 |
175.00 |
|
|
Sub-Total(S1) |
175.00
|
107.64
|
|
|
|
Total(1) |
|
1061.02 |
|
Add over head on Total(1)
|
0.0 % |
0.00 |
|
|
|
Total(2) |
|
1061.02 |
|
Add Profit on Total(2) |
0.0 % |
0.00
|
|
|
|
Total(3) |
|
1061.02 |
|
Add VAT on Unit Price |
4.5 % |
52.18 |
Add Income Tax on Unit Price
|
4.0 % |
46.38 |
|
|
|
Unit Price |
|
1159.59
|
|
|
|
Say |
|
|
Item: 13 (C03) MS Window - Old |
|
| Basis:12
sft |
| C2.MS/SS Work i/c matr |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| MS Window - Old |
12.000 |
sft |
70.00 |
840.00 |
|
|
Sub-Total(C2) |
840.00
|
753.48
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Ordinary Labour Supply |
0.500 |
nos. |
100.00 |
50.00 |
|
| Head Mason Supply |
0.500 |
nos. |
200.00 |
100.00 |
|
|
Sub-Total(L0) |
150.00
|
134.55
|
| S1.Sub-contractor-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Painting to MS surface |
24.000 |
sft |
5.00 |
120.00 |
|
|
Sub-Total(S1) |
120.00
|
107.64
|
|
|
|
Total(1) |
|
995.67 |
|
Add over head on Total(1)
|
0.0 % |
0.00 |
|
|
|
Total(2) |
|
995.67 |
|
Add Profit on Total(2) |
0.0 % |
0.00
|
|
|
|
Total(3) |
|
995.67 |
|
Add VAT on Unit Price |
4.5 % |
48.97 |
Add Income Tax on Unit Price
|
4.0 % |
43.53 |
|
|
|
Unit Price |
|
1088.16
|
|
|
|
Say |
|
