19th August, 2024

UNOPS Bangladesh
Gulshan 2, Road 54/A, House #14,
Dhaka, Bangladesh.

Your Ref: UNOPS-23256-EPP- 016 (Lot 1)

Contractor
Name:
Construction Solution

Abstract of Quotation
Subject: Quotation for Additional Works for Construction of PSA Plant building at 03 Hospital locations in Bangladesh
016 Lot 01 (Khagrachari, Rangamati &
Bandarban)

Summary for Additional Work

Contractor Rate
SL NO. Description
BDT
Part-A Khagrachari 1,418,595

Part-B Rangamati 2,013,254

Total (Excluding VAT & AIT) 3,431,849

In word: Thirty four lac thirty one thousand three hundred eighteen taka
Hospital locations in Bangladesh -

Remarks
 Variation Order of Khagrachari Site
SL Item description Unit Quantity Rate(BDT)
Palisading work during excavation in foundation
trenches beyond 1.5 m depth to protect loss due to
1 damage of property by palisading accepted by the Sqm 38.09 1,361.00
Engineer-in charge

Dismantling of all kinds of CC structure like

2 Founadation, floor etc. accepted by the Engineer-in- Cum 1.35 3,016.80
charge.

Dismantling of all kinds of brick work (250mm) in wall,

3 foundation, floor as per direction and accepted by Cum 13.01 1,484.60
Engineer In Charge
Existing MS pipe cutting & removing from building
4 location, accepted by Engineer In Charge Lot 1 10,500.00
Bailing out water by 1 cusec diesel operated pump
including hire charge of pump, fuel, operator, spares
5 and maintenance etc. all complete and accepted by the Hour 136.00 730.00
Engineer-in-charge.

Supplying fitting and fixing of Aluminum swing door

with spandrel as per the U.S. Architectural Aluminum
Manufacturer's Associatlon (AAMA) standard
specification and BDS 1879:12014 having 1.5mm thick
walll frame (size 101.60 mm, 44.45 mm), 2.0 mm thick
shutter side (size 54 mm, 46 mm), 0.99 mm thick door
glass bit (size 16.54 mm, 15.49 mm, 0.115 kg/m), 1.8
mm thick clousure section (size 101.60 mm, 42.93
mm),1.5 mm thick 106.60 mm clousure cover (0.392
kg/m) 4 mm thick floor bottom (size 101.60 mm, 12.70
mm, 1 kg/m). 1.8 mm thick shutter bottom (size 82.6
mm, 43.99 mm, 0.60 kg/m), 1.8 mm thick shutter top
(size 51 mm, 43.99 mm, 1.88 kg/m) and 2-3 mm to 4.01
mm thick handle (size 101.60 mm, 38.10 mm 25.40 mm
short, 1.35 kg/m), 1.5 mm thick 31.75 mm shutter
divider (0.535 kg/m), 1.5 mm thick 7.14 mm spandrel
section of all aluminum members will be anodized to
aluminium bronze/silver/SS/ black colour with a coat
6 not less than 15 micrones in thickness or powder Lot 1 270,000.00
coated to any colour with a coat not less than
alumunium bronze/silver/ss/black colour with a coat
not less than I5 micrones in thickness or powder coated
to any colour with a coatl not less than 25 micrones in
thickness and density of 4 mg per square cm etc.
including all accessories like sliding door key lock,
sliding door wheel, sliding door mohiar, sliding door
neoprene, bolts and nuts including sealants, keeping
provsion for fitting 5mm glass.
 Providing and fixing three phase distribution board
(TPDB) [concealed / surface] having the following
components and specifications: IFig: 4.3] l. Steel board :
Approximate size 2000 mm X 700 mm X 700 mm MS
sheet: l6 SWC with hinged type door and locking
arrangement duly painted with powder coating with
epoxy polyester resin on all surfaces of board (gray /
off-white) etc. In front side there will be tempered thick
fiber glass of minimum 8 mm thickness with rubber
gaskets to observe the inside arrangement.Copper bar :
7 size 500mm x 25mm x8 mm(4 No's) and 500 mm x Lot 1 314,386.19
20mm x 8mm( 1 No) mounted on insulator at both
ends. Capacity : 200-400A Loop Cable: From phase bar
to TPMCCB (circuit & power) Cable Size: As required
compatible with circuit breaker with TPMCCBs
accepted / approved by the Engineer-in-

8 Supply, Fitting and fixing of 48 watt Ceiling Maunt LED No's 6 4,500.00
Panel Light fitting consisting bracket, brass holder, and
necessary wiring etc. complete as per sample approved
/RFL THREAD /EQUIVALENT by the Engineer-in-charge.

Nitrogen Exhaust fan fitting, fixing , making hole,

9 necessary materials, wiring etc all accepted by Engineer No's 1 9,200.00
In Charge

Earth pit to MDB copper wire connection with 6.35

10 mm. dia with its protection by 20 mm. (3/4") dia pipe M 15 1466.67
below G.L up-to main board including necessary
connecting copper sockets, bolts, nuts, etc. accepted by
Engineer In Charge
11 DP Switch fitting ,fixing in position, connection with No's 1 1,450.00
necessary wiring etc all accepted by Engineer in charge
50mm dia thread pipe,necessary fitings, fixing in
12 position for machine drainage outlet at PSA building all M 6.5 772.50
accepted by Engineer in charge
50 mm downgraded picked jhama khoa
consolidation in
road by mixing the same with best quality
local sand (F.M. 1.2) in (2:1) (Khoa:Sand) proportion to
achieve minimum dry density of 95% with optimum moisture
13 content (Modified proctor test) including breaking and Cum 20.73 10,824.89
screening chips, laying and spreading in 150 mm layers
uniformly and compacting etc. all complete and accepted by
the Engineer-in-charge

Rate for Ground Platform work to be included for all

necessary boarding, supports, erecting, framing, cutting
14 angles, cleaning. All accepted by Engineer in charge Sqm 132 980.15
 Rate for earth cutting, filling, levelling , BFS & Brick
15 column support of Roof Shuttering, all accepted by Lot 1 36,750.00
Engineer in charge

Rate for generator temporary access road construction

16 and demobilize after generator ectrance including Lot 1 19,950.00
earth cutting, filling, brick soling with compaction, all
accepted by Engineer in charge
Supplying, applying of damp proof/water proof/early
hardening/strength gaining/bonding agent chemical
admixture to all plaster, concreteing, patent stone, CC
work with specified dose of recomanded brand (Fosroc,
17 BSF, Dr. fixit or equivalent) and ensuring proper mixting Liter 40 350.00
as per manufacturer guid line. all completed and
accecpted by the Engineer in Charge.

