CCC

Return Main Menu

Item	Quantity	Unit	Rate(Tk.)	Cost(Tk.)	Rate(Tk.)
Project Pile and GB for boundary wall at Te-Park
Item: 01 (A01B) Earth cutting
Basis:1 no.
L0.Labour - Civil
E/Cutting	3000.000	cft	2.00	6000.00
	Sub-Total(L0)			6000.00	6000.00
M1.Misc.-Civil
Item	Quantity	Unit	Rate(Tk.)	Cost(Tk.)	Rate(Tk.)
Shoring for Excavation	4000.000	sft	2.15	8600.00
	Sub-Total(M1)			8600.00	8600.00
			Total(1)		14600.00
	Add over head on Total(1)			3.0 %	438.00
			Total(2)		15038.00
	Add Profit on Total(2)			8.0 %	1203.04
			Total(3)		16241.04
	Add VAT on Unit Price			4.5 %	765.28
Add Income Tax on Unit Price				0.0 %	0.00
			Unit Price		17006.32
			Say	17006	per L.S
Item: 03 (A05) Sand Filling
Basis:100 cft
A1.Materials-Civil
Item	Quantity	Unit	Rate(Tk.)	Cost(Tk.)	Rate(Tk.)
Filling Sand	130.000	cft	8.50	1105.00
	Sub-Total(A1)			1105.00	390.23
E1.Equipment-Civil
Item	Quantity	Unit	Rate(Tk.)	Cost(Tk.)	Rate(Tk.)
Mini Roller Compaction	100.000	cft	1.00	100.00
Mini Dumper	130.000	cft	2.00	260.00
Payloader	0.000	day	8000.00	0.00
Dump Truck	0.000	day	8300.00	0.00
	Sub-Total(E1)			360.00	127.13
L0.Labour - Civil
Item	Quantity	Unit	Rate(Tk.)	Cost(Tk.)	Rate(Tk.)
Ordinary Labour Supply	0.800	nos.	100.00	80.00
	Sub-Total(L0)			80.00	28.25
			Total(1)		545.62
	Add over head on Total(1)			3.0 %	16.37
			Total(2)		561.99
	Add Profit on Total(2)			8.0 %	44.96
			Total(3)		606.94
	Add VAT on Unit Price			4.5 %	28.60
Add Income Tax on Unit Price				0.0 %	0.00
			Unit Price		635.54
			Say	636	per M3
Item: 02 (A05G) Earth Filling (Loose Volume)
Basis:100 cft
A1.Materials-Civil
Item	Quantity	Unit	Rate(Tk.)	Cost(Tk.)	Rate(Tk.)
Filling Earth	100.000	cft	6.60	660.00
	Sub-Total(A1)			660.00	233.08
L0.Labour - Civil
Item	Quantity	Unit	Rate(Tk.)	Cost(Tk.)	Rate(Tk.)
Ordinary Labour Supply	0.800	nos.	100.00	80.00
	Sub-Total(L0)			80.00	28.25
			Total(1)		261.33
	Add over head on Total(1)			3.0 %	7.84
			Total(2)		269.17
	Add Profit on Total(2)			8.0 %	21.53
			Total(3)		290.70
	Add VAT on Unit Price			4.5 %	13.70
Add Income Tax on Unit Price				0.0 %	0.00
			Unit Price		304.40
			Say	304	per M3
Item: 04B (A08A0) RCC (1:1.5:3) in Pile (400x400)
Basis:103 cft
A1.Materials-Civil
Item	Quantity	Unit	Rate(Tk.)	Cost(Tk.)	Rate(Tk.)
Cement	23.000	bag	343.00	7889.00
Sand - Sylhet	43.000	cft	24.00	1032.00
Stone-chips	86.000	cft	80.00	6880.00
	Sub-Total(A1)			15801.00	5433.42
E1.Equipment-Civil
Item	Quantity	Unit	Rate(Tk.)	Cost(Tk.)	Rate(Tk.)
Batching Plant , Vibrator	102.713	cft	8.00	821.70
	Sub-Total(E1)			821.70	282.56
L0.Labour - Civil
Item	Quantity	Unit	Rate(Tk.)	Cost(Tk.)	Rate(Tk.)
