| Project Infusion Building Upgradation-4 |
|
Item: 01 (A09G) Dismantle Door,Window,Protection |
|
| Basis:1
sft |
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Dismantle, Door Window |
1.000 |
sft |
3.00 |
3.00 |
|
|
Sub-Total(L1) |
3.00
|
32.29
|
| 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) |
|
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 |
4.0 % |
1.56 |
Add Income Tax on Unit Price
|
4.5 % |
1.76 |
|
|
|
Unit Price |
|
39.07
|
|
|
|
Say |
|
|
Item: 02 (A09F) Dismantling - 250mm Brick Wall |
|
| Basis:1
cft |
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Dismatle - B/W |
1.000 |
cft |
3.50 |
3.50 |
|
|
Sub-Total(L1) |
3.50
|
123.60
|
|
|
|
Total(1) |
|
123.60 |
|
Add over head on Total(1)
|
2.5 % |
3.09 |
|
|
|
Total(2) |
|
126.69 |
|
Add Profit on Total(2) |
8.0 % |
10.14
|
|
|
|
Total(3) |
|
136.83 |
|
Add VAT on Unit Price |
4.0 % |
5.98 |
Add Income Tax on Unit Price
|
4.5 % |
6.73 |
|
|
|
Unit Price |
|
149.54
|
|
|
|
Say |
|
|
Item: 03 (A01) Earth work in Excavation |
|
| Basis:1000
cft |
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Earth Work in Excavation |
1000.000 |
cft |
1.80 |
1800.00 |
|
|
Sub-Total(L1) |
1800.00
|
63.57
|
|
|
|
Total(1) |
|
63.57 |
|
Add over head on Total(1)
|
2.5 % |
1.59 |
|
|
|
Total(2) |
|
65.16 |
|
Add Profit on Total(2) |
8.0 % |
5.21
|
|
|
|
Total(3) |
|
70.37 |
|
Add VAT on Unit Price |
4.0 % |
3.08 |
Add Income Tax on Unit Price
|
4.5 % |
3.46 |
|
|
|
Unit Price |
|
76.91
|
|
|
|
Say |
|
|
Item: 04 (A02B) Brick Flat Soling |
|
| Basis:100
sft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Filling Sand |
5.000 |
cft |
8.50 |
42.50 |
|
| Brick |
300.000 |
no. |
3.80 |
1140.00 |
|
|
Sub-Total(A1) |
1182.50
|
127.28
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Ordinary Labour Supply |
0.100 |
nos. |
100.00 |
10.00 |
|
| Head Mason Supply |
0.250 |
nos. |
200.00 |
50.00 |
|
|
Sub-Total(L0) |
60.00
|
6.46
|
|
|
|
Total(1) |
|
133.74 |
|
Add over head on Total(1)
|
2.5 % |
3.34 |
|
|
|
Total(2) |
|
137.09 |
|
Add Profit on Total(2) |
8.0 % |
10.97
|
|
|
|
Total(3) |
|
148.05 |
|
Add VAT on Unit Price |
4.0 % |
6.47 |
Add Income Tax on Unit Price
|
4.5 % |
7.28 |
|
|
|
Unit Price |
|
161.81
|
|
|
|
Say |
|
|
Item: 05 (A02F) Single layer polythene |
|
| Basis:100
sft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Polythene |
1.500 |
kg |
77.00 |
115.50 |
|
|
Sub-Total(A1) |
115.50
|
12.43
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Ordinary Labour Supply |
0.020 |
nos. |
100.00 |
2.00 |
|
|
Sub-Total(L0) |
2.00
|
0.22
|
|
|
|
Total(1) |
|
12.65 |
|
Add over head on Total(1)
|
2.5 % |
0.32 |
|
|
|
Total(2) |
|
12.96 |
|
Add Profit on Total(2) |
8.0 % |
1.04
|
|
|
|
Total(3) |
|
14.00 |
|
Add VAT on Unit Price |
4.0 % |
0.61 |
Add Income Tax on Unit Price
|
4.5 % |
0.69 |
|
|
|
Unit Price |
|
15.30
|
|
|
|
Say |
|
|
Item: 06 (A06C) 250mm thick B-wall (1:5) - Supers |
|
| Basis:100
cft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Brick |
1200.000 |
no. |
3.80 |
4560.00 |
|
| Sand - Local - Mymensingh |
40.000 |
cft |
13.00 |
520.00 |
|
| Cement |
6.000 |
bag |
343.00 |
2058.00 |
|
|
Sub-Total(A1) |
7138.00
|
2520.78
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| B/w:15.5-27ft Scffld(Part |
100.000 |
cft |
6.00 |
600.00 |
|
|
Sub-Total(L0) |
600.00
|
211.89
|
| 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
|
35.32
|
|
|
|
Total(1) |
|
2767.99 |
|
Add over head on Total(1)
|
2.5 % |
69.20 |
|
|
|
Total(2) |
|
2837.19 |
|
Add Profit on Total(2) |
8.0 % |
226.98
|
|
|
|
Total(3) |
|
3064.16 |
|
Add VAT on Unit Price |
