| Project Renovation I-pit-SepticTank-Nitrogen Pln |
|
Item: 01 (A01G) Site cln-Minor E/Cutting |
|
| Basis:1
no. |
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Earth Work in Excavation |
1652.740 |
cft |
1.80 |
2974.93 |
|
| Site cleaning |
3358.360 |
sft |
2.00 |
6716.72 |
|
|
Sub-Total(L1) |
9691.65
|
9691.65
|
|
|
|
Total(1) |
|
9691.65 |
|
Add over head on Total(1)
|
2.5 % |
242.29 |
|
|
|
Total(2) |
|
9933.94 |
|
Add Profit on Total(2) |
8.0 % |
794.72
|
|
|
|
Total(3) |
|
10728.66 |
|
Add VAT on Unit Price |
4.5 % |
527.64 |
Add Income Tax on Unit Price
|
4.0 % |
469.01 |
|
|
|
Unit Price |
|
11725.31
|
|
|
|
Say |
|
|
Item: 02 (A18I) Dismantling CC, BFS, HBB |
|
| Basis:100
sft |
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Ordinary Labour Supply |
1.500 |
nos. |
100.00 |
150.00 |
|
|
Sub-Total(L0) |
150.00
|
16.15
|
|
|
|
Total(1) |
|
16.15 |
|
Add over head on Total(1)
|
2.5 % |
0.40 |
|
|
|
Total(2) |
|
16.55 |
|
Add Profit on Total(2) |
8.0 % |
1.32
|
|
|
|
Total(3) |
|
17.87 |
|
Add VAT on Unit Price |
4.5 % |
0.88 |
Add Income Tax on Unit Price
|
4.0 % |
0.78 |
|
|
|
Unit Price |
|
19.53
|
|
|
|
Say |
|
|
Item: 03 (A18M) Dist. of Ext. brick structure |
|
| Basis:1
no. |
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Ext. Structure remove |
1.000 |
L.s |
1750.00 |
1750.00 |
|
|
Sub-Total(L1) |
1750.00
|
1750.00
|
|
|
|
Total(1) |
|
1750.00 |
|
Add over head on Total(1)
|
2.5 % |
43.75 |
|
|
|
Total(2) |
|
1793.75 |
|
Add Profit on Total(2) |
8.0 % |
143.50
|
|
|
|
Total(3) |
|
1937.25 |
|
Add VAT on Unit Price |
4.5 % |
95.27 |
Add Income Tax on Unit Price
|
4.0 % |
84.69 |
|
|
|
Unit Price |
|
2117.21
|
|
|
|
Say |
|
|
Item: 04 (A02I) Renovation of Imsp.Pits |
|
| Basis:1
no. |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Brick |
424.000 |
no. |
3.80 |
1611.20 |
|
| Sand - Local - Mymensingh |
37.500 |
cft |
13.00 |
487.50 |
|
| Cement |
5.000 |
bag |
343.00 |
1715.00 |
|
| Stone-chips |
7.500 |
cft |
80.00 |
600.00 |
|
| Re-bar - G40 |
12.500 |
kg |
38.50 |
481.25 |
|
|
Sub-Total(A1) |
4894.95
|
4894.95
|
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Earth Work in Excavation |
35.315 |
cft |
1.80 |
63.57 |
|
| Plaster Work |
30.140 |
sft |
3.00 |
90.42 |
|
| NCF |
30.140 |
sft |
1.00 |
30.14 |
|
| RCC Work |
3.540 |
cft |
6.00 |
21.24 |
|
| Form work |
10.764 |
sft |
8.00 |
86.11 |
|
| 250mm Brick work |
24.720 |
cft |
4.00 |
98.88 |
|
|
Sub-Total(L1) |
390.36
|
390.36
|
|
|
|
Total(1) |
|
5285.31 |
|
Add over head on Total(1)
|
2.5 % |
132.13 |
|
|
|
Total(2) |
|
5417.44 |
|
Add Profit on Total(2) |
8.0 % |
433.40
|
|
|
|
Total(3) |
|
5850.84 |
|
Add VAT on Unit Price |
4.5 % |
287.75 |
Add Income Tax on Unit Price
|
4.0 % |
255.77 |
|
|
|
Unit Price |
|
6394.36
|
|
|
|
Say |
|
|
Item: 05 (A02J) Insp. pits with b-wall 250mm |
|
| Basis:1
no. |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Brick |
792.000 |
no. |
3.80 |
3009.60 |
|
| Sand - Local - Mymensingh |
15.000 |
