| Project Brick wall and Fencing for Boundary wall |
|
Item: 02 (A06F1) 125 Ceramic B/Wall (1:4) |
|
| Basis:100
sft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Sand - Local - Mymensingh |
25.500 |
cft |
13.00 |
331.50 |
|
| Cement |
4.500 |
bag |
343.00 |
1543.50 |
|
| Re-bar - G40 |
9.114 |
kg |
38.50 |
350.89 |
|
| Ceramic Brick 10-Hole |
500.000 |
nos |
6.80 |
3400.00 |
|
|
Sub-Total(A1) |
5625.89
|
605.57
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Ceramic 10-Hole B/W |
100.000 |
sft |
10.00 |
1000.00 |
|
|
Sub-Total(L0) |
1000.00
|
107.64
|
| M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Steel Scaffolding |
0.500 |
set |
100.00 |
50.00 |
|
|
Sub-Total(M1) |
50.00
|
5.38
|
|
|
|
Total(1) |
|
718.59 |
|
Add over head on Total(1)
|
3.0 % |
21.56 |
|
|
|
Total(2) |
|
740.15 |
|
Add Profit on Total(2) |
8.0 % |
59.21
|
|
|
|
Total(3) |
|
799.36 |
|
Add VAT on Unit Price |
4.5 % |
37.67 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
837.03
|
|
|
|
Say |
|
|
Item: 01 (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 |
|
|
Item: 01B (A08YB) Top beam boundary(1:2:4) |
|
| 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 |
440.960 |
sft |
6.00 |
2645.76 |
|
| RCC Casting. |
100.000 |
cft |
8.00 |
800.00 |
|
|
Sub-Total(L0) |
3445.76
|
1216.87
|
| M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Steel Forms |
440.960 |
sft |
5.00 |
2204.80 |
|
|
Sub-Total(M1) |
2204.80
|
778.63
|
|
|
|
Total(1) |
|
7153.78 |
|
Add over head on Total(1)
|
3.0 % |
214.61 |
|
|
|
Total(2) |
|
7368.39 |
|
Add Profit on Total(2) |
8.0 % |
589.47
|
|
|
|
Total(3) |
|
7957.87 |
|
Add VAT on Unit Price |
4.5 % |
374.98 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
8332.84
|
|
|
|
Say |
|
|
Item: 04 (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
|
778.63
|
| 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
|
778.63
|
|
|
|
Total(1) |
|
1557.25 |
|
Add over head on Total(1)
|
3.0 % |
46.72 |
|
|
|
Total(2) |
|
1603.97 |
|
Add Profit on Total(2) |
8.0 % |
128.32
|
|
|
|
Total(3) |
|
1732.29 |
|
Add VAT on Unit Price |
4.5 % |
81.63 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
1813.91
|
|
|
|
Say |
|
|
Item: 03 (A12H1) Both side flush pionting(1:2) |
|
| Basis:100
sft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Sand - Local - Mymensingh |
1.250 |
cft |
13.00 |
16.25 |
|
| Cement |
0.500 |
bag |
343.00 |
171.50 |
|
|
Sub-Total(A1) |
187.75
|
20.21
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Flush pointing (1:2) |
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.) |
| Steel Scaffolding |
0.500 |
set |
100.00 |
50.00 |
|
|
Sub-Total(M1) |
50.00
|
5.38
|
|
|
|
Total(1) |
|
57.88 |
|
Add over head on Total(1)
|
3.0 % |
1.74 |
|
|
|
Total(2) |
|
59.62 |
|
Add Profit on Total(2) |
8.0 % |
4.77
|
|
|
|
Total(3) |
|
64.39 |
|
Add VAT on Unit Price |
4.5 % |
3.03 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
67.42