4.0 % |
133.95 |
Add Income Tax on Unit Price
|
4.5 % |
150.70 |
|
|
|
Unit Price |
|
3348.81
|
|
|
|
Say |
|
|
Item: 07 (A06F) 125 B/Wall (1:4) |
|
| 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 |
3.000 |
bag |
343.00 |
1029.00 |
|
|
Sub-Total(A1) |
3150.00
|
339.07
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| 125mm thick Brick Work |
100.000 |
sft |
6.00 |
600.00 |
|
|
Sub-Total(L0) |
600.00
|
64.58
|
| 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) |
|
403.65 |
|
Add over head on Total(1)
|
2.5 % |
10.09 |
|
|
|
Total(2) |
|
413.74 |
|
Add Profit on Total(2) |
8.0 % |
33.10
|
|
|
|
Total(3) |
|
446.84 |
|
Add VAT on Unit Price |
4.0 % |
19.53 |
Add Income Tax on Unit Price
|
4.5 % |
21.98 |
|
|
|
Unit Price |
|
488.35
|
|
|
|
Say |
|
|
Item: 08 (A03I) 75mm thick cc (1:3:6)-U-footing |
|
| Basis:100
cft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Sand - Local - Mymensingh |
15.000 |
cft |
13.00 |
195.00 |
|
| Cement |
12.000 |
bag |
343.00 |
4116.00 |
|
| Sand - Sylhet |
30.000 |
cft |
24.00 |
720.00 |
|
| Brick-chips |
90.000 |
cft |
40.00 |
3600.00 |
|
|
Sub-Total(A1) |
8631.00
|
3048.04
|
| 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.) |
| Sand Screening |
45.000 |
cft |
1.00 |
45.00 |
|
|
Sub-Total(L0) |
45.00
|
15.89
|
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| CC Work |
100.000 |
cft |
5.00 |
500.00 |
|
|
Sub-Total(L1) |
500.00
|
176.58
|
|
|
|
Total(1) |
|
3381.76 |
|
Add over head on Total(1)
|
2.5 % |
84.54 |
|
|
|
Total(2) |
|
3466.31 |
|
Add Profit on Total(2) |
8.0 % |
277.30
|
|
|
|
Total(3) |
|
3743.61 |
|
Add VAT on Unit Price |
4.0 % |
163.66 |
Add Income Tax on Unit Price
|
4.5 % |
184.11 |
|
|
|
Unit Price |
|
4091.38
|
|
|
|
Say |
|
|
Item: 09 (A12H) 12mm Plaster (1:6) |
|
| Basis:100
sft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Sand - Local - Mymensingh |
11.250 |
cft |
13.00 |
146.25 |
|
| Cement |
1.000 |
bag |
343.00 |
343.00 |
|
|
Sub-Total(A1) |
489.25
|
52.66
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Dismentling F/W/Mar tile |
100.000 |
sft |
10.00 |
1000.00 |
|
|
Sub-Total(L0) |
1000.00
|
107.64
|
|
|
|
Total(1) |
|
160.30 |
|
Add over head on Total(1)
|
2.5 % |
4.01 |
|
|
|
Total(2) |
|
164.31 |
|
Add Profit on Total(2) |
8.0 % |
13.14
|
|
|
|
Total(3) |
|
177.46 |
|
Add VAT on Unit Price |
4.0 % |
7.76 |
Add Income Tax on Unit Price
|
4.5 % |
8.73 |
|
|
|
Unit Price |
|
193.94
|
|
|
|
Say |
|
|
Item: 10 (A08YC) Lintel Sunshade (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 |
|
|
Sub-Total(E1) |
200.00
|
70.63
|
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| RCC Work |
100.000 |
cft |
6.00 |
600.00 |
|
| Form work |
490.190 |
sft |
8.00 |
3921.52 |
|
|
Sub-Total(L1) |
4521.52
|
1596.77
|
| 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
|
35.32
|
|
|
|
Total(1) |
|
6719.75 |
|
Add over head on Total(1)
|
2.5 % |
167.99 |
|
|
|
Total(2) |
|
6887.74 |
|
Add Profit on Total(2) |
8.0 % |
551.02
|
|
|
|
Total(3) |
|
7438.76 |
|
Add VAT on Unit Price |
4.0 % |
325.19 |
Add Income Tax on Unit Price
|
4.5 % |
365.84 |
|
|
|
Unit Price |
|
8129.79
|
|
|
|
Say |
|
|
Item: 11 (A13G) Epoxy paint to wall (New) |
|
| Basis:100
sft |
| A3.Material-Paint |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Epoxy Primer |
2.000 |
Ltr |
170.00 |
340.00 |
|
| Epoxy Enamel |
3.080 |
Ltr |
387.00 |
1191.96 |
|
| Thinner-T6/T7 |
1.600 |
Ltr |
46.00 |
73.60 |
|
| Chalk powder |
1.330 |
kg |
18.00 |
23.94 |
|
| Mosaic stone |
0.200 |
no |
110.00 |
22.00 |
|
| Scrap |
1.000 |
L.s |
30.00 |
30.00 |
|
|
Sub-Total(A3) |