Formwork upto 10ft from P	238.240	sft	8.00	1905.92
Sand Screening	43.000	cft	1.00	43.00
RCC Casting.	102.713	cft	8.00	821.70
	Sub-Total(L0)			2770.62	952.72
M1.Misc.-Civil
Item	Quantity	Unit	Rate(Tk.)	Cost(Tk.)	Rate(Tk.)
Pile Shutter (steel)	238.240	sft	12.00	2858.88
Cost of Pre-casr yard	59.642	rft	8.00	477.14
	Sub-Total(M1)			3336.02	1147.14
			Total(1)		7815.84
	Add over head on Total(1)			3.0 %	234.48
			Total(2)		8050.32
	Add Profit on Total(2)			8.0 %	644.03
			Total(3)		8694.34
	Add VAT on Unit Price			4.5 %	409.68
Add Income Tax on Unit Price				0.0 %	0.00
			Unit Price		9104.02
			Say	9104	per M3
Item: 04A (A08A1) RCC(1:1.5:3) in Pile (250x250)
Basis:100 cft
A1.Materials-Civil
Item	Quantity	Unit	Rate(Tk.)	Cost(Tk.)	Rate(Tk.)
Sand - Local - Mymensingh	20.500	cft	13.00	266.50
Cement	22.000	bag	343.00	7546.00
Sand - Sylhet	20.500	cft	24.00	492.00
Stone-chips	82.000	cft	80.00	6560.00
	Sub-Total(A1)			14864.50	5249.40
E1.Equipment-Civil
Item	Quantity	Unit	Rate(Tk.)	Cost(Tk.)	Rate(Tk.)
Mini Dumper	100.000	cft	2.00	200.00
Batching Plant , Vibrator	100.000	cft	8.00	800.00
	Sub-Total(E1)			1000.00	353.15
L0.Labour - Civil
Item	Quantity	Unit	Rate(Tk.)	Cost(Tk.)	Rate(Tk.)
Formwork upto 10ft from P	362.900	sft	8.00	2903.20
Sand Screening	41.000	cft	1.00	41.00
RCC Casting.	100.000	cft	8.00	800.00
	Sub-Total(L0)			3744.20	1322.26
M1.Misc.-Civil
Item	Quantity	Unit	Rate(Tk.)	Cost(Tk.)	Rate(Tk.)
Pile Shutter (steel)	362.900	sft	12.00	4354.80
Cost of Pre-casr yard	150.000	rft	8.00	1200.00
	Sub-Total(M1)			5554.80	1961.68
			Total(1)		8886.49
	Add over head on Total(1)			3.0 %	266.59
			Total(2)		9153.08
	Add Profit on Total(2)			8.0 %	732.25
			Total(3)		9885.33
	Add VAT on Unit Price			4.5 %	465.80
Add Income Tax on Unit Price				0.0 %	0.00
			Unit Price		10351.13
			Say	10351	per M3
Item: 07 (A08C1) RCC (1:2:4) in S-column
Basis:100 cft
A1.Materials-Civil
Item	Quantity	Unit	Rate(Tk.)	Cost(Tk.)	Rate(Tk.)
Sand - Local - Mymensingh	22.500	cft	13.00	292.50
Cement	18.000	bag	343.00	6174.00
Sand - Sylhet	22.500	cft	24.00	540.00
Stone-chips	90.000	cft	80.00	7200.00
	Sub-Total(A1)			14206.50	5017.03
E1.Equipment-Civil
Item	Quantity	Unit	Rate(Tk.)	Cost(Tk.)	Rate(Tk.)
Mixer m/c and vibrator	100.000	cft	2.00	200.00
Mini Dumper	100.000	cft	2.00	200.00
	Sub-Total(E1)			400.00	141.26
L0.Labour - Civil
Item	Quantity	Unit	Rate(Tk.)	Cost(Tk.)	Rate(Tk.)
Form work Foot-col-Str	476.267	sft	6.00	2857.60
RCC Casting.	100.000	cft	8.00	800.00
	Sub-Total(L0)			3657.60	1291.68
M1.Misc.-Civil
Item	Quantity	Unit	Rate(Tk.)	Cost(Tk.)	Rate(Tk.)