18 Security Salary (2 Persons) Month 3 30,000.00

Allow provisional sum for obtain and maintain

insurance policies issed by an insurance organization in
19 Bangladesh acceptable to the empoyer confirming the Lot 1 70,000.00
requirement stipulated in the UNOPS conditions of
contract. The insurance policies shall be valied up to
the period as stipulated in the conditions of the
contract.
Total=
Amount(BDT) Remarks
Rate consider as PWD revised
rate schedule 2022
51,837.09

Rate consider as PWD revised

4,070.75 rate schedule 2022

Rate consider as PWD revised

19,318.34 rate schedule 2022

Analysis Attached
10,500.00
Bill paper needed workshop

Rate consider as PWD revised

99,280.00
rate schedule 2022

Approved by email

270,000.00

Bill paper needed raju

 Additional amount of boq is
314,386.19
considered

Bill paper needed ayub

27,000.00 Approved by email Bill paper needed ayub

Approved by email
9,200.00
Bill paper needed ayub

22,000.00 Analysis Attached

Bill paper needed ayub

1,450.00 Analysis Attached Bill paper needed ayub

Rate consider as PWD revised

5021.25
rate schedule 2022
Bill paper needed hardware

224,451.07 Analysis Attached

Bill paper needed Sub con

Analysis Attached
129,380.00
Bill paper needed wood/bamboo
 Analysis Attached
36,750.00
Bill paper needed brick
Analysis Attached
19,950.00
Bill paper needed Sub con
Analysis Attached

14,000.00

Bill paper needed Mehedi bhai

Month of June , July & August-
90,000.00 2024
AS per BoQ

70,000.00

1,418,594.68
1 Considering Palisading cost
(A) Cost of materials:
(1) Wood 38.09 sqm @ Tk. 410.00
(2) Bamboo 30 Nos @ Tk. 420.00
(3) Nail, gi wire & others materials 1 lot @ Tk. 1,600.00
(4) Carrying 1 lot @ Tk. 2,000.00
Sub total (A)
(B) Labour charge
(1) Skilled technician 5 no's @ Tk. 1,050.00
(2) Semi- skilled technician 10 no's @ Tk. 850.00
Sub total (B)

Overhead
Total costing=
Profit

2 Considering CC dismantling cost

(A) Cost of equipments:
(1) Breaker machine rent 1 day @ Tk. 1,000.00
Sub total (A)
(B) Labour charge
(1) Skilled technician 1 no's @ Tk. 950.00
(2) Semi- skilled technician 2 no's @ Tk. 850.00
Sub total (B)

Overhead
Total costing=
Profit

3 Considering Brick wall dismantling cost

(A) Cost of equipments:
(1) Breaker machine rent 5 day @ Tk. 1,000.00
(2) Carrying 1 lot @ Tk. 1,350.00
Sub total (A)
(B) Labour charge
(1) Skilled technician 4 no's @ Tk. 950.00
(2) Semi- skilled technician 8 no's @ Tk. 850.00
Sub total (B)

Overhead
 Total costing=
Profit

4 Considering MS pipe cutting & removing cost

(A) Cost of pipe removing work:
(1) Local vendor cost 1 lot @ Tk. 10,500.00
Sub total (A)

5 Considering Bailing out water cost

(A) Cost of materials & equipments:
(1) Hire charge of pump including pipe & connection 1 day @ Tk. 1,200.00
(2) Fuel, lubricant 1 lot @ Tk. 980.00
(3) spares, maintenance etc. 1 lot @ Tk. 200.00
Sub total (A)
(B) Labour charge
(1) Skilled technician 1 no's @ Tk. 950.00
(2) Semi- skilled technician 1 no's @ Tk. 850.00
(3) pump operator 1 no's @ Tk. 950.00
Sub total (B)

Overhead
Total costing=
Profit

6 Considering Aluminium swing door cost

(A) Cost of materials & equipments:
(1) Aluminium composite sheet 1 lot @ Tk. 30,000.00
(2) Aluminium louver 1 lot @ Tk. 35,000.00
(3) Door frame, closer 1 lot @ Tk. 85,000.00
(4) Door handle with both side lock 1 lot @ Tk. 19,000.00
(5) Others necessary materials 1 lot @ Tk. 18,155.00
(6) Installation and making charge 1 lot @ Tk. 50,000.00
Sub total (A)

Overhead
Total costing=
Profit
7 Considering TPDB & ATS cost
(A) Cost of materials & equipments:
(1) 400A Circuit Breaker with Thermal Overload, Short circuit 3 nos @ 61,667.00
Release.
(2) Magnetic Contactor 400A 2 nos @ 75,000.00
(3) 600x25x8 mm Common Busber With Cooper Link For TPDM 2 lot @ 40,000.00
Part & ATS Part
(4) TPMCCB-250A-1Pcs, 40A-1Pcs, 32/40A-3Pcs,16A 4PSPD- 1 lot @ 98,000.00
1Pcs
(5) TPMCB:-10A-1Pcs, 6A-1Pcs 2 nos @ 1,500.00
(6) 2000/2500mmx700mmx700mm Pannel Board With False 1 nos @ 70,000.00
Part, Rubber Gasket, Transparent Glass, 16SWG ms Sheet
(7) Power Analayger, CT,Timer, Relay, Indicator Lamp, Colling 1 lot @ 40,000.00
Fan With Filter,heat, Shrink, Cable Gland & Etc.
(8) Combined Panel Board Wiring, Magnetic Contactor, Circuit 1 lot @ 35,000.00
Breaker, Busber, Fixing & Commisioning Charge
(9) Surge Protection Device(SPD) Type 1 & Type 2 combined 1 lot @ 60,000.00
Sub total (A)

Overhead
Total costing=
Profit & AIT

8 Considering Panel light cost

(A) Cost of materials & equipments:
(1) 48 w panel light price 1 nos @ Tk. 2,860.00
(2) Aluminium outer frame 1 lot @ Tk. 143.00
(3) Installation 1 lot @ Tk. 950.00
Sub total (A)
Overhead
Total costing=
Profit