1681.50
|
181.00
|
| L6.Labour Paints |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Epoxy Paint to wall |
100.000 |
sft |
10.00 |
1000.00 |
|
|
Sub-Total(L6) |
1000.00
|
107.64
|
| 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) |
|
299.40 |
|
Add over head on Total(1)
|
2.5 % |
7.49 |
|
|
|
Total(2) |
|
306.89 |
|
Add Profit on Total(2) |
8.0 % |
24.55
|
|
|
|
Total(3) |
|
331.44 |
|
Add VAT on Unit Price |
4.0 % |
14.49 |
Add Income Tax on Unit Price
|
4.5 % |
16.30 |
|
|
|
Unit Price |
|
362.23
|
|
|
|
Say |
|
|
Item: 12 (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)
|
2.5 % |
2.66 |
|
|
|
Total(2) |
|
109.01 |
|
Add Profit on Total(2) |
8.0 % |
8.72
|
|
|
|
Total(3) |
|
117.73 |
|
Add VAT on Unit Price |
4.0 % |
5.15 |
Add Income Tax on Unit Price
|
4.5 % |
5.79 |
|
|
|
Unit Price |
|
128.67
|
|
|
|
Say |
|
|
Item: 13 (A07C) Homogenous Floor Tiles |
|
| Basis:100
sft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Sand - Local - Mymensingh |
6.250 |
cft |
13.00 |
81.25 |
|
| Cement |
2.500 |
bag |
343.00 |
857.50 |
|
| White-Cement |
3.600 |
kg |
16.25 |
58.50 |
|
|
Sub-Total(A1) |
997.25
|
107.34
|
| A2.Material-Mosaic/Tile |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Homogenious Tiles |
110.000 |
sft |
46.00 |
5060.00 |
|
|
Sub-Total(A2) |
5060.00
|
544.66
|
| L2.Labour-Tile/Sanitary |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Floor/ Wall Tiles fitting |
100.000 |
sft |
20.00 |
2000.00 |
|
|
Sub-Total(L2) |
2000.00
|
215.28
|
|
|
|
Total(1) |
|
867.28 |
|
Add over head on Total(1)
|
2.5 % |
21.68 |
|
|
|
Total(2) |
|
888.96 |
|
Add Profit on Total(2) |
8.0 % |
71.12
|
|
|
|
Total(3) |
|
960.08 |
|
Add VAT on Unit Price |
4.0 % |
41.97 |
Add Income Tax on Unit Price
|
4.5 % |
47.22 |
|
|
|
Unit Price |
|
1049.27
|
|
|
|
Say |
|
|
Item: 14 (A07A) Glazed Wall Tiles |
|
| Basis:100
sft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Sand - Local - Mymensingh |
7.030 |
cft |
13.00 |
91.39 |
|
| Cement |
1.870 |
bag |
343.00 |
641.41 |
|
| White-Cement |
3.600 |
kg |
16.25 |
58.50 |
|
|
Sub-Total(A1) |
791.30
|
85.18
|
| A2.Material-Mosaic/Tile |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Glazed Wall Tiles-RAK |
105.000 |
sft |
36.00 |
3780.00 |
|
|
Sub-Total(A2) |
3780.00
|
406.88
|
| L2.Labour-Tile/Sanitary |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Floor/ Wall Tiles fitting |
100.000 |
sft |
20.00 |
2000.00 |
|
|
Sub-Total(L2) |
2000.00
|
215.28
|
|
|
|
Total(1) |
|
707.33 |
|
Add over head on Total(1)
|
2.5 % |
17.68 |
|
|
|
Total(2) |
|
725.02 |
|
Add Profit on Total(2) |
8.0 % |
58.00
|
|
|
|
Total(3) |
|
783.02 |
|
Add VAT on Unit Price |
4.0 % |
34.23 |
Add Income Tax on Unit Price
|
4.5 % |
38.51 |
|
|
|
Unit Price |
|
855.76
|
|
|
|
Say |
|
|
Item: 15 (A14A) Laminated Gypsum Board Ceiling |
|
| Basis:100
sft |
| 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
|
| S2.Alum,SS/MS,FalseCeil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Lamint GypsumBoardCeiling |
100.000 |
sft |
42.00 |
4200.00 |
|
|
Sub-Total(S2) |
4200.00
|
452.09
|
|
|
|
Total(1) |
|
462.85 |
|
Add over head on Total(1)
|
2.5 % |
11.57 |
|
|
|
Total(2) |
|
474.42 |
|
Add Profit on Total(2) |
8.0 % |
37.95
|
|
|
|
Total(3) |
|
512.38 |
|
Add VAT on Unit Price |
4.0 % |
22.40 |
Add Income Tax on Unit Price
|
4.5 % |
25.20 |
|
|
|
Unit Price |
|
559.98
|
|
|
|
Say |
|
|
Item: 16 (A11M) MS Emergency Exit door |
|
| Basis:1
no. |
| C2.MS/SS Work i/c matr |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Hollow Metal Door |
26.000 |
sft |
350.00 |
9100.00 |
|
| Push Bar1 |
1.000 |