Steel Forms	476.267	sft	5.00	2381.34
	Sub-Total(M1)			2381.34	840.97
			Total(1)		7290.94
	Add over head on Total(1)			3.0 %	218.73
			Total(2)		7509.66
	Add Profit on Total(2)			8.0 %	600.77
			Total(3)		8110.44
	Add VAT on Unit Price			4.5 %	382.17
Add Income Tax on Unit Price				0.0 %	0.00
			Unit Price		8492.60
			Say	8493	per M3
Item: 08 (A08D1) RCC (1:2:4) in GB-Boundary
Basis:100 cft
A1.Materials-Civil
Item	Quantity	Unit	Rate(Tk.)	Cost(Tk.)	Rate(Tk.)
Sand - Local - Mymensingh	22.500	cft	13.00	292.50
Cement	18.000	bag	343.00	6174.00
Sand - Sylhet	22.500	cft	24.00	540.00
Stone-chips	90.000	cft	80.00	7200.00
	Sub-Total(A1)			14206.50	5017.03
E1.Equipment-Civil
Item	Quantity	Unit	Rate(Tk.)	Cost(Tk.)	Rate(Tk.)
Mixer m/c and vibrator	100.000	cft	2.00	200.00
Mini Dumper	100.000	cft	2.00	200.00
	Sub-Total(E1)			400.00	141.26
L0.Labour - Civil
Item	Quantity	Unit	Rate(Tk.)	Cost(Tk.)	Rate(Tk.)
Form work Foot-col-Str	340.960	sft	6.00	2045.76
	Sub-Total(L0)			2045.76	722.46
M1.Misc.-Civil
Item	Quantity	Unit	Rate(Tk.)	Cost(Tk.)	Rate(Tk.)
Steel Forms	340.960	sft	5.00	1704.80
	Sub-Total(M1)			1704.80	602.05
			Total(1)		6482.80
	Add over head on Total(1)			3.0 %	194.48
			Total(2)		6677.28
	Add Profit on Total(2)			8.0 %	534.18
			Total(3)		7211.46
	Add VAT on Unit Price			4.5 %	339.81
Add Income Tax on Unit Price				0.0 %	0.00
			Unit Price		7551.27
			Say	7551	per M3
Item: 09A (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	602.05
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	602.05
			Total(1)		1204.10
	Add over head on Total(1)			3.0 %	36.12
			Total(2)		1240.22
	Add Profit on Total(2)			8.0 %	99.22
			Total(3)		1339.44
	Add VAT on Unit Price			4.5 %	63.12
Add Income Tax on Unit Price				0.0 %	0.00
			Unit Price		1402.56
			Say	1403	per TON
Item: 09B (A10B) Re-bar (G60)-Precast Pile 400x400
Basis:1000 kg.
A1.Materials-Civil
Item	Quantity	Unit	Rate(Tk.)	Cost(Tk.)	Rate(Tk.)
GI Wire	8.500	kg	90.00	765.00
Re-bar G60	1050.000	kg	40.20	42210.00
	Sub-Total(A1)			42975.00	602.05
L0.Labour - Civil
Item	Quantity	Unit	Rate(Tk.)	Cost(Tk.)	Rate(Tk.)
Re-bar Work	1000.000	kg	1.65	1650.00
Rebar Carrying	1000.000	kg	0.35	350.00
	Sub-Total(L0)			2000.00	602.05
			Total(1)		1204.10
	Add over head on Total(1)			3.0 %	36.12
			Total(2)		1240.22
	Add Profit on Total(2)			8.0 %	99.22
			Total(3)		1339.44
	Add VAT on Unit Price			4.5 %	63.12
Add Income Tax on Unit Price				0.0 %	0.00
			Unit Price		1402.56
			Say	1403	per TON
Item: 04E (A15) Pre-cast Pile Driving (400x400)
Basis:60 rft
E1.Equipment-Civil
Item	Quantity	Unit	Rate(Tk.)	Cost(Tk.)	Rate(Tk.)
Pile driving equipment	1.000	set	2000.00	2000.00
Fuel (diesel for piling)	19.500	Ltr	33.00	643.50
Lubricant	3.900	Ltr	115.00	448.50
Crane	59.642	rft	31.00	1848.90
Trailer	59.642	rft	21.00	1252.48
	Sub-Total(E1)			6193.38	602.05
L1.Labour-Civil
Item	Quantity	Unit	Rate(Tk.)	Cost(Tk.)	Rate(Tk.)