9 Considering Nitrogen fan cost

(A) Cost of materials & equipments:
(1) Nitrogen fan 1 lot @ Tk. 7,085.00
(2) Installation 1 lot @ Tk. 1,000.00
Sub total (A)
Overhead
Total costing=
Profit
10 Considering Copper wire cost
(A) Cost of materials:
(1) Copper wire 15 m @ Tk. 850.00
(2) Carrying and transport 1 lot @ Tk. 2,500.00
(1) Pvc pipe 15 m @ Tk. 120.00
Sub total (A)
(B) Labour charge
(1) Skilled technician 1 no's @ Tk. 1,050.00
(2) Semi- skilled technician 1 no's @ Tk. 950.00
Sub total (B)

Overhead
Total costing=
Profit

11 Considering DP switch cost

(1) DP switch price 1 No's @ Tk. 950.00
(2) Installation 1 lot @ Tk. 500.00
Sub total

12 Considering 50mm thread pipe cost

(A) Cost of materials:
(1) pipe, socket and necessary materials 6.5 m @ Tk. 400.00
(2) Additional thread cutting 6 lot @ Tk. 102.00
Sub total (A)
(B) Labour charge
(1) Plumber 1 no's @ Tk. 1,200.00
Sub total (B)

Overhead
Total costing=
Profit
13 Considering Road Macadam cost
(A) Cost of materials:
(1) Brick 10,000.00 Nos @ Tk. 13.00
(2) Local sand 450.00 cft @ Tk. 50.00
(3) Brick crushing 10,000.00 Nos @ Tk. 2.00
Sub total (A)
(B) Labour charge
(1) Semi- skilled technician(Macadam mixing) 8 no's @ Tk. 950.00
(2) Semi- skilled technician (Macadam filling) 10 no's @ Tk. 950.00
(3) Semi- skilled technician(Macadam levelling & Compaction) 8 no's @ Tk. 950.00
Sub total (B)

Overhead
Total costing=
Profit

14 Considering Ground plarform cost

(A) Cost of materials:
(1) Wooden shutter rate as per boq 132.00 sqm @ Tk. 590.00
(2) Additional bamboo support at carnish area 110.00 nos @ Tk. 420.00

Sub total (A)

(B) Labour charge
(1) skilled technician 2 no's @ Tk. 950.00
(2) Semi- skilled technician 4 no's @ Tk. 850.00
Sub total (B)

15 Considering Ground cutting, levelling and BFS & Brick column support of roof shuttering cost
(A) Cost of materials:
(1) Brick 1,945.00 nos @ Tk. 13.00
Sub total (A)
(B) Labour charge
(1) skilled technician 2 no's @ Tk. 950.00
(2) Semi- skilled technician 6 no's @ Tk. 850.00
Sub total (B)
 Overhead
Total costing=
Profit

16 Considering Generator temporary access road cost

(A) Cost of materials:
(1) Brick 400.00 nos @ Tk. 13.00
(2) sand 145.00 cft @ Tk. 55.00
Sub total (A)
(B) Labour charge
(1) skilled technician 1 no's @ Tk. 950.00
(2) Semi- skilled technician 4 no's @ Tk. 850.00
Sub total (B)

Overhead
Total costing=
Profit

17 Considering Admixture cost

(A) Cost of materials:
(1) Fosroc admixture 1.00 ltr @ Tk. 350.00

Sub total (A)

18 Considering Security salary cost

(A) Cost of materials:
(1) Security salary 2.00 person @ Tk. 15,000.00

Sub total (A)

 per sqm = Tk. 15,616.90
per nos = Tk. 12,600.00
per lot = Tk. 1,600.00
per lot Tk. 2,000.00
Sub total (A) = Tk. 31,816.90

each = Tk. 5,250.00

each = Tk. 8,500.00
Sub total (B) = Tk. 13,750.00
Total (A+B) = Tk. 45,566.90
3.50% = Tk. 1,594.84
otal costing= Tk. 47,161.74
10% = Tk. 4,716.17
Grand Total = Tk. 51,877.92
Rate per sqm = Tk. 1,361.98

per day = Tk. 1,000.00

Sub total (A) = Tk. 1,000.00

each = Tk. 950.00

each = Tk. 1,700.00
Sub total (B) = Tk. 2,650.00
Total (A+B) = Tk. 3,650.00
3.50% = Tk. 127.75
otal costing= Tk. 3,777.75
10% = Tk. 377.78
Grand Total = Tk. 4,155.53
Rate per cum = Tk. 3,079.63

per day = Tk. 5,000.00

per lot = Tk. 1,350.00
Sub total (A) = Tk. 6,350.00

each = Tk. 3,800.00

each = Tk. 6,800.00
Sub total (B) = Tk. 10,600.00
Total (A+B) = Tk. 16,950.00
3.50% = Tk. 593.25
otal costing= Tk. 17,543.25
10% = Tk. 1,754.33
Grand Total = Tk. 19,297.58
Rate per cum = Tk. 1,483.00

per day = Tk. 10,500.00

Sub total (A) = Tk. 10,500.00
Grand Total = Tk. 10,500.00

per day = Tk. 1,200.00

per lot = Tk. 980.00
per lot = Tk. 200.00
Sub total (A) = Tk. 2,380.00

each = Tk. 950.00

each = Tk. 850.00
each = Tk. 950.00
Sub total (B) = Tk. 2,750.00
Total (A+B) = Tk. 5,130.00
3.50% = Tk. 179.55
otal costing= Tk. 5,309.55
10% = Tk. 530.96
Grand Total = Tk. 5,840.51
Rate per hrs = Tk. 730.06

per lot = Tk. 30,000.00

per lot = Tk. 35,000.00
per lot = Tk. 85,000.00
per lot = Tk. 19,000.00
per lot = Tk. 18,155.00
per lot = Tk. 50,000.00
Sub total (A) = Tk. 237,155.00
Total A = Tk. 237,155.00
3.50% = Tk. 8,300.43
otal costing= Tk. 245,455.43
10% = Tk. 24,545.54
 Grand Total = Tk. 270,000.97

per nos = Tk. 185,001.00

per nos = Tk. 150,000.00

per lot = Tk. 80,000.00

per lot = Tk. 98,000.00

per nos = Tk. 3,000.00

per nos = Tk. 70,000.00

per lot = Tk. 40,000.00

per lot = Tk. 35,000.00

per lot = Tk. 60,000.00

Sub total (A) = Tk. 721,001.00
Total A = Tk. 721,001.00
3.50% = Tk. 25,235.04
otal costing= Tk. 746,236.04
14% = Tk. 108,150.50
Grand Total = Tk. 854,386.53