cft |
13.00 |
195.00 |
|
| Polythene |
0.250 |
kg |
77.00 |
19.25 |
|
| Cement |
8.000 |
bag |
343.00 |
2744.00 |
|
| Sand - Sylhet |
22.500 |
cft |
24.00 |
540.00 |
|
| Stone-chips |
15.000 |
cft |
80.00 |
1200.00 |
|
| Re-bar - G40 |
31.000 |
kg |
38.50 |
1193.50 |
|
|
Sub-Total(A1) |
8901.35
|
8901.35
|
| B1.Plumbing/Sanitr Pipe |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| CI Cover -450MM DIA |
1.000 |
no. |
2500.00 |
2500.00 |
|
|
Sub-Total(B1) |
2500.00
|
2500.00
|
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Earth Work in Excavation |
268.390 |
cft |
1.80 |
483.10 |
|
| Filling |
171.760 |
cft |
1.00 |
171.76 |
|
| Brck flat soling |
15.500 |
sft |
0.60 |
9.30 |
|
| Plaster Work |
87.830 |
sft |
3.00 |
263.49 |
|
| Form work |
10.764 |
sft |
8.00 |
86.11 |
|
| 250mm Brick work |
60.030 |
cft |
4.00 |
240.12 |
|
|
Sub-Total(L1) |
1253.88
|
1253.88
|
|
|
|
Total(1) |
|
12655.23 |
|
Add over head on Total(1)
|
2.5 % |
316.38 |
|
|
|
Total(2) |
|
12971.61 |
|
Add Profit on Total(2) |
8.0 % |
1037.73
|
|
|
|
Total(3) |
|
14009.34 |
|
Add VAT on Unit Price |
4.5 % |
688.98 |
Add Income Tax on Unit Price
|
4.0 % |
612.43 |
|
|
|
Unit Price |
|
15310.76
|
|
|
|
Say |
|
|
Item: 06 (A02K) Renovation of Ext.S-tank |
|
| Basis:1
no. |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Brick |
1500.000 |
no. |
3.80 |
5700.00 |
|
| Sand - Local - Mymensingh |
100.000 |
cft |
13.00 |
1300.00 |
|
| Cement |
23.000 |
bag |
343.00 |
7889.00 |
|
| Sand - Sylhet |
17.000 |
cft |
24.00 |
408.00 |
|
| Stone-chips |
52.000 |
cft |
80.00 |
4160.00 |
|
| Re-bar - G40 |
130.000 |
kg |
38.50 |
5005.00 |
|
| Wood - Mango |
3.000 |
cft |
250.00 |
750.00 |
|
|
Sub-Total(A1) |
25212.00
|
25212.00
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Re-bar Work |
130.000 |
kg |
1.65 |
214.50 |
|
|
Sub-Total(L0) |
214.50
|
214.50
|
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Earth Work in Excavation |
247.200 |
cft |
1.80 |
444.96 |
|
| Plaster Work |
333.110 |
sft |
3.00 |
999.33 |
|
| NCF |
333.110 |
sft |
1.00 |
333.11 |
|
| RCC Work |
49.440 |
cft |
6.00 |
296.64 |
|
| Form work |
110.000 |
sft |
8.00 |
880.00 |
|
| 250mm Brick work |
137.720 |
cft |
4.00 |
550.88 |
|
|
Sub-Total(L1) |
3504.92
|
3504.92
|
| M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| CI grating fitting |
3.000 |
no |
300.00 |
900.00 |
|
|
Sub-Total(M1) |
900.00
|
900.00
|
|
|
|
Total(1) |
|
29831.42 |
|
Add over head on Total(1)
|
2.5 % |
745.79 |
|
|
|
Total(2) |
|
30577.21 |
|
Add Profit on Total(2) |
8.0 % |
2446.18
|
|
|
|
Total(3) |
|
33023.38 |
|
Add VAT on Unit Price |
4.5 % |
1624.10 |
Add Income Tax on Unit Price
|
4.0 % |
1443.65 |
|
|
|
Unit Price |
|
36091.13
|
|
|
|
Say |
|
|
Item: 07 (A02L) Raising up to Pump pits |
|
| Basis:1
no. |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Brick |
425.000 |
no. |
3.80 |
1615.00 |
|
| Sand - Local - Mymensingh |
39.500 |
cft |
13.00 |
513.50 |
|
| Cement |
5.500 |
bag |
343.00 |