Pile shifting, driving	59.642	rft	143.00	8528.81
	Sub-Total(L1)			8528.81	602.05
M1.Misc.-Civil
Item	Quantity	Unit	Rate(Tk.)	Cost(Tk.)	Rate(Tk.)
Hardware materials	1.000	LS	140.00	140.00
	Sub-Total(M1)			140.00	602.05
			Total(1)		1806.15
	Add over head on Total(1)			3.0 %	54.18
			Total(2)		1860.33
	Add Profit on Total(2)			8.0 %	148.83
			Total(3)		2009.16
	Add VAT on Unit Price			4.5 %	94.67
Add Income Tax on Unit Price				0.0 %	0.00
			Unit Price		2103.83
			Say	2104	per RM
Item: 04C (A15B) Pre-cast Pile Driving (250x250)
Basis:18 rft
E1.Equipment-Civil
Item	Quantity	Unit	Rate(Tk.)	Cost(Tk.)	Rate(Tk.)
Fuel (diesel for piling)	8.000	Ltr	33.00	264.00
Lubricant	1.000	Ltr	115.00	115.00
Diesel	3.360	Ltr	26.00	87.36
Mobil	0.240	Ltr	70.00	16.80
Hydraulic Oil	0.240	Ltr	80.00	19.20
Payloader	0.030	day	8000.00	240.00
Pile Driving Equipment(M)	0.330	day	1000.00	330.00
	Sub-Total(E1)			1072.36	602.05
L0.Labour - Civil
Item	Quantity	Unit	Rate(Tk.)	Cost(Tk.)	Rate(Tk.)
Pile driving (250x250mm)	18.300	rft	50.00	915.00
	Sub-Total(L0)			915.00	602.05
M1.Misc.-Civil
Item	Quantity	Unit	Rate(Tk.)	Cost(Tk.)	Rate(Tk.)
Hardware materials	0.160	LS	140.00	22.40
	Sub-Total(M1)			22.40	602.05
			Total(1)		1806.15
	Add over head on Total(1)			3.0 %	54.18
			Total(2)		1860.33
	Add Profit on Total(2)			8.0 %	148.83
			Total(3)		2009.16
	Add VAT on Unit Price			4.5 %	94.67
Add Income Tax on Unit Price				0.0 %	0.00
			Unit Price		2103.83
			Say	2104	per RM
Item: 04D (A15B1) Precast Pile Driving250x250,bedPr
Basis:26 rft
E1.Equipment-Civil
Item	Quantity	Unit	Rate(Tk.)	Cost(Tk.)	Rate(Tk.)
Fuel (diesel for piling)	8.000	Ltr	33.00	264.00
Lubricant	1.000	Ltr	115.00	115.00
Diesel	35.000	Ltr	26.00	910.00
Mobil	2.500	Ltr	70.00	175.00
Hydraulic Oil	2.500	Ltr	80.00	200.00
Payloader	0.313	day	8000.00	2504.00
Pile Driving Equipment(M)	0.330	day	1000.00	330.00
Mini Roller	0.125	day	500.00	62.50
	Sub-Total(E1)			4560.50	602.05
L0.Labour - Civil
Item	Quantity	Unit	Rate(Tk.)	Cost(Tk.)	Rate(Tk.)
Pile driving (250x250mm)	26.200	rft	50.00	1310.00
	Sub-Total(L0)			1310.00	602.05
M1.Misc.-Civil
Item	Quantity	Unit	Rate(Tk.)	Cost(Tk.)	Rate(Tk.)
Hardware materials	0.160	LS	140.00	22.40
	Sub-Total(M1)			22.40	602.05
			Total(1)		1806.15
	Add over head on Total(1)			3.0 %	54.18
			Total(2)		1860.33
	Add Profit on Total(2)			8.0 %	148.83
			Total(3)		2009.16
	Add VAT on Unit Price			4.5 %	94.67
Add Income Tax on Unit Price				0.0 %	0.00
			Unit Price		2103.83
			Say	2104	per RM
Item: 05B (A18L0) Pile Head Breaking (400x400)
Basis:1 no.