per nos = Tk. 2,860.00

per lot = Tk. 143.00
per lot = Tk. 950.00
Sub total (A) = Tk. 3,953.00
3.50% = Tk. 138.36
otal costing= Tk. 4,091.36
10% = Tk. 409.14
Grand Total = Tk. 4,500.49

per lot = Tk. 7,085.00

per lot = Tk. 1,000.00
Sub total (A) = Tk. 8,085.00
3.50% = Tk. 282.98
otal costing= Tk. 8,367.98
10% = Tk. 836.80
 Grand Total = Tk. 9,204.77

per m = Tk. 12,750.00

per lot = Tk. 2,500.00
per m = Tk. 1,800.00
Sub total (A) = Tk. 17,050.00

each = Tk. 1,050.00

each = Tk. 950.00
Sub total (B) = Tk. 2,000.00
Total (A+B) = Tk. 19,050.00
3.50% = Tk. 666.75
otal costing= Tk. 19,716.75
10% = Tk. 1,971.68
Grand Total = Tk. 21,688.43
Rate per meter = Tk. 1,445.90

per pc = Tk. 950.00

per lot = Tk. 500.00
Sub total = Tk. 1,450.00

per m = Tk. 2,600.00

per lot = Tk. 612.00
Sub total (A) = Tk. 3,212.00

each = Tk. 1,200.00

Sub total (B) = Tk. 1,200.00
Total (A+B) = Tk. 4,412.00
3.50% = Tk. 154.42
otal costing= Tk. 4,566.42
10% = Tk. 456.64
Grand Total = Tk. 5,023.06
 Rate per meter = Tk. 772.78

per nos = Tk. 130,000.00

per cft = Tk. 22,500.00
per nos = Tk. 20,000.00
Sub total (A) = Tk. 172,500.00

each = Tk. 7,600.00

each = Tk. 9,500.00
each Tk. 7,600.00
Sub total (B) = Tk. 24,700.00
Total (A+B) = Tk. 197,200.00
3.50% = Tk. 6,902.00
otal costing= Tk. 204,102.00
10% = Tk. 20,410.20
Grand Total = Tk. 224,512.20
Rate per cum = Tk. 10,827.84

per sqm = Tk. 77,880.00

per nos = Tk. 46,200.00

Sub total (A) = Tk. 124,080.00

each = Tk. 1,900.00

each = Tk. 3,400.00
Sub total (B) = Tk. 5,300.00
Total (A+B) = Tk. 129,380.00
Grand Total = Tk. 129,380.00
Rate per sqm = Tk. 980.15

per nos = Tk. 25,285.00

Sub total (A) = Tk. 25,285.00

each = Tk. 1,900.00

each = Tk. 5,100.00
Sub total (B) = Tk. 7,000.00
 Total (A+B) = Tk. 32,285.00
3.50% = Tk. 1,129.98
otal costing= Tk. 33,414.98
10% = Tk. 3,341.50
Grand Total = Tk. 36,756.47

per nos = Tk. 5,200.00

per cft = Tk. 7,975.00
Sub total (A) = Tk. 13,175.00

each = Tk. 950.00

each = Tk. 3,400.00
Sub total (B) = Tk. 4,350.00
Total (A+B) = Tk. 17,525.00
3.50% = Tk. 613.38
otal costing= Tk. 18,138.38
10% = Tk. 1,813.84
Grand Total = Tk. 19,952.21

per liter = Tk. 350.00

Sub total (A) = Tk. 350.00

per person = Tk. 30,000.00

Sub total (A) = Tk. 30,000.00

 Rate Analysis of Khagrachari Site

SL-1: Palisading Cost Analysis

SL Item Rate/Costing
1 PWD rate per sqm 996.00
2 Additional labor and driving charge 365.00
Total Price 1361.00
Contactor's Profil (10%) 136.10
Contactor's Overhead Expenses (3.5%) 47.64
S.Total= 1544.74

SL-2 : Dismantling of all kinds of CC structure Cost Analysis

SL Item Rate/Costing
1 PWD retrofitting rate schedule 2022 per cum 2,514.00
2 Additional 30% adjustment 502.80
Total Price 3,016.80
Contactor's Profil (10%) 301.68
Contactor's Overhead Expenses (3.5%) 105.59
S.Total= 3,424.07

SL-3 : Dismantling of 250mm Brick wall Cost Analysis

SL Item Rate/Costing
1 PWD retrofitting rate schedule 2022 per cum 1,142.00
2 Additional 30% adjustment 342.60
Total Price 1,484.60
Contactor's Profil (10%) 148.46
Contactor's Overhead Expenses (3.5%) 51.96
S.Total= 1,685.02

SL-4: Existing MS pipe cutting & removing work Cost Analysis

SL Item Rate/Costing
1 Local vendor Cost (contract based) 10,500.00
Total Price 10500.00
Contactor's Profil (10%) 1050.00
Contactor's Overhead Expenses (3.5%) 367.50
S.Total= 11917.50

SL-5: Dewatering Cost Analysis

SL Item Rate/Costing
1 PWD rate per hour 644.00
2 Additional labor charge 86.00
Total Price 730.00
 Contactor's Profil (10%) 73.00
Contactor's Overhead Expenses (3.5%) 25.55
S.Total= 828.55

SL-6 : Swing Door Cost Analysis

SL Item Unit
1 Aluminum Composite Sheet Lot
2 Aluminum Louver Lot
3 Door Frame,Closer Lot
4 Door Handle with both side lock Lot
5 Others necessary materials Lot
6 Installation and making cost Lot
Total=
Total Price
Contactor's Profil (10%)
Contactor's Overhead Expenses (3.5%
Total Price=
Discount
S.Total Price=