no. |
10000.00 |
10000.00 |
|
|
Sub-Total(C2) |
19100.00
|
19100.00
|
|
|
|
Total(1) |
|
19100.00 |
|
Add over head on Total(1)
|
2.5 % |
477.50 |
|
|
|
Total(2) |
|
19577.50 |
|
Add Profit on Total(2) |
8.0 % |
1566.20
|
|
|
|
Total(3) |
|
21143.70 |
|
Add VAT on Unit Price |
4.0 % |
924.31 |
Add Income Tax on Unit Price
|
4.5 % |
1039.85 |
|
|
|
Unit Price |
|
23107.87
|
|
|
|
Say |
|
|
Item: 17 (A11S) PVC Door i/c Lock(750) |
|
| Basis:1
no. |
| S2.Alum,SS/MS,FalseCeil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| PVC Door |
1.000 |
no. |
3000.00 |
3000.00 |
|
|
Sub-Total(S2) |
3000.00
|
3000.00
|
|
|
|
Total(1) |
|
3000.00 |
|
Add over head on Total(1)
|
2.5 % |
75.00 |
|
|
|
Total(2) |
|
3075.00 |
|
Add Profit on Total(2) |
8.0 % |
246.00
|
|
|
|
Total(3) |
|
3321.00 |
|
Add VAT on Unit Price |
4.0 % |
145.18 |
Add Income Tax on Unit Price
|
4.5 % |
163.33 |
|
|
|
Unit Price |
|
3629.51
|
|
|
|
Say |
|
|
Item: 18 (A11J) Alum(PC)-Swing door Pastc-Frst gl |
|
| Basis:1
sft |
| S2.Alum,SS/MS,FalseCeil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Al(PC) SwDoorPlst-frstGls |
1.000 |
sft |
431.00 |
431.00 |
|
|
Sub-Total(S2) |
431.00
|
4639.28
|
|
|
|
Total(1) |
|
4639.28 |
|
Add over head on Total(1)
|
2.5 % |
115.98 |
|
|
|
Total(2) |
|
4755.27 |
|
Add Profit on Total(2) |
8.0 % |
380.42
|
|
|
|
Total(3) |
|
5135.69 |
|
Add VAT on Unit Price |
4.0 % |
224.51 |
Add Income Tax on Unit Price
|
4.5 % |
252.57 |
|
|
|
Unit Price |
|
5612.77
|
|
|
|
Say |
|
|
Item: 19 (B01A) uPVC Pipe - 150mm dia |
|
| Basis:319
rft |
| B1.Plumbing/Sanitr Pipe |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| uPVC Pipe 150 dia |
328.280 |
rft |
115.00 |
37752.20 |
|
| uPVC Bend 150mm dia |
3.000 |
no. |
560.00 |
1680.00 |
|
| uPVC Tee - 150mm dia |
21.000 |
no |
950.00 |
19950.00 |
|
| uPVC End Cap -150 dia |
2.000 |
no |
920.00 |
1840.00 |
|
| Clamp |
73.000 |
no |
35.00 |
2555.00 |
|
| Standing Urinal |
1.000 |
no |
150.00 |
150.00 |
|
| Hole making (150 dia) |
21.000 |
no |
350.00 |
7350.00 |
|
| S-cement tube |
5.000 |
no |
190.00 |
950.00 |
|
| Solvent cement -500 ml |
2.000 |
pot |
490.00 |
980.00 |
|
|
Sub-Total(B1) |
73207.20
|
4639.28
|
| L4.Labour-Sanitary |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| uPVC Pipe Fitting -150mm |
318.720 |
rft |
20.00 |
6374.40 |
|
|
Sub-Total(L4) |
6374.40
|
4639.28
|
|
|
|
Total(1) |
|
9278.57 |
|
Add over head on Total(1)
|
2.5 % |
231.96 |
|
|
|
Total(2) |
|
9510.53 |
|
Add Profit on Total(2) |
8.0 % |
760.84
|
|
|
|
Total(3) |
|
10271.37 |
|
Add VAT on Unit Price |
4.0 % |
449.02 |
Add Income Tax on Unit Price
|
4.5 % |
505.15 |
|
|
|
Unit Price |
|
11225.55
|
|
|
|
Say |
|
|
Item: 19A (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
|
4639.28
|
| 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
|
4639.28
|
|
|
|
Total(1) |
|
9278.57 |
|
Add over head on Total(1)
|
2.5 % |
231.96 |
|
|
|
Total(2) |
|
9510.53 |
|
Add Profit on Total(2) |
8.0 % |
760.84
|
|
|
|
Total(3) |
|
10271.37 |
|
Add VAT on Unit Price |
4.0 % |
449.02 |
Add Income Tax on Unit Price
|
4.5 % |
505.15 |
|
|
|
Unit Price |
|
11225.55
|
|
|
|
Say |
|
|
Item: 19B (B01C) uPVc pipe 50 dia |
|
| Basis:100
rft |
| B1.Plumbing/Sanitr Pipe |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| uPVc pipe 50 dia |
105.000 |
rft |
25.00 |
2625.00 |
|
| uPVC Bend - 50mm dia |
16.000 |
no. |
47.00 |
752.00 |
|
|
Sub-Total(B1) |
3377.00
|
4639.28
|
| L4.Labour-Sanitary |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| uPVC pipe - 50mm |
100.000 |
rft |
15.00 |
1500.00 |
|
|
Sub-Total(L4) |
1500.00
|