L0.Labour - Civil
Item	Quantity	Unit	Rate(Tk.)	Cost(Tk.)	Rate(Tk.)
Ordinary Labour Supply	4.000	nos.	100.00	400.00
Head Mason Supply	0.250	nos.	200.00	50.00
	Sub-Total(L0)			450.00	450.00
M1.Misc.-Civil
Item	Quantity	Unit	Rate(Tk.)	Cost(Tk.)	Rate(Tk.)
Stone Cutting Disc - 175	0.250	no	70.00	17.50
Diamond Cuting Disc- 175	0.050	no	2200.00	110.00
Cheisel - Hammer	3.000	no	55.00	165.00
	Sub-Total(M1)			292.50	292.50
			Total(1)		742.50
	Add over head on Total(1)			3.0 %	22.28
			Total(2)		764.78
	Add Profit on Total(2)			8.0 %	61.18
			Total(3)		825.96
	Add VAT on Unit Price			4.5 %	38.92
Add Income Tax on Unit Price				0.0 %	0.00
			Unit Price		864.88
			Say	865	per NOS
Item: 05A (A18L2) Precast Pilehead breaking
Basis:1 no.
L0.Labour - Civil
Item	Quantity	Unit	Rate(Tk.)	Cost(Tk.)	Rate(Tk.)
Ordinary Labour Supply	0.330	nos.	100.00	33.00
	Sub-Total(L0)			33.00	33.00
M1.Misc.-Civil
Item	Quantity	Unit	Rate(Tk.)	Cost(Tk.)	Rate(Tk.)
Stone Cutting Disc - 175	0.250	no	70.00	17.50
Cheisel - Hammer	1.000	no	55.00	55.00
	Sub-Total(M1)			72.50	72.50
			Total(1)		105.50
	Add over head on Total(1)			3.0 %	3.17
			Total(2)		108.67
	Add Profit on Total(2)			8.0 %	8.69
			Total(3)		117.36
	Add VAT on Unit Price			4.5 %	5.53
Add Income Tax on Unit Price				0.0 %	0.00
			Unit Price		122.89
			Say	123	per NOS
Item: 06A (A18L3) Welding between column-Boundary
Basis:1 no.
L0.Labour - Civil
Item	Quantity	Unit	Rate(Tk.)	Cost(Tk.)	Rate(Tk.)
Carpenter Helper	0.167	nos.	150.00	25.05
Welding surface cleaning	1.000	no	10.00	10.00
	Sub-Total(L0)			35.05	35.05
M1.Misc.-Civil
Item	Quantity	Unit	Rate(Tk.)	Cost(Tk.)	Rate(Tk.)
Welding Electrode VM 8-no	0.200	pack	520.00	104.00
	Sub-Total(M1)			104.00	104.00
			Total(1)		139.05
	Add over head on Total(1)			3.0 %	4.17
			Total(2)		143.22
	Add Profit on Total(2)			8.0 %	11.46
			Total(3)		154.68
	Add VAT on Unit Price			4.5 %	7.29
Add Income Tax on Unit Price				0.0 %	0.00
			Unit Price		161.97
			Say	162	per NO
Item: 06B (A18L4) Welding betn Column-Boundary-Gate
Basis:1 no.
L0.Labour - Civil
Item	Quantity	Unit	Rate(Tk.)	Cost(Tk.)	Rate(Tk.)
Carpenter Helper	0.167	nos.	150.00	25.05
Welding surface cleaning	1.000	no	10.00	10.00
	Sub-Total(L0)			35.05	35.05
M1.Misc.-Civil
Item	Quantity	Unit	Rate(Tk.)	Cost(Tk.)	Rate(Tk.)
Welding Electrode VM 8-no	0.250	pack	520.00	130.00
	Sub-Total(M1)			130.00	130.00
			Total(1)		165.05
	Add over head on Total(1)			3.0 %	4.95
			Total(2)		170.00
	Add Profit on Total(2)			8.0 %	13.60
			Total(3)		183.60
	Add VAT on Unit Price			4.5 %	8.65
Add Income Tax on Unit Price				0.0 %	0.00
			Unit Price		192.25
			Say	192	per NO.