SL-7: Combined Pannel Board TPDB & ATS For

Sl No Item Description Unit
1 400A Circuit Breaker with Thermal Overload, Short circuit Rel Pcs
2 Magnetic Contactor 400A Pcs
3 600x25x8 mm Common Busber With Cooper Link For TPDM P Set
4 TPMCCB-250A-1Pcs, 40A-1Pcs, 32/40A-3Pcs,16A 4PSPD-1Pcs Lot
5 TPMCB:-10A-1Pcs, 6A-1Pcs Pcs
2000/2500mmx700mmx700mm Pannel Board With False
6 Pcs
Part, Rubber Gasket, Transparent Glass, 16SWG ms Sheet
Power Analayger, CT,Timer, Relay, Indicator Lamp, Colling
7 Lot
Fan With Filter,heat, Shrink, Cable Gland & Etc.
Combined Panel Board Wiring, Magnetic Contactor, Circuit
8 Breaker, Busber, Fixing & Commisioning Charge Job
9 Surge Protection Device(SPD) Type 1 & Type 2 combined Job
Total
Profit 15%
Overhead 3.5%
S.Total Price=

SL-8: Panel light Cost Analysis

SL Item Rate
1 48w panel light 600mmx600mm 4,500.00
Total Price
Contactor's Profil (10%)
Contactor's Overhead Expenses (3.5%
S.Total=

SL-9: Nitrogen Exhaust Fan Cost Analysis

SL Item Rate
1 Nitrogen exhaust fan 300mmx300mm 9,200.00
Total Price
Contactor's Profil (10%)
Contactor's Overhead Expenses (3.5%)
S.Total=

SL-10 : Copper Wire (EP to MDB) Cost Analysis

SL Item Rate/Costing
1 Copper wire 17,000.00
2 Transport 2,000.00
3 Wire laying, fixing,pipe 3,000.00
Total Price 22,000.00
Rate per meter 1,466.67
Contactor's Profil (10%) 2,200.00
Contactor's Overhead Expenses (3.5%) 770.00
S.Total= 24,970.00

SL-11: DP Switch Cost Analysis

SL Item Rate
1 DP Switch 950.00
2 Transport & Installation 500.00
Total Price
Contactor's Profil (10%)
Contactor's Overhead Expenses (3.5%)
S.Total=

SL-12: 50mm threat pipe Cost Analysis

SL Item Rate/Costing
1 PWD rate per meter 425.00

2 Additional 30% adjustment 127.50

3 Additional thread cutting 220.00
Total Price 772.50
Contactor's Profil (10%) 77.25
Contactor's Overhead Expenses (3.5%) 27.04
S.Total= 876.79

SL-13: Road Macadam Cost

SL Item Unit
1 Brick No's
2 Brick chips crushing No's
3 Local sand Cft
4 Manpower (Macadam making, Filling, Levellig &
No's
Compaction)
Total Price
Rate per cum
Contactor's Profil (10%)
Contactor's Overhead Expenses (3.5%)
S.Total=

SL-14: Roof Shuttering Platform

SL Item Unit
1 Rate as per BoQ Sqm
2 Additional bamboo support at carnish areas No's
3 Additional manpower No's
Total Price
Rate per sqm
Contactor's Profil (10%)
Contactor's Overhead Expenses (3.5%)
S.Total=

SL-15: Ground Cutting, Levelling, Filling & BFS Removal of Slab Shuttering C
SL Item Rate
1 Ground Cutting & Levelling & Compaction Manpower 950.00
2 BFS & Brick Column Removal Manpower 950.00
3 Additional Brick Column Support 13.00
Total Price
Contactor's Profil (10%)
 Contactor's Overhead Expenses (3.5%)
S.Total=

SL-16: Generator Access Road Cost Analysis

SL Item Rate
1 Earth Cutting & Levelling & Compaction Manpower 950.00
2 BFS manpower (Laying and Removal) 950.00
Total Price
Contactor's Profil (10%)
Contactor's Overhead Expenses (3.5%)
S.Total=

SL-17: Admixture Cost Analysis

SL Item Rate/Costing
1 Admixture per litre 350.00

Total Price 350.00

Contactor's Profil (10%) 35.00
Contactor's Overhead Expenses (3.5%) 12.25
S.Total 397.25
s
Reference /Remarks

re Cost Analysis
Reference /Remarks

Cost Analysis
Reference /Remarks

ork Cost Analysis

Reference /Remarks
As per Site costing

is
Reference /Remarks
ng Door Cost Analysis
Quantity Rate/Costing Remarks
1 30,000.00
1 35,000.00
1 85,000.00
Market Analysis
1 19,000.00
1 20,000.00
1 50,000.00
Total= 239,000.00
Total Price 239,000.00
Contactor's Profil (10%) 23,900.00 Pwd Schedule
Contactor's Overhead Expenses (3.5%) 8,365.00 (Civil), 2022, Basic
Pwd Schedule
Rates, Item-1, Page-
Total Price= 271,265.00 (Civil),
1
2022, Basic
Rates, Item-2, page-1
Discount 1,265.00
S.Total Price= 270,000.00

mbined Pannel Board TPDB & ATS For Khagrachhari Cost Analysis
Unit Price Quantity Total Price
61,667.00 3 185,001
75,000.00 2 150,000
40,000.00 2 80,000
98,000.00 1 98,000
1,500.00 2 3,000

70,000.00 1 70,000

40,000.00 1 40,000

35,000.00 1 35,000
60,000.00 1 60,000
Total 721,001
Profit 15% 108,150
Overhead 3.5% 25,235
S.Total Price= 854,386

nel light Cost Analysis

 Quantity Costing Remarks
1 4,500.00 Market Analysis
4,500.00
Contactor's Profil (10%) 450.00
Contactor's Overhead Expenses (3.5%) 157.50
S.Total= 5,107.50

Exhaust Fan Cost Analysis

Quantity Costing Remarks
1 9,200.00 Market Analysis
9,200.00
920.00
322.00
10,442.00

t Analysis
Reference /Remarks

Market Analysis

P Switch Cost Analysis

Quantity Costing Remarks
1 950.00
Market Analysis
1 500.00
1,450.00
145.00
50.75
1,645.75

alysis
Reference /Remarks
 Rate consider as PWD revised rate
schedule 2022

SL-13: Road Macadam Cost Analysis

Quantity Rate Rate/Costing
10,000.00 13 130,000.00
10,000.00 2 20,000.00
500 50 25,000.00
49,400.00
52 950

Total Price 224,400.00

ate per cum 10,824.89
tor's Profil (10%) 22,440.00
verhead Expenses (3.5%) 7,854.00
S.Total= 254,694.00