4639.28
|
|
|
|
Total(1) |
|
9278.57 |
|
Add over head on Total(1)
|
2.5 % |
231.96 |
|
|
|
Total(2) |
|
9510.53 |
|
Add Profit on Total(2) |
8.0 % |
760.84
|
|
|
|
Total(3) |
|
10271.37 |
|
Add VAT on Unit Price |
4.0 % |
449.02 |
Add Income Tax on Unit Price
|
4.5 % |
505.15 |
|
|
|
Unit Price |
|
11225.55
|
|
|
|
Say |
|
|
Item: 20 (B15) 20mm dia G.I pipe |
|
| Basis:160
rft |
| B1.Plumbing/Sanitr Pipe |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| 20mm G.I pipe |
168.000 |
rft |
40.00 |
6720.00 |
|
| Tread Tape |
9.000 |
Dezn |
120.00 |
1080.00 |
|
| 20mm G-Valve |
4.000 |
No |
235.00 |
940.00 |
|
| 20mm Tee |
40.000 |
No |
25.00 |
1000.00 |
|
| 20mm Union |
4.000 |
No |
35.00 |
140.00 |
|
|
Sub-Total(B1) |
9880.00
|
4639.28
|
| L4.Labour-Sanitary |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| GI Pipe fitting - 20mm di |
160.000 |
rft |
10.00 |
1600.00 |
|
| GI Gate Valve fitting 20 |
4.000 |
No |
30.00 |
120.00 |
|
|
Sub-Total(L4) |
1720.00
|
4639.28
|
|
|
|
Total(1) |
|
9278.57 |
|
Add over head on Total(1)
|
2.5 % |
231.96 |
|
|
|
Total(2) |
|
9510.53 |
|
Add Profit on Total(2) |
8.0 % |
760.84
|
|
|
|
Total(3) |
|
10271.37 |
|
Add VAT on Unit Price |
4.0 % |
449.02 |
Add Income Tax on Unit Price
|
4.5 % |
505.15 |
|
|
|
Unit Price |
|
11225.55
|
|
|
|
Say |
|
|
Item: 20A (B15A) 12mm dia G.I pipe |
|
| Basis:160
rft |
| B1.Plumbing/Sanitr Pipe |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| 12mm G.I pipe |
168.000 |
rft |
30.00 |
5040.00 |
|
| Tread Tape |
9.000 |
Dezn |
120.00 |
1080.00 |
|
| 12mm G-Valve |
4.000 |
No |
160.00 |
640.00 |
|
| 12mm Tee |
100.000 |
No |
12.00 |
1200.00 |
|
| 12mm Union |
10.000 |
No |
10.00 |
100.00 |
|
|
Sub-Total(B1) |
8060.00
|
4639.28
|
| L4.Labour-Sanitary |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| GI Pipe fitting - 12mmdia |
160.000 |
rft |
9.00 |
1440.00 |
|
|
Sub-Total(L4) |
1440.00
|
4639.28
|
|
|
|
Total(1) |
|
9278.57 |
|
Add over head on Total(1)
|
2.5 % |
231.96 |
|
|
|
Total(2) |
|
9510.53 |
|
Add Profit on Total(2) |
8.0 % |
760.84
|
|
|
|
Total(3) |
|
10271.37 |
|
Add VAT on Unit Price |
4.0 % |
449.02 |
Add Income Tax on Unit Price
|
4.5 % |
505.15 |
|
|
|
Unit Price |
|
11225.55
|
|
|
|
Say |
|
|
Item: 21 (B15B) CP angle stop cock N-64 |
|
| Basis:1
no. |
| B1.Plumbing/Sanitr Pipe |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Angle stop cock |
1.000 |
no |
350.00 |
350.00 |
|
|
Sub-Total(B1) |
350.00
|
350.00
|
| L4.Labour-Sanitary |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Stop cock fitting |
1.000 |
no |
50.00 |
50.00 |
|
|
Sub-Total(L4) |
50.00
|
50.00
|
|
|
|
Total(1) |
|
400.00 |
|
Add over head on Total(1)
|
2.5 % |
10.00 |
|
|
|
Total(2) |
|
410.00 |
|
Add Profit on Total(2) |
8.0 % |
32.80
|
|
|
|
Total(3) |
|
442.80 |
|
Add VAT on Unit Price |
4.0 % |
19.36 |
Add Income Tax on Unit Price
|
4.5 % |
21.78 |
|
|
|
Unit Price |
|
483.93
|
|
|
|
Say |
|
|
Item: 22 (B15C) CP Piller cock N-42 |
|
| Basis:1
no. |
| B1.Plumbing/Sanitr Pipe |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Piller cock |
1.000 |
no |
410.00 |
410.00 |
|
|
Sub-Total(B1) |
410.00
|
410.00
|
| L4.Labour-Sanitary |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Piller cock1 |
1.000 |
no |
50.00 |
50.00 |
|
|
Sub-Total(L4) |
50.00
|
50.00
|
|
|
|
Total(1) |
|
460.00 |
|
Add over head on Total(1)
|
2.5 % |
11.50 |
|
|
|
Total(2) |
|
471.50 |
|
Add Profit on Total(2) |
8.0 % |
37.72
|
|
|
|
Total(3) |
|
509.22 |
|
Add VAT on Unit Price |
4.0 % |
22.26 |
Add Income Tax on Unit Price
|
4.5 % |
25.04 |
|
|
|
Unit Price |
|
556.52
|
|
|
|
Say |