1886.50 |
|
| Stone-chips |
8.500 |
cft |
80.00 |
680.00 |
|
| Re-bar - G40 |
15.000 |
kg |
38.50 |
577.50 |
|
|
Sub-Total(A1) |
5272.50
|
5272.50
|
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Earth Work in Excavation |
63.570 |
cft |
1.80 |
114.43 |
|
| Plaster Work |
30.140 |
sft |
3.00 |
90.42 |
|
| NCF |
30.140 |
sft |
1.00 |
30.14 |
|
| RCC Work |
3.540 |
cft |
6.00 |
21.24 |
|
| Form work |
10.764 |
sft |
8.00 |
86.11 |
|
| 250mm Brick work |
24.720 |
cft |
4.00 |
98.88 |
|
|
Sub-Total(L1) |
441.22
|
441.22
|
|
|
|
Total(1) |
|
5713.72 |
|
Add over head on Total(1)
|
2.5 % |
142.84 |
|
|
|
Total(2) |
|
5856.56 |
|
Add Profit on Total(2) |
8.0 % |
468.52
|
|
|
|
Total(3) |
|
6325.09 |
|
Add VAT on Unit Price |
4.5 % |
311.07 |
Add Income Tax on Unit Price
|
4.0 % |
276.51 |
|
|
|
Unit Price |
|
6912.66
|
|
|
|
Say |
|
|
Item: 08 (B14) 225mm Re-arrange of R/W line |
|
| Basis:1
rft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Brick |
9.000 |
no. |
3.80 |
34.20 |
|
| Cement |
0.200 |
bag |
343.00 |
68.60 |
|
|
Sub-Total(A1) |
102.80
|
441.22
|
| B1.Plumbing/Sanitr Pipe |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| RCC Pipe 9" dia |
1.000 |
rft |
108.00 |
108.00 |
|
|
Sub-Total(B1) |
108.00
|
441.22
|
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Earth Work in Excavation |
15.890 |
cft |
1.80 |
28.60 |
|
| Filling |
15.890 |
cft |
1.00 |
15.89 |
|
| 225mm dia RCC pipe |
1.000 |
rft |
25.00 |
25.00 |
|
|
Sub-Total(L1) |
69.49
|
441.22
|
|
|
|
Total(1) |
|
1323.65 |
|
Add over head on Total(1)
|
2.5 % |
33.09 |
|
|
|
Total(2) |
|
1356.75 |
|
Add Profit on Total(2) |
8.0 % |
108.54
|
|
|
|
Total(3) |
|
1465.28 |
|
Add VAT on Unit Price |
4.5 % |
72.06 |
Add Income Tax on Unit Price
|
4.0 % |
64.06 |
|
|
|
Unit Price |
|
1601.40
|
|
|
|
Say |
|
|
Item: 09 (A23B) Ext. under ground W/Tank |
|
| Basis:1
no. |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Sand - Local - Mymensingh |
30.000 |
cft |
13.00 |
390.00 |
|
| Cement |
24.000 |
bag |
343.00 |
8232.00 |
|
| Sand - Sylhet |
30.000 |
cft |
24.00 |
720.00 |
|
| Stone-chips |
120.000 |
cft |
80.00 |
9600.00 |
|
| Re-bar - G40 |
424.300 |
kg |
38.50 |
16335.55 |
|
|
Sub-Total(A1) |
35277.55
|
35277.55
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Re-bar Work |
404.000 |
kg |
1.65 |
666.60 |
|
|
Sub-Total(L0) |
666.60
|
666.60
|
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Earth Work in Excavation |
296.646 |
cft |
1.80 |
533.96 |
|
| RCC Work |
120.950 |
cft |
6.00 |
725.70 |
|
| Form work |
460.690 |
sft |
8.00 |
3685.52 |
|
| RCC Dismantling |
90.400 |
sft |
15.00 |
1356.00 |
|
|
Sub-Total(L1) |
6301.18
|
6301.18
|
|
|
|
Total(1) |
|
42245.33 |
|
Add over head on Total(1)
|
2.5 % |
1056.13 |
|
|
|
Total(2) |
|
43301.47 |
|
Add Profit on Total(2) |
8.0 % |
3464.12
|
|
|
|
Total(3) |
|
46765.58 |
|
Add VAT on Unit Price |
4.5 % |
2299.95 |
Add Income Tax on Unit Price
|
4.0 % |
2044.40 |
|
|
|
Unit Price |
|
51109.93
|
|
|
|
