| Project Infusion Building Upgradation-1 |
|
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 (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: 04 (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: 05 (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: 06 (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
|
35.32
|
| 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
|
35.32
|
|
|
|
Total(1) |
|
70.63 |
|
Add over head on Total(1)
|
2.5 % |
1.77 |
|
|
|
Total(2) |
|
72.40 |
|
Add Profit on Total(2) |
8.0 % |
5.79
|
|
|
|
Total(3) |
|
78.19 |
|
Add VAT on Unit Price |
4.0 % |
3.42 |
Add Income Tax on Unit Price
|
4.5 % |
3.85 |
|
|
|
Unit Price |
|
85.45
|
|
|
|
Say |
|
|
Item: 07 (A12B) Plaster 12mm thick (1:4) |
|
| Basis:100
sft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Sand - Local - Mymensingh |
7.500 |
cft |
13.00 |
97.50 |
|
| Cement |
1.000 |
bag |
343.00 |
343.00 |
|
|
Sub-Total(A1) |
440.50
|
47.42
|
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Plaster Work |
100.000 |
sft |
3.00 |
300.00 |
|
|
Sub-Total(L1) |
300.00
|
32.29
|
| 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) |
|
90.47 |
|
Add over head on Total(1)
|
2.5 % |
2.26 |
|
|
|
Total(2) |
|
92.73 |
|
Add Profit on Total(2) |
8.0 % |
7.42
|
|
|
|
Total(3) |
|
100.15 |
|
Add VAT on Unit Price |
4.0 % |
4.38 |
Add Income Tax on Unit Price
|
4.5 % |
4.93 |
|
|
|
Unit Price |
|
109.46
|
|
|
|
Say |
|
|
Item: 08 (A13E) Plastic paint |
|
| Basis:100
sft |
| A3.Material-Paint |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Plastron Sealer |
0.800 |
Ltr |
160.00 |
128.00 |
|
| Plastic Emulsion |
1.330 |
Ltr |
170.00 |
226.10 |
|
| Enamel paint |
0.610 |
Ltr |
170.00 |
103.70 |
|
| Snowcel |
2.500 |
kg |
7.60 |
19.00 |
|
| Thinner-T6/T7 |
0.800 |
Ltr |
46.00 |
36.80 |
|
| Water Paper |
0.500 |
nos |
40.00 |
20.00 |
|
| Chalk powder |
2.500 |
kg |
18.00 |
45.00 |
|
| Mosaic stone |
0.100 |
no |
110.00 |
11.00 |
|
|
Sub-Total(A3) |
589.60
|
63.46
|
| L6.Labour Paints |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Plastic Painting |
100.000 |
sft |
2.50 |
250.00 |
|
|
Sub-Total(L6) |
250.00
|
26.91
|
| 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) |
|
101.14 |
|
Add over head on Total(1)
|
2.5 % |
2.53 |
|
|
|
Total(2) |
|
103.67 |
|
Add Profit on Total(2) |
8.0 % |
8.29
|
|
|
|
Total(3) |
|
111.96 |
|
Add VAT on Unit Price |
4.0 % |
4.89 |
Add Income Tax on Unit Price
|
4.5 % |
5.51 |
|
|
|
Unit Price |
|
122.36
|
|
|
|
Say |
|
|
Item: 09 (A13B) Epoxy paint to floor |
|
| 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-Floor |
100.000 |
sft |
7.00 |
700.00 |
|
|
Sub-Total(L6) |
700.00
|
75.35
|
|
|
|
Total(1) |
|
256.34 |
|
Add over head on Total(1)
|
2.5 % |
6.41 |
|
|
|
Total(2) |
|
262.75 |
|
Add Profit on Total(2) |
8.0 % |
21.02
|
|
|
|
Total(3) |
|
283.77 |
|
Add VAT on Unit Price |
4.0 % |
12.41 |
Add Income Tax on Unit Price
|
4.5 % |
13.96 |
|
|
|
Unit Price |
|
310.14
|
|
|
|
Say |
|
|
Item: 10 (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: 11 (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: 12 (A11A) Alum(PC)-Swing Door Frosted Glass |
|
| Basis:1
sft |
| S2.Alum,SS/MS,FalseCeil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Al.(PC) Swing Door,FrsGls |
1.000 |
sft |
400.00 |
400.00 |
|
|
Sub-Total(S2) |
400.00
|
4305.60
|
|
|
|
Total(1) |
|
4305.60 |
|
Add over head on Total(1)
|
2.5 % |
107.64 |
|
|
|
Total(2) |
|
4413.24 |
|
Add Profit on Total(2) |
8.0 % |
353.06
|
|
|
|
Total(3) |
|
4766.30 |
|
Add VAT on Unit Price |
4.0 % |
208.36 |
Add Income Tax on Unit Price
|
4.5 % |
234.41 |
|
|
|
Unit Price |
|
5209.07
|
|
|
|
Say |
|
|
Item: 13 (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)
|
2.5 % |
47.09 |
|
|
|
Total(2) |
|
1930.79 |
|
Add Profit on Total(2) |
8.0 % |
154.46
|
|
|
|
Total(3) |
|
2085.26 |
|
Add VAT on Unit Price |
4.0 % |
91.16 |
Add Income Tax on Unit Price
|
4.5 % |
102.55 |
|
|
|
Unit Price |
|
2278.97
|
|
|
|
Say |
|