|
|
Item: 23 (B15D) Bib cock N-54 |
|
| Basis:1
no. |
| B1.Plumbing/Sanitr Pipe |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Bib cock |
1.000 |
no |
380.00 |
380.00 |
|
|
Sub-Total(B1) |
380.00
|
380.00
|
| L4.Labour-Sanitary |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Bib Cock fitting |
1.000 |
no. |
50.00 |
50.00 |
|
|
Sub-Total(L4) |
50.00
|
50.00
|
|
|
|
Total(1) |
|
430.00 |
|
Add over head on Total(1)
|
2.5 % |
10.75 |
|
|
|
Total(2) |
|
440.75 |
|
Add Profit on Total(2) |
8.0 % |
35.26
|
|
|
|
Total(3) |
|
476.01 |
|
Add VAT on Unit Price |
4.0 % |
20.81 |
Add Income Tax on Unit Price
|
4.5 % |
23.41 |
|
|
|
Unit Price |
|
520.23
|
|
|
|
Say |
|
|
Item: 24 (B15E) Wshing H-Basin BISF SuperVt |
|
| Basis:1
no. |
| B1.Plumbing/Sanitr Pipe |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Washing h-basin with fitt |
1.000 |
no |
2150.00 |
2150.00 |
|
| CP Bashin wast |
1.000 |
No |
95.00 |
95.00 |
|
| Connection pipe |
1.000 |
No |
80.00 |
80.00 |
|
|
Sub-Total(B1) |
2325.00
|
2325.00
|
| L4.Labour-Sanitary |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Basin fitting |
1.000 |
no. |
150.00 |
150.00 |
|
|
Sub-Total(L4) |
150.00
|
150.00
|
|
|
|
Total(1) |
|
2475.00 |
|
Add over head on Total(1)
|
2.5 % |
61.88 |
|
|
|
Total(2) |
|
2536.88 |
|
Add Profit on Total(2) |
8.0 % |
202.95
|
|
|
|
Total(3) |
|
2739.83 |
|
Add VAT on Unit Price |
4.0 % |
119.77 |
Add Income Tax on Unit Price
|
4.5 % |
134.75 |
|
|
|
Unit Price |
|
2994.34
|
|
|
|
Say |
|
|
Item: 25 (B15F) L-pan BISF Standerd |
|
| Basis:1
no. |
| B1.Plumbing/Sanitr Pipe |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Long pan BISF with fittin |
1.000 |
no |
850.00 |
850.00 |
|
| C.I Cistern |
1.000 |
no |
1050.00 |
1050.00 |
|
| Connecting pipe |
1.000 |
no |
150.00 |
150.00 |
|
|
Sub-Total(B1) |
2050.00
|
2050.00
|
| L4.Labour-Sanitary |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Long Pan fitting |
1.000 |
no. |
250.00 |
250.00 |
|
| Cistern fitting |
1.000 |
no |
100.00 |
100.00 |
|
| CI Trap fitting |
1.000 |
no |
100.00 |
100.00 |
|
|
Sub-Total(L4) |
450.00
|
450.00
|
|
|
|
Total(1) |
|
2500.00 |
|
Add over head on Total(1)
|
2.5 % |
62.50 |
|
|
|
Total(2) |
|
2562.50 |
|
Add Profit on Total(2) |
8.0 % |
205.00
|
|
|
|
Total(3) |
|
2767.50 |
|
Add VAT on Unit Price |
4.0 % |
120.98 |
Add Income Tax on Unit Price
|
4.5 % |
136.11 |
|
|
|
Unit Price |
|
3024.59
|
|
|
|
Say |
|
|
Item: 26 (B15G) Mirror (600x1200x5mm) |
|
| Basis:1
no. |
| B1.Plumbing/Sanitr Pipe |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Mirror-300x1200 |
1.000 |
no |
750.00 |
750.00 |
|
|
Sub-Total(B1) |
750.00
|
750.00
|
| L4.Labour-Sanitary |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Mirror Fitting-450x300 |
1.000 |
no. |
50.00 |
50.00 |
|
|
Sub-Total(L4) |
50.00
|
50.00
|
|
|
|
Total(1) |
|
800.00 |
|
Add over head on Total(1)
|
2.5 % |
20.00 |
|
|
|
Total(2) |
|
820.00 |
|
Add Profit on Total(2) |
8.0 % |
65.60
|
|
|
|
Total(3) |
|
885.60 |
|
Add VAT on Unit Price |
4.0 % |
38.71 |
Add Income Tax on Unit Price
|
4.5 % |
43.55 |
|
|
|
Unit Price |
|
967.87
|
|
|
|
Say |
|
|
Item: 26A (B15H) Mirror (2500x1200x5mm) |
|
| Basis:1
no. |
| B1.Plumbing/Sanitr Pipe |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Mirror-2400x1200 |
1.000 |
no |
2500.00 |
2500.00 |
|
|
Sub-Total(B1) |
2500.00
|
2500.00
|
| L4.Labour-Sanitary |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Mirror Fitting-450x300 |
1.000 |
no. |
50.00 |
50.00 |
|
|
Sub-Total(L4) |
50.00
|
50.00
|
|
|
|
Total(1) |
|
2550.00 |
|
Add over head on Total(1)
|
2.5 % |