SL-14: Roof Shuttering Platform Cost Analysis

Quantity Rate Rate/Costing
132.00 590 77,880.00
120 350 42,000.00
10 950 9,500.00
Total Price 129,380.00
980.15
12,938.00
4,528.30
S.Total= 146,846.30

ng & BFS Removal of Slab Shuttering Cost Analysis

Quantity Costing Remarks
15 14,250.00
10 9,500.00 Market Analysis
1,000.00 13,000.00
36,750.00
(10%) 3,675.00
penses (3.5%) 1,286.25
41,711.25

or Access Road Cost Analysis

Quantity Costing Remarks
14 13,300.00
Market Analysis
7 6,650.00
19,950.00
(10%) 1,995.00
penses (3.5%) 698.25
22,643.25

sis
Reference /Remarks
Market analysis
 Remarks
Approved in Barishal
Approved in Barishal
Approved in Barishal
Approved in Barishal
Approved in Barishal

Approved in Barishal

Approved in Barishal

Approved in Barishal
Approved in Cox's Bazar

314,386
Reference /Remarks

Market Analysis

Reference /Remarks

Market Analysis
 Variation Order of Rangamati Site
SL Item description Unit Quantity Rate(BDT) Amount(BDT)
Shifting of the electrical line (11 KVA
and 440 Volt) from the PSA plant
1 building location all accepted by Lot 1 250,000.00 250,000.00
Engineer in charge

Providing and fixing three phase

distribution board (TPDB)
[concealed / surface] having the
following components and
specifications: IFig: 4.3] l. Steel board :
Approximate size 2000 mm X 700 mm
X 700 mm MS sheet: l6 SWC with
hinged type door and locking
arrangement duly painted with
powder coating with epoxy polyester
resin on all surfaces of board (gray /
off-white) etc. In front side there will
be tempered thick fiber glass of
minimum 8 mm thickness with rubber
gaskets to observe the inside
arrangement.Copper bar : size
2 500mm x 25mm x8 mm(4 No's) and Lot 1 314,386.19 314,386.19
500 mm x 20mm x 8mm( 1 No)
mounted on insulator at both ends.
Capacity : 200-400A Loop Cable: From
phase bar to TPMCCB (circuit &
power) Cable Size: As required
compatible with circuit breaker with
TPMCCBs accepted / approved by the
Engineer-in-

DP Switch fitting ,fixing in position,

connection with necessary wiring etc
3 all accepted by Engineer in charge No's 1 1,450.00 1,450.00

Supply, Fitting and fixing of 48 watt

Ceiling Maunt LED Panel Light fitting
consisting bracket, brass holder, and
necessary wiring etc. complete as per
4 sample approved /RFL THREAD No's 6 4,500.00 27,000.00
/EQUIVALENT by the Engineer-in-
charge.

Nitrogen Exhaust fan fitting, fixing ,

making hole, necessary materials,
5 wiring etc all accepted by Engineer In No's 1 9,200.00 9,200.00
Charge
 Earth pit to MDB copper wire
connection with 6.35 mm. dia with its
6 protection by 20 mm. (3/4") dia pipe M 15 1,466.67 22,000.00
below G.L up-to main board including
necessary connecting copper sockets,
bolts, nuts, etc. accepted by Engineer
In Charge

Earthing the electrical installation

with 40 mm (1.5") dia G.l. pipe (earth
electrode) having 6.35 mm. dia hole
across the pipe at 305 mm. interval
7 securely bonded by soldering with 2 Feet 60 1,087.83 65,270.00
nos. of No-2 SWG HDBC earth leads
(at the top ofthe electrode) with its
protection by 20 mm. (3/4") dia G.l.
pipe up-to plinth level run at a depth
of 609.6 mm (2 ft) below G.L up-to
main board to be earthed including
necessary connecting copper sockets,
bolts, nuts, etc. complete for
maintaining earth resistance within I
ohm. (Fig : 4.19)
Rate for generator temporary access
road construction and demobilize
after generator ectrance including
earth cutting, filling, brick soling with
8 compaction, all accepted by Engineer Lot 1 29,300.00 29,300.00
in charge

150mm Drainage Pipeline work with

necessary fitings, fixing in position for
rain water drainage outlet from PSA
9 building all accepted by Engineer in M 32.37 1,436.18 46,489.17
charge
 Supplying fitting and fixing of
Aluminum swing door with spandrel
as per the U.S. Architectural
Aluminum Manufacturer's Associatlon
(AAMA) standard specification and
BDS 1879:12014 having 1.5mm thick
walll frame (size 101.60 mm, 44.45
mm), 2.0 mm thick shutter side (size
54 mm, 46 mm), 0.99 mm thick door
glass bit (size 16.54 mm, 15.49 mm,
0.115 kg/m), 1.8 mm thick clousure
section (size 101.60 mm, 42.93
mm),1.5 mm thick 106.60 mm
clousure cover (0.392 kg/m) 4 mm
thick floor bottom (size 101.60 mm,
12.70 mm, 1 kg/m). 1.8 mm thick
shutter bottom (size 82.6 mm, 43.99
mm, 0.60 kg/m), 1.8 mm thick shutter
10 top (size 51 mm, 43.99 mm, 1.88 Lot 1 270,000.00 270,000.00
kg/m) and 2-3 mm to 4.01 mm thick
handle (size 101.60 mm, 38.10 mm
25.40 mm short, 1.35 kg/m), 1.5 mm
thick 31.75 mm shutter divider (0.535
kg/m), 1.5 mm thick 7.14 mm
spandrel section of all aluminum
members will be anodized to
aluminium bronze/silver/SS/ black
colour with a coat not less than 15
micrones in thickness or powder
coated to any colour with a coat not
less than alumunium
bronze/silver/ss/black colour with a
coat not less than I5 micrones in
thickness or powder coated to any
colour with a coatl not less than 25
micrones in thickness and density of 4
mg per square cm etc. including all
50mm dia thread pipe,necessary
fitings, fixing in position for machine
drainage outlet at PSA building all
11 accepted by Engineer in charge M 3 772.50 2,317.50

12 Temporary Rain Protection(Tirpolin) Lot 1 10,210.00 10,210.00

13 Rain Protection in Grill Door Sqm 19 6,424.58 122,722.30
Security salary (2 Persons)
14 Month 3 40,000.00 120,000.00
15 Insurance bill Lot 1 70,000.00 70,000.00
16 Culvert Construction Lot 1 652,909.26 652,909.26
Total= 2,013,254.42
Remarks

