| Project 3no.Adl Pile-Solid Track-II Utility Bldg |
|
Item: 01 (A09A1) Dismatle Pipe Rack Base |
|
| Basis:1
no. |
| E1.Equipment-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Mini Dumper |
100.000 |
cft |
2.00 |
200.00 |
|
|
Sub-Total(E1) |
200.00
|
200.00
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Ordinary Labour Supply |
100.000 |
nos. |
100.00 |
10000.00 |
|
|
Sub-Total(L0) |
10000.00
|
10000.00
|
|
|
|
Total(1) |
|
10200.00 |
|
Add over head on Total(1)
|
3.0 % |
306.00 |
|
|
|
Total(2) |
|
10506.00 |
|
Add Profit on Total(2) |
8.0 % |
840.48
|
|
|
|
Total(3) |
|
11346.48 |
|
Add VAT on Unit Price |
4.5 % |
558.02 |
Add Income Tax on Unit Price
|
4.0 % |
496.02 |
|
|
|
Unit Price |
|
12400.52
|
|
|
|
Say |
|
|
Item: 02 (A08M) RCC(1:1.5:3) -500mm Bored Pile |
|
| Basis:100
cft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Cement |
26.400 |
bag |
343.00 |
9055.20 |
|
| Sand - Sylhet |
51.600 |
cft |
24.00 |
1238.40 |
|
| Stone-chips |
103.200 |
cft |
80.00 |
8256.00 |
|
|
Sub-Total(A1) |
18549.60
|
6550.79
|
| E1.Equipment-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Rig,Mixer M/c |
120.000 |
cft |
10.00 |
1200.00 |
|
|
Sub-Total(E1) |
1200.00
|
423.78
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| RCC Casting. |
120.000 |
cft |
8.00 |
960.00 |
|
|
Sub-Total(L0) |
960.00
|
339.02
|
|
|
|
Total(1) |
|
7313.60 |
|
Add over head on Total(1)
|
3.0 % |
219.41 |
|
|
|
Total(2) |
|
7533.00 |
|
Add Profit on Total(2) |
8.0 % |
602.64
|
|
|
|
Total(3) |
|
8135.64 |
|
Add VAT on Unit Price |
4.5 % |
400.11 |
Add Income Tax on Unit Price
|
4.0 % |
355.66 |
|
|
|
Unit Price |
|
8891.41
|
|
|
|
Say |
|
|
Item: 03 (A10D) Re-bar (G60) - Bored Pile |
|
| Basis:1000
kg. |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| GI Wire |
8.000 |
kg |
90.00 |
720.00 |
|
| Re-bar G60 |
1050.000 |
kg |
40.20 |
42210.00 |
|
|
Sub-Total(A1) |
42930.00
|
339.02
|
| E1.Equipment-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Welding M/c |
1000.000 |
kg |
0.50 |
500.00 |
|
|
Sub-Total(E1) |
500.00
|
339.02
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Re-bar Work |
1000.000 |
kg |
1.65 |
1650.00 |
|
|
Sub-Total(L0) |
1650.00
|
339.02
|
| M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Welding Electrode VM 8-no |
3.000 |
pack |
520.00 |
1560.00 |
|
|
Sub-Total(M1) |
1560.00
|
339.02
|
|
|
|
Total(1) |
|
1356.10 |
|
Add over head on Total(1)
|
3.0 % |
40.68 |
|
|
|
Total(2) |
|
1396.78 |
|
Add Profit on Total(2) |
8.0 % |
111.74
|
|
|
|
Total(3) |
|
1508.52 |
|
Add VAT on Unit Price |
4.5 % |
74.19 |
Add Income Tax on Unit Price
|
4.0 % |
65.95 |
|
|
|
Unit Price |
|
1648.66
|
|
|
|
Say |
|
|
Item: 04 (A15A) Insitu Pile Boring -400mm dia |
|
| Basis:1
rft |
| E1.Equipment-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Bored Piling Equipment |
1.000 |
rft |
30.00 |
30.00 |
|
|
Sub-Total(E1) |
30.00
|
339.02
|
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Pile Boring - 500mm dia |
1.000 |
rft |
90.00 |
90.00 |
|
|
Sub-Total(L1) |
90.00
|
339.02
|
| M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Bentonite |
1.000 |
kg |
20.00 |
20.00 |
|
|
Sub-Total(M1) |
20.00
|
339.02
|
|
|
|
Total(1) |
|
1017.07 |
|
Add over head on Total(1)
|
3.0 % |
30.51 |
|
|
|
Total(2) |
|
1047.58 |
|
Add Profit on Total(2) |
8.0 % |
83.81
|
|
|
|
Total(3) |
|
1131.39 |
|
Add VAT on Unit Price |
4.5 % |
55.64 |
Add Income Tax on Unit Price
|
4.0 % |
49.46 |
|
|
|
Unit Price |
|
1236.49
|
|
|
|
Say |
|