Say |
|
|
Item: 10 (A09O) P-Protection with 50 p-cast slab |
|
| Basis:100
sft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Sand - Local - Mymensingh |
2.443 |
cft |
13.00 |
31.76 |
|
| Cement |
3.740 |
bag |
343.00 |
1282.82 |
|
| Sand - Sylhet |
4.886 |
cft |
24.00 |
117.26 |
|
| Stone-chips |
14.620 |
cft |
80.00 |
1169.60 |
|
| Wire Mesh |
105.000 |
sft |
7.00 |
735.00 |
|
|
Sub-Total(A1) |
3336.44
|
359.13
|
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Pre-cast block fitting |
45.860 |
no |
25.00 |
1146.50 |
|
|
Sub-Total(L1) |
1146.50
|
123.41
|
|
|
|
Total(1) |
|
482.54 |
|
Add over head on Total(1)
|
2.5 % |
12.06 |
|
|
|
Total(2) |
|
494.61 |
|
Add Profit on Total(2) |
8.0 % |
39.57
|
|
|
|
Total(3) |
|
534.18 |
|
Add VAT on Unit Price |
4.5 % |
26.27 |
Add Income Tax on Unit Price
|
4.0 % |
23.35 |
|
|
|
Unit Price |
|
583.80
|
|
|
|
Say |
|
|
Item: 11 (A06H) U-ground 125(1:5) b/wall |
|
| 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
|
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Brick Work-125mm |
100.000 |
sft |
3.50 |
350.00 |
|
|
Sub-Total(L1) |
350.00
|
37.67
|
|
|
|
Total(1) |
|
361.97 |
|
Add over head on Total(1)
|
2.5 % |
9.05 |
|
|
|
Total(2) |
|
371.02 |
|
Add Profit on Total(2) |
8.0 % |
29.68
|
|
|
|
Total(3) |
|
400.70 |
|
Add VAT on Unit Price |
4.5 % |
19.71 |
Add Income Tax on Unit Price
|
4.0 % |
17.52 |
|
|
|
Unit Price |
|
437.93
|
|
|
|
Say |
|
|
Item: 12 (A03M) 75mm C.C (1:2:4) at F-base |
|
| 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 |
|
| Polythene |
1.430 |
kg |
77.00 |
110.11 |
|
| Cement |
5.000 |
bag |
343.00 |
1715.00 |
|
| Sand - Sylhet |
7.500 |
cft |
24.00 |
180.00 |
|
| Stone-chips |
22.500 |
cft |
80.00 |
1800.00 |
|
|
Sub-Total(A1) |
3853.86
|
414.83
|
| 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) |
|
433.67 |
|
Add over head on Total(1)
|
2.5 % |
10.84 |
|
|
|
Total(2) |
|
444.51 |
|
Add Profit on Total(2) |
8.0 % |
35.56
|
|
|
|
Total(3) |
|
480.07 |
|
Add VAT on Unit Price |
4.5 % |
23.61 |
Add Income Tax on Unit Price
|
4.0 % |
20.99 |
|
|
|
Unit Price |
|
524.67
|
|
|
|
Say |
|
|
Item: 13 (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: 14A (B01B) uPVC Pipe 100 dia |
|
| Basis:300
rft |
| B1.Plumbing/Sanitr Pipe |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| uPVC Pipe 100mm dia |
315.000 |
rft |
58.00 |
18270.00 |
|
| Solvent cement -500 ml |
8.000 |
pot |
490.00 |
3920.00 |
|
| uPVC Plainn Tee-100mm Dia |
16.000 |
no. |
278.00 |
4448.00 |
|
| uPVC Long Trap - 100mm Di |
6.000 |
no. |
370.00 |
2220.00 |
|
| uPVC Door Bend - 100mm di |
24.000 |
no. |
290.00 |
6960.00 |
|
| uPVC Bend 45D -100mm dia |
6.000 |
no. |
175.00 |
1050.00 |
|
|
Sub-Total(B1) |
36868.00
|
16.15
|
| L4.Labour-Sanitary |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| uPVC Pipe fitting-100 mm |
300.000 |
rft |
15.00 |
4500.00 |
|
|
Sub-Total(L4) |
4500.00
|
16.15
|
|
|
|
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 |
|