Approved by Email

Additional amount of boq is

considered

ayub
Analysis Attached

ayub

Approved by Email

ayub

Approved by Email
ayub
Analysis Attached

ayub
Analysis Attached

ayub
Analysis Attached

sub con
Analysis Attached

pipe
Approved by Email

raju vai

Rate consider as PWD revised

rate schedule 2022

pipe
Analysis Attached hardware
Analysis Attached
Month of June , July &
August- 2024
AS per BoQ
Analysis Attached mehedi bhai
 Additional works rate analysis

2 Considering TPDB & ATS cost

(A) Cost of materials & equipments:
(1) 400A Circuit Breaker with Thermal 3 nos @ 61,667.00 per nos =
Overload, Short circuit Release.
(2) 2 nos @ 75,000.00 per nos =
Magnetic Contactor 400A
(3) 2 lot @ 40,000.00 per lot =
600x25x8 mm Common Busber With
Cooper Link For TPDM Part & ATS
Part
(4) TPMCCB-250A-1Pcs, 40A-1Pcs, 1 lot @ 98,000.00 per lot =
32/40A-3Pcs,16A 4PSPD-1Pcs
(5) 2 nos @ 1,500.00 per nos =
TPMCB:-10A-1Pcs, 6A-1Pcs
(6) 1 nos @ 70,000.00 per nos =
2000/2500mmx700mmx700mm
Pannel Board With False Part,
Rubber Gasket, Transparent Glass,
16SWG ms Sheet
(7) 1 lot @ 40,000.00 per lot =
Power Analayger, CT,Timer, Relay,
Indicator Lamp, Colling Fan With
Filter,heat, Shrink, Cable Gland &
Etc.
(8) 1 lot @ 35,000.00 per lot =
Combined Panel Board Wiring,
Magnetic Contactor, Circuit Breaker,
Busber, Fixing & Commisioning
Charge
(9) Surge Protection Device(SPD) Type 1 lot @ 60,000.00 per lot =
1 & Type 2 combined
Sub total (A) =
Total A =
Overhead 3.50% =
Total costing=
Profit & AIT 14% =
Grand Total =

3 Considering DP switch cost

(1) DP switch price 1 No's @ Tk. 950.00 per pc =
(2) Installation 1 lot @ Tk. 500.00 per lot =
Sub total =

4 Considering Panel light cost

(A) Cost of materials & equipments:
(1) 48 w panel light price 1 nos @ Tk. 2,860.00 per nos =
 (2) Aluminium outer frame 1 lot @ Tk. 143.00 per lot =
(3) Installation 1 lot @ Tk. 950.00 per lot =
Sub total (A) =
Overhead 3.50% =
Total costing=
Profit 10% =
Grand Total =

5 Considering Nitrogen fan cost

(A) Cost of materials & equipments:
(1) Nitrogen fan 1 lot @ Tk. 7,085.00 per lot =
(2) Installation 1 lot @ Tk. 1,000.00 per lot =
Sub total (A) =
Overhead 3.50% =
Total costing=
Profit 10% =
Grand Total =

6 Considering Copper wire cost

(A) Cost of materials:
(1) Copper wire 15 m @ Tk. 850.00 per m =
(2) Carrying and transport 1 lot @ Tk. 2,500.00 per lot =
(1) Pvc pipe 15 m @ Tk. 120.00 per m =
Sub total (A) =
(B) Labour charge
(1) Skilled technician 1 no's @ Tk. 1,050.00 each =
(2) Semi- skilled technician 1 no's @ Tk. 950.00 each =
Sub total (B) =
Total (A+B) =
Overhead 3.50% =
Total costing=
Profit 10% =
Grand Total =
Rate per meter =

7 Considering 60 ft of additional boring work

(A) Additional materials transport cost
(1) Copper wire 120 ft @ Tk. 15.00 per ft
(2) 1.5" boring pipe with loading and 60 ft @ Tk. 70.00 per ft
unloading
Sub total (A) =
 (B) Cost of accessories:
(1) 1.5" boring pipe 60 ft @ Tk. 145.00 per ft =
(2) Copper Welding 3 nos @ Tk. 420.00 per pc =
(3) 1.5" socket 3 nos @ Tk. 150.00 per pc =
Sub total (B) =

(C) Labour charge for aditional boring, testing and fixing in position
(1) Skilled technician(boring) 2.00 no's @ Tk. 1,000.00 each =
(2) Semi- skilled technician(boring) 2.00 no's @ Tk. 850.00 each =
(3) Semi- skilled technician(Additional 2.00 no's @ Tk. 850.00 each =
testing)
Sub total (C) =

(D) Boring rate as per BOQ

(1) Boring rate as per BOQ 60.00 ft @ Tk. 750.00 per ft =
Sub total (D) =
Total (A+B+C+D) =
Overhead 3.50% =
Total costing=
Profit 10% =
Grand Total =
Rate per ft =

8 Considering Generator temporary access road cost

(A) Cost of materials:
(1) Brick 472.00 nos @ Tk. 13.00 per nos =
(2) sand 80.00 cft @ Tk. 55.00 per cft =
Sub total (A) =
(B) Labour charge
(1) Semi- skilled technician (earth 6 no's @ Tk. 950.00 each =
cutting,filing & compaction)
(2) Semi- skilled technician(earth cutting 6 no's @ Tk. 950.00 each =
&removing)
(3) Semi- skilled technician(BFS laying & 4 no's @ Tk. 950.00 each =
removal)
Sub total (B) =
Total (A+B) =
Overhead 3.50% =
Total costing=
Profit 10% =
Grand Total =

9 Considering 150mm drainage pipe cost

(A) Cost of materials:
 (1) pipe, socket and necessary materials 32.37 m @ Tk. 925.00 per m =

(2) Additional socket,bent etc 1 lot @ Tk. 910.00 per lot =

Sub total (A) =
(B) Labour charge
(1) Plumber 2 lot @ Tk. 5,000.00 each =
Sub total (B) =
Total (A+B) =
Overhead 3.50% =
Total costing=
Profit 10% =
Grand Total =
Rate per meter =

10 Considering Aluminium swing door cost

(A) Cost of materials & equipments:
(1) Aluminium composite sheet 1 lot @ Tk. 30,000.00 per lot =
(2) Aluminium louver 1 lot @ Tk. 35,000.00 per lot =
(3) Door frame, closer 1 lot @ Tk. 85,000.00 per lot =
(4) Door handle with both side lock 1 lot @ Tk. 19,000.00 per lot =
(5) Others necessary materials 1 lot @ Tk. 18,155.00 per lot =
(6) Installation and making charge 1 lot @ Tk. 50,000.00 per lot =
Sub total (A) =
Total A =
Overhead 3.50% =
Total costing=
Profit 10% =
Grand Total =

