| Project The Facade of New RM+PM Wh |
|
Item: 01 (A09A2) Dismantling of RCC Parapet wall |
|
| Basis:1
cft |
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Dismantling RCC |
1.000 |
cft |
30.00 |
30.00 |
|
| Labour for Sccafolding |
0.450 |
no |
150.00 |
67.50 |
|
|
Sub-Total(L1) |
97.50
|
3443.21
|
| M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Steel Scaffolding |
0.160 |
set |
100.00 |
16.00 |
|
|
Sub-Total(M1) |
16.00
|
565.04
|
|
|
|
Total(1) |
|
4008.25 |
|
Add over head on Total(1)
|
3.0 % |
120.25 |
|
|
|
Total(2) |
|
4128.50 |
|
Add Profit on Total(2) |
8.0 % |
330.28
|
|
|
|
Total(3) |
|
4458.78 |
|
Add VAT on Unit Price |
4.5 % |
219.28 |
Add Income Tax on Unit Price
|
4.0 % |
194.92 |
|
|
|
Unit Price |
|
4872.98
|
|
|
|
Say |
|
|
Item: 02 (A09F1) Dismantling 250mm brick wall |
|
| Basis:1
cft |
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Dismantle B/W 250mm thk |
1.000 |
cft |
5.00 |
5.00 |
|
|
Sub-Total(L1) |
5.00
|
176.58
|
| M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Steel Scaffolding |
0.000 |
set |
100.00 |
0.00 |
|
|
Sub-Total(M1) |
0.00
|
0.00
|
|
|
|
Total(1) |
|
176.58 |
|
Add over head on Total(1)
|
3.0 % |
5.30 |
|
|
|
Total(2) |
|
181.87 |
|
Add Profit on Total(2) |
8.0 % |
14.55
|
|
|
|
Total(3) |
|
196.42 |
|
Add VAT on Unit Price |
4.5 % |
9.66 |
Add Income Tax on Unit Price
|
4.0 % |
8.59 |
|
|
|
Unit Price |
|
214.67
|
|
|
|
Say |
|
|
Item: 03 (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)
|
3.0 % |
3.50 |
|
|
|
Total(2) |
|
120.24 |
|
Add Profit on Total(2) |
8.0 % |
9.62
|
|
|
|
Total(3) |
|
129.86 |
|
Add VAT on Unit Price |
4.5 % |
6.39 |
Add Income Tax on Unit Price
|
4.0 % |
5.68 |
|
|
|
Unit Price |
|
141.93
|
|
|
|
Say |
|
|
Item: 04 (A08Z) Parapet wall (1:1.5:3) |
|
| Basis:100
cft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Sand - Local - Mymensingh |
14.333 |
cft |
13.00 |
186.33 |
|
| Cement |
22.000 |
bag |
343.00 |
7546.00 |
|
| Sand - Sylhet |
28.667 |
cft |
24.00 |
688.01 |
|
| Stone-chips |
86.000 |
cft |
80.00 |
6880.00 |
|
|
Sub-Total(A1) |
15300.34
|
5403.31
|
| E1.Equipment-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Mixer m/c and vibrator |
100.000 |
cft |
2.00 |
200.00 |
|
|
Sub-Total(E1) |
200.00
|
70.63
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| RCC Casting-Superstructur |
100.000 |
sft |
10.00 |
1000.00 |
|
| FormWork:24-33ft from PL |
564.000 |
sft |
10.00 |
5640.00 |
|
|
Sub-Total(L0) |
6640.00
|
2344.92
|
| M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Steel Forms |
564.000 |
sft |
5.00 |
2820.00 |
|
|
Sub-Total(M1) |
2820.00
|
995.88
|
|
|
|
Total(1) |
|
8814.74 |
|
Add over head on Total(1)
|
3.0 % |
264.44 |
|
|
|
Total(2) |
|
9079.19 |
|
Add Profit on Total(2) |
8.0 % |
726.33
|
|
|
|
Total(3) |
|
9805.52 |
|
Add VAT on Unit Price |
4.5 % |
482.24 |
Add Income Tax on Unit Price
|
4.0 % |
428.66 |
|
|
|
Unit Price |
|
10716.42
|
|
|
|
Say |
|
|
Item: 05 (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 % |
5.82 |
Add Income Tax on Unit Price
|
4.0 % |
5.17 |
|
|
|
Unit Price |
|
129.30
|
|
|
|
Say |
|
|
Item: 06 (A11C) Alum (PC) Sliding/fixed window |
|
| Basis:1
sft |
| S2.Alum,SS/MS,FalseCeil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Alum.Fixed Window-PowdrCt |
1.000 |
sft |
175.00 |
175.00 |
|
|
Sub-Total(S2) |
175.00
|
1883.70
|
|
|
|
Total(1) |
|
1883.70 |
|
Add over head on Total(1)
|
3.0 % |
56.51 |
|
|
|
Total(2) |
|
1940.21 |
|
Add Profit on Total(2) |
8.0 % |
155.22
|
|
|
|
Total(3) |
|
2095.43 |
|
Add VAT on Unit Price |
4.5 % |
103.05 |
Add Income Tax on Unit Price
|
4.0 % |
91.60 |
|
|
|
Unit Price |
|
2290.09
|
|
|
|
Say |
|
|
Item: 07 (A11C1) Alum(PC) Sliding/Fiexd Window Ref |
|
| Basis:1
sft |
| S2.Alum,SS/MS,FalseCeil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Al Win F/Sliding W- R-gls |
1.000 |
sft |
250.00 |
250.00 |
|
|
Sub-Total(S2) |
250.00
|
2691.00
|
|
|
|
Total(1) |
|
2691.00 |
|
Add over head on Total(1)
|
3.0 % |
80.73 |
|
|
|
Total(2) |
|
2771.73 |
|
Add Profit on Total(2) |
8.0 % |
221.74
|
|
|
|
Total(3) |
|
2993.47 |
|
Add VAT on Unit Price |
4.5 % |
147.22 |
Add Income Tax on Unit Price
|
4.0 % |
130.86 |
|
|
|
Unit Price |
|
3271.55
|
|
|
|
Say |
|
