| Project 2nd Floor at Solid Track-II |
|
Item: 01A (A08C) RCC (1:1.5:3) in Column |
|
| Basis:100
cft |
| A1.Materials-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Cement |
22.000 |
bag |
343.00 |
7546.00 |
|
| Sand - Sylhet |
46.000 |
cft |
24.00 |
1104.00 |
|
| Stone-chips |
91.000 |
cft |
80.00 |
7280.00 |
|
|
Sub-Total(A1) |
15930.00
|
5625.68
|
| E1.Equipment-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Mini Dumper |
100.000 |
cft |
2.00 |
200.00 |
|
| M/C-Vibrator,S-structure |
100.000 |
cft |
5.00 |
500.00 |
|
|
Sub-Total(E1) |
700.00
|
247.21
|
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Ordinary Labour Supply |
1.000 |
nos. |
100.00 |
100.00 |
|
| RCC Casting-Superstructur |
100.000 |
sft |
10.00 |
1000.00 |
|
| FormWork:24-33ft from PL |
305.000 |
sft |
10.00 |
3050.00 |
|
|
Sub-Total(L0) |
4150.00
|
1465.57
|
| M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Steel Forms |
305.000 |
sft |
5.00 |
1525.00 |
|
| Hessain cloth |
323.000 |
sft |
1.00 |
323.00 |
|
|
Sub-Total(M1) |
1848.00
|
652.62
|
|
|
|
Total(1) |
|
7991.08 |
|
Add over head on Total(1)
|
2.5 % |
199.78 |
|
|
|
Total(2) |
|
8190.86 |
|
Add Profit on Total(2) |
8.0 % |
655.27
|
|
|
|
Total(3) |
|
8846.12 |
|
Add VAT on Unit Price |
4.0 % |
386.72 |
Add Income Tax on Unit Price
|
4.5 % |
435.06 |
|
|
|
Unit Price |
|
9667.89
|
|
|
|
Say |
|
|
Item: 01B (A08YA) Floor and Roof beam (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.) |
| FormWork:31-45ft from PL |
357.000 |
sft |
6.00 |
2142.00 |
|
| RCC Casting-Substructure |
100.000 |
cft |
6.00 |
600.00 |
|
|
Sub-Total(L0) |
2742.00
|
968.34
|
| M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Steel Forms |
357.000 |
sft |
5.00 |
1785.00 |
|
| B-plate with pipe |
27.500 |
no |
16.00 |
440.00 |
|
| Steel beam,S-structure |
10.000 |
no |
40.00 |
400.00 |
|
|
Sub-Total(M1) |
2625.00
|
927.02
|
|
|
|
Total(1) |
|
7369.30 |
|
Add over head on Total(1)
|
2.5 % |
184.23 |
|
|
|
Total(2) |
|
7553.53 |
|
Add Profit on Total(2) |
8.0 % |
604.28
|
|
|
|
Total(3) |
|
8157.82 |
|
Add VAT on Unit Price |
4.0 % |
356.63 |
Add Income Tax on Unit Price
|
4.5 % |
401.20 |
|
|
|
Unit Price |
|
8915.64
|
|
|
|
Say |
|
|
Item: 01C (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)
|
2.5 % |
220.37 |
|
|
|
Total(2) |
|
9035.11 |
|
Add Profit on Total(2) |
8.0 % |
722.81
|
|
|
|
Total(3) |
|
9757.92 |
|
Add VAT on Unit Price |
4.0 % |
426.58 |
Add Income Tax on Unit Price
|
4.5 % |
479.90 |
|
|
|
Unit Price |
|
10664.39
|
|
|
|
Say |
|
|
Item: 01D (A09M) Stair Landing (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.) |
| Formwork upto 10ft from P |
390.000 |
sft |
8.00 |
3120.00 |
|
| RCC Casting-Superstructur |
100.000 |
sft |
10.00 |
1000.00 |
|
|
Sub-Total(L0) |
4120.00
|
1454.98
|
| M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Steel pipe with B-plate |
20.000 |
no |
11.00 |
220.00 |
|
| Wood shutter-3time |
10.800 |
cft |
350.00 |
3780.00 |
|
|
Sub-Total(M1) |
4000.00
|
1412.60
|
|
|
|
Total(1) |
|
8341.52 |
|
Add over head on Total(1)
|
2.5 % |
208.54 |
|
|
|
Total(2) |
|
8550.06 |
|
Add Profit on Total(2) |
8.0 % |
684.00
|
|
|
|
Total(3) |
|
9234.06 |
|
Add VAT on Unit Price |
4.0 % |
403.67 |
Add Income Tax on Unit Price
|
4.5 % |
454.13 |
|
|
|
Unit Price |
|
10091.87
|
|
|
|
Say |
|
|
Item: 01E (A09N) Slab, false slab (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 |
242.000 |
sft |
10.00 |
2420.00 |
|
|
Sub-Total(L0) |
3420.00
|
1207.77
|
| M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Steel Forms |
242.000 |
sft |
5.00 |
1210.00 |
|
| Steel Scaffolding |
4.000 |
set |
100.00 |
400.00 |
|
| B-plate with pipe |
20.000 |
no |
16.00 |
320.00 |
|
| Steel beam,S-structure |
12.000 |
no |
40.00 |
480.00 |
|
|
Sub-Total(M1) |
2410.00
|
851.09
|
|
|
|
Total(1) |
|
7532.81 |
|
Add over head on Total(1)
|
2.5 % |
188.32 |
|
|
|
Total(2) |
|
7721.13 |
|
Add Profit on Total(2) |
8.0 % |
617.69
|
|
|
|
Total(3) |
|
8338.82 |
|
Add VAT on Unit Price |
4.0 % |
364.54 |
Add Income Tax on Unit Price
|
4.5 % |
410.11 |
|
|
|
Unit Price |
|
9113.46
|
|
|
|
Say |
|
|
Item: 02 (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
|
851.09
|
| 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
|
851.09
|
|
|
|
Total(1) |
|
1702.18 |
|
Add over head on Total(1)
|
2.5 % |
42.55 |
|
|
|
Total(2) |
|
1744.74 |
|
Add Profit on Total(2) |
8.0 % |
139.58
|
|
|
|
Total(3) |
|
1884.32 |
|
Add VAT on Unit Price |
4.0 % |
82.37 |
Add Income Tax on Unit Price
|
4.5 % |
92.67 |
|
|
|
Unit Price |
|
2059.36
|
|
|
|
Say |
|