63.75 |
|
|
|
Total(2) |
|
2613.75 |
|
Add Profit on Total(2) |
8.0 % |
209.10
|
|
|
|
Total(3) |
|
2822.85 |
|
Add VAT on Unit Price |
4.0 % |
123.40 |
Add Income Tax on Unit Price
|
4.5 % |
138.83 |
|
|
|
Unit Price |
|
3085.08
|
|
|
|
Say |
|
|
Item: 27 (B15I) Soap Case N-113 |
|
| Basis:1
no. |
| B1.Plumbing/Sanitr Pipe |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Soap Case |
1.000 |
no |
500.00 |
500.00 |
|
|
Sub-Total(B1) |
500.00
|
500.00
|
| L4.Labour-Sanitary |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Soap Tray fitting |
1.000 |
no. |
50.00 |
50.00 |
|
|
Sub-Total(L4) |
50.00
|
50.00
|
|
|
|
Total(1) |
|
550.00 |
|
Add over head on Total(1)
|
2.5 % |
13.75 |
|
|
|
Total(2) |
|
563.75 |
|
Add Profit on Total(2) |
8.0 % |
45.10
|
|
|
|
Total(3) |
|
608.85 |
|
Add VAT on Unit Price |
4.0 % |
26.62 |
Add Income Tax on Unit Price
|
4.5 % |
29.94 |
|
|
|
Unit Price |
|
665.41
|
|
|
|
Say |
|
|
Item: 28 (B15J) Toilet paper holder |
|
| Basis:1
no. |
| B1.Plumbing/Sanitr Pipe |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| T-Paper Holder |
1.000 |
no |
350.00 |
350.00 |
|
|
Sub-Total(B1) |
350.00
|
350.00
|
| L4.Labour-Sanitary |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Paper holder fitting |
1.000 |
no. |
50.00 |
50.00 |
|
|
Sub-Total(L4) |
50.00
|
50.00
|
|
|
|
Total(1) |
|
400.00 |
|
Add over head on Total(1)
|
2.5 % |
10.00 |
|
|
|
Total(2) |
|
410.00 |
|
Add Profit on Total(2) |
8.0 % |
32.80
|
|
|
|
Total(3) |
|
442.80 |
|
Add VAT on Unit Price |
4.0 % |
19.36 |
Add Income Tax on Unit Price
|
4.5 % |
21.78 |
|
|
|
Unit Price |
|
483.93
|
|
|
|
Say |
|
|
Item: 29 (B15K) C.I Gratting 100 dia |
|
| Basis:1
no. |
| B1.Plumbing/Sanitr Pipe |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| 100mm dia CI gratting |
1.000 |
no |
150.00 |
150.00 |
|
|
Sub-Total(B1) |
150.00
|
150.00
|
| L4.Labour-Sanitary |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| CP Gratting fitting |
1.000 |
no |
45.00 |
45.00 |
|
|
Sub-Total(L4) |
45.00
|
45.00
|
|
|
|
Total(1) |
|
195.00 |
|
Add over head on Total(1)
|
2.5 % |
4.88 |
|
|
|
Total(2) |
|
199.88 |
|
Add Profit on Total(2) |
8.0 % |
15.99
|
|
|
|
Total(3) |
|
215.87 |
|
Add VAT on Unit Price |
4.0 % |
9.44 |
Add Income Tax on Unit Price
|
4.5 % |
10.62 |
|
|
|
Unit Price |
|
235.92
|
|
|
|
Say |
|
|
Item: 30 (A22B) Ins. pit B type 750x750-in-in |
|
| Basis:1
no. |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Brick |
32.000 |
no. |
3.80 |
121.60 |
|
| Sand - Local - Mymensingh |
3.780 |
cft |
13.00 |
49.14 |
|
| Polythene |
0.180 |
kg |
77.00 |
13.86 |
|
| Cement |
4.740 |
bag |
343.00 |
1625.82 |
|
| Sand - Sylhet |
6.000 |
cft |
24.00 |
144.00 |
|
| Stone-chips |
17.900 |
cft |
80.00 |
1432.00 |
|
| Re-bar - G40 |
48.300 |
kg |
38.50 |
1859.55 |
|
| GI Wire |
0.330 |
kg |
90.00 |
29.70 |
|
|
Sub-Total(A1) |
5275.67
|
5275.67
|
| B1.Plumbing/Sanitr Pipe |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| CI Cover 300 mm dia |
1.000 |
no. |
750.00 |
750.00 |
|
|
Sub-Total(B1) |
750.00
|
750.00
|
| C1.Steel Structures |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Galvanized Angle 38x38 |
2.580 |
rft |
125.00 |
322.50 |
|
| MS Grating 200x75 |
1.000 |
no. |
100.00 |
100.00 |
|
|
Sub-Total(C1) |
422.50
|
422.50
|
| E1.Equipment-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Mixer m/c and vibrator |
20.490 |
cft |
2.00 |
40.98 |
|
|
Sub-Total(E1) |
40.98
|
40.98
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Re-bar Work |
46.000 |
kg |
1.65 |
75.90 |
|
| Formwork upto 10ft from P |
53.740 |
sft |
8.00 |
429.92 |
|