|
|
|
|
Say |
|
|
Item: 07 (A13F) Weather coat paint |
|
| Basis:100
sft |
| A3.Material-Paint |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Plastron Sealer |
0.500 |
Ltr |
160.00 |
80.00 |
|
| Enamel paint |
0.250 |
Ltr |
170.00 |
42.50 |
|
| Snowcel |
2.500 |
kg |
7.60 |
19.00 |
|
| Thinner-T6/T7 |
0.500 |
Ltr |
46.00 |
23.00 |
|
| Weather Coat (ColorBank) |
1.420 |
Ltr |
227.85 |
323.55 |
|
|
Sub-Total(A3) |
488.05
|
52.53
|
| L6.Labour Paints |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Weather coat painting |
100.000 |
sft |
4.00 |
400.00 |
|
|
Sub-Total(L6) |
400.00
|
43.06
|
| 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) |
|
106.35 |
|
Add over head on Total(1)
|
3.0 % |
3.19 |
|
|
|
Total(2) |
|
109.54 |
|
Add Profit on Total(2) |
8.0 % |
8.76
|
|
|
|
Total(3) |
|
118.31 |
|
Add VAT on Unit Price |
4.5 % |
5.57 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
123.88
|
|
|
|
Say |
|
|
Item: 05 (A20A) Hollow steel box boundary |
|
| Basis:130
sft |
| A3.Material-Paint |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Ind. Enamel paint |
5.000 |
Ltr |
210.00 |
1050.00 |
|
| Plastron Sealer |
1.300 |
Ltr |
160.00 |
208.00 |
|
| Snowcel |
6.500 |
kg |
7.60 |
49.40 |
|
| Thinner-T6/T7 |
1.300 |
Ltr |
46.00 |
59.80 |
|
| Industrial Primer(Enamel) |
3.000 |
Ltr |
210.00 |
630.00 |
|
|
Sub-Total(A3) |
1997.20
|
165.39
|
| C1.Steel Structures |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Hollow box (75x75x4.5mm) |
14.470 |
rft |
322.00 |
4659.34 |
|
| Hollow box (50x50x3mm) |
39.620 |
rft |
147.00 |
5824.14 |
|
| Hollow Met (25x25x2.3mm) |
390.668 |
rft |
70.00 |
27346.76 |
|
| Metal Cap |
2.000 |
no |
50.00 |
100.00 |
|
|
Sub-Total(C1) |
37930.24
|
3141.11
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Enamel paint-Boundary |
259.960 |
sft |
5.00 |
1299.80 |
|
|
Sub-Total(L0) |
1299.80
|
107.64
|
| S2.Alum,SS/MS,FalseCeil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Hollow Metal Fenc mak/fix |
129.980 |
sft |
50.00 |
6499.00 |
|
|
Sub-Total(S2) |
6499.00
|
538.20
|
|
|
|
Total(1) |
|
3952.34 |
|
Add over head on Total(1)
|
3.0 % |
118.57 |
|
|
|
Total(2) |
|
4070.91 |
|
Add Profit on Total(2) |
8.0 % |
325.67
|
|
|
|
Total(3) |
|
4396.58 |
|
Add VAT on Unit Price |
4.5 % |
207.17 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
4603.75
|
|
|
|
Say |
|
|
Item: 06 (A20C) 75x75x5mm MS plate |
|
| Basis:1
no. |
| C1.Steel Structures |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| 75x75x5mm MS Plate |
1.000 |
no |
110.00 |
110.00 |
|
| 75x75x5mm plate fitting |
1.000 |
no |
20.00 |
20.00 |
|
|
Sub-Total(C1) |
130.00
|
130.00
|
|
|
|
Total(1) |
|
130.00 |
|
Add over head on Total(1)
|
3.0 % |
3.90 |
|
|
|
Total(2) |
|
133.90 |
|
Add Profit on Total(2) |
8.0 % |
10.71
|
|
|
|
Total(3) |
|
144.61 |
|
Add VAT on Unit Price |
4.5 % |
6.81 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
151.43
|
|
|
|
Say |
|