| Dismentling F/W/Mar tile |
16.140 |
sft |
10.00 |
161.40 |
|
| Neat Cement Finishing |
16.140 |
sft |
1.00 |
16.14 |
|
| RCC Casting. |
20.490 |
cft |
8.00 |
163.92 |
|
|
Sub-Total(L0) |
847.28
|
847.28
|
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Earth Work in Excavation |
83.160 |
cft |
1.80 |
149.69 |
|
| Filling |
42.450 |
cft |
1.00 |
42.45 |
|
| Brck flat soling |
11.860 |
sft |
0.60 |
7.12 |
|
| Patent stone with NCF |
4.035 |
sft |
3.00 |
12.11 |
|
|
Sub-Total(L1) |
211.36
|
211.36
|
| L4.Labour-Sanitary |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Manhole Cover fixing |
1.000 |
no. |
300.00 |
300.00 |
|
|
Sub-Total(L4) |
300.00
|
300.00
|
| M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Steel Forms |
53.740 |
sft |
5.00 |
268.70 |
|
|
Sub-Total(M1) |
268.70
|
268.70
|
|
|
|
Total(1) |
|
8116.49 |
|
Add over head on Total(1)
|
2.5 % |
202.91 |
|
|
|
Total(2) |
|
8319.40 |
|
Add Profit on Total(2) |
8.0 % |
665.55
|
|
|
|
Total(3) |
|
8984.95 |
|
Add VAT on Unit Price |
4.0 % |
392.78 |
Add Income Tax on Unit Price
|
4.5 % |
441.88 |
|
|
|
Unit Price |
|
9819.62
|
|
|
|
Say |
|
|
Item: 31 (A08V1) Septic tank(5x2.5x1.5m)-out-out |
|
| Basis:1
no. |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Filling Sand |
910.000 |
cft |
8.50 |
7735.00 |
|
| Brick |
511.000 |
no. |
3.80 |
1941.80 |
|
| Sand - Local - Mymensingh |
47.000 |
cft |
13.00 |
611.00 |
|
| Polythene |
2.500 |
kg |
77.00 |
192.50 |
|
| Cement |
66.000 |
bag |
343.00 |
22638.00 |
|
| Sand - Sylhet |
175.000 |
cft |
24.00 |
4200.00 |
|
| Re-bar G60 |
727.320 |
kg |
40.20 |
29238.26 |
|
|
Sub-Total(A1) |
66556.56
|
66556.56
|
| B1.Plumbing/Sanitr Pipe |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| CI Cover -450MM DIA |
2.000 |
no. |
2500.00 |
5000.00 |
|
|
Sub-Total(B1) |
5000.00
|
5000.00
|
| E1.Equipment-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Mixer m/c and vibrator |
327.770 |
cft |
2.00 |
655.54 |
|
| Mini Dumper |
327.770 |
cft |
2.00 |
655.54 |
|
|
Sub-Total(E1) |
1311.08
|
1311.08
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Re-bar Work |
692.680 |
kg |
1.65 |
1142.92 |
|
|
Sub-Total(L0) |
1142.92
|
1142.92
|
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Earth Work in Excavation |
1483.230 |
cft |
1.80 |
2669.81 |
|
| Filling |
900.530 |
cft |
1.00 |
900.53 |
|
| Brck flat soling |
171.850 |
sft |
0.60 |
103.11 |
|
| Polythene laying |
171.850 |
sft |
0.20 |
34.37 |
|
| CC (50mm) With NCF |
1.000 |
sft |
3.00 |
3.00 |
|
| Plaster Work |
694.280 |
sft |
3.00 |
2082.84 |
|
| NCF |
792.500 |
sft |
1.00 |
792.50 |
|
| RCC Work |
327.770 |
cft |
6.00 |
1966.62 |
|
| Form work |
743.150 |
sft |
8.00 |
5945.20 |
|
|
Sub-Total(L1) |
14497.98
|
14497.98
|
| L4.Labour-Sanitary |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Manhole Cover fixing |
3.000 |
no. |
300.00 |
900.00 |
|
|
Sub-Total(L4) |
900.00
|
900.00
|
| M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Steel Forms |
743.150 |
sft |
5.00 |
3715.75 |
|
| Shoring for Excavation |
409.030 |
sft |
2.15 |
879.41 |
|
|
Sub-Total(M1) |
4595.16
|
4595.16
|
| M2.Steel Structures |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| G.I Plingth protection |
1.000 |
sft |
130.00 |
130.00 |
|
|
Sub-Total(M2) |
130.00
|
130.00
|
|
|
|
Total(1) |
|
94133.71 |
|
Add over head on Total(1)
|
2.5 % |
2353.34 |
|
|
|
Total(2) |
|
96487.06 |
|
Add Profit on Total(2) |
8.0 % |
7718.96
|
|
|
|
Total(3) |
|
104206.02 |
|
Add VAT on Unit Price |
4.0 % |
4555.45 |
Add Income Tax on Unit Price
|
4.5 % |
5124.89 |
|
|
|
Unit Price |
|
113886.36
|
|
|
|
Say |
|