11 Considering 50mm thread pipe cost

(A) Cost of materials:
(1) pipe, socket and necessary materials 6.5 m @ Tk. 400.00 per m =

(2) Additional thread cutting 6 lot @ Tk. 102.00 per lot =

Sub total (A) =
(B) Labour charge
(1) Plumber 1 no's @ Tk. 1,200.00 each =
Sub total (B) =
Total (A+B) =
Overhead 3.50% =
Total costing=
Profit 10% =
Grand Total =
Rate per meter =
12 Temporary Rain protection works(Tirpolin)
(A) Cost of materials:
(1) Tirpol 35 sqm @ Tk. 205.00 per sqm =
Sub total (A) =
(B) Labour charge
(1) Skilled technician 1.00 no's @ Tk. 950.00 each =
(2) Semi- skilled technician 1.00 no's @ Tk. 850.00 each =
Sub total (B) =
Total (A+B) =
Overhead 3.50% =
Total costing=
Profit 10% =
Grand Total =

12 Grill door Rain protection works

(A) Cost of materials:
(1) CGI sheet 24 sqm @ Tk. 2,450.00 per sqm =
Sheet cutting, bending & levelling 1 lot @ Tk. 16,200.00 per lot =
Paint, welding and necessary 1 lot @ Tk. 9,200.00 per lot =
materials
Louver carrying 1 lot @ Tk. 5,000.00 per lot =
Sub total (A) =
(B) Labour charge
(1) Skilled technician 6.00 no's @ Tk. 1,200.00 each =
(2) Semi- skilled technician 12.00 no's @ Tk. 950.00 each =
Sub total (B) =
Total (A+B) =
Overhead 3.50% =
Total costing=
Profit 10% =
Grand Total =

14 Considering Security salary cost

(A) Cost of materials:
(1) Security salary 2.00 person @ Tk. 20,000.00 per person =

Sub total (A) =

Tk.185,001.00

Tk.150,000.00
Tk. 80,000.00

Tk. 98,000.00

Tk. 3,000.00
Tk. 70,000.00

Tk. 40,000.00

Tk. 35,000.00

Tk. 60,000.00

Tk.721,001.00
Tk.721,001.00
Tk. 25,235.04
Tk.746,236.04
Tk.108,150.50
Tk.854,386.53

Tk. 950.00
Tk. 500.00
Tk. 1,450.00

Tk. 2,860.00
Tk. 143.00
Tk. 950.00
Tk. 3,953.00
Tk. 138.36
Tk. 4,091.36
Tk. 409.14
Tk. 4,500.49

Tk. 7,085.00
Tk. 1,000.00
Tk. 8,085.00
Tk. 282.98
Tk. 8,367.98
Tk. 836.80
Tk. 9,204.77

Tk. 12,750.00
Tk. 2,500.00
Tk. 1,800.00
Tk. 17,050.00

Tk. 1,050.00
Tk. 950.00
Tk. 2,000.00
Tk. 19,050.00
Tk. 666.75
Tk. 19,716.75
Tk. 1,971.68
Tk. 21,688.43
Tk. 1,445.90

Tk. 1,800.00
Tk. 4,200.00

Tk. 6,000.00
Tk. 8,700.00
Tk. 1,260.00
Tk. 450.00
Tk. 10,410.00

Tk. 2,000.00
Tk. 1,700.00
Tk. 1,700.00

Tk. 5,400.00

Tk. 45,000.00
Tk. 45,000.00
Tk. 66,810.00
Tk. 2,338.35
Tk. 69,148.35
Tk. 6,914.84
Tk. 76,063.19
Tk. 1,267.72

Tk. 6,136.00
Tk. 4,400.00
Tk. 10,536.00

Tk. 5,700.00

Tk. 5,700.00

Tk. 3,800.00

Tk. 15,200.00
Tk. 25,736.00
Tk. 900.76
Tk. 26,636.76
Tk. 2,663.68
Tk. 29,300.44
Tk. 29,942.25

Tk. 910.00
Tk. 30,852.25

Tk. 10,000.00
Tk. 10,000.00
Tk. 40,852.25
Tk. 1,429.83
Tk. 42,282.08
Tk. 4,228.21
Tk. 46,510.29
Tk. 1,436.83

Tk. 30,000.00
Tk. 35,000.00
Tk. 85,000.00
Tk. 19,000.00
Tk. 18,155.00
Tk. 50,000.00
Tk.237,155.00
Tk.237,155.00
Tk. 8,300.43
Tk.245,455.43
Tk. 24,545.54
Tk.270,000.97

Tk. 2,600.00

Tk. 612.00
Tk. 3,212.00

Tk. 1,200.00
Tk. 1,200.00
Tk. 4,412.00
Tk. 154.42
Tk. 4,566.42
Tk. 456.64
Tk. 5,023.06
Tk. 772.78
Tk. 7,175.00
Tk. 7,175.00

Tk. 950.00
Tk. 850.00
Tk. 1,800.00
Tk. 8,975.00
Tk. 314.13
Tk. 9,289.13
Tk. 928.91
Tk. 10,218.04

Tk. 58,800.00
Tk. 16,200.00
Tk. 9,200.00

Tk. 5,000.00
Tk. 89,200.00

Tk. 7,200.00
Tk. 11,400.00
Tk. 18,600.00
Tk.107,800.00
Tk. 3,773.00
Tk.111,573.00
Tk. 11,157.30
Tk.122,730.30

Tk. 40,000.00

Tk. 40,000.00
 Rate Analysis of Rangamati Site
SL-1: Electrical Line Shifting Cost Analysis
SL Item Rate/Costing Reference /Remarks
1 Local vendor cost (Contract basis) 250,000.00
As per site costing
Total Price 250000.00
Contactor's Profil (10%) 25000.00
Contactor's Overhead Expenses (3.5%) 8750.00
S.Total= 283750.00

SL-2: Combined Pannel Board TPDB & ATS For Khagrachhari Cost Analy
Sl No Item Description Unit Unit Price
400A Circuit Breaker with Thermal Overload, Short circuit
1 Pcs 61,667.00
Release.
2 Magnetic Contactor 400A Pcs 75,000.00
600x25x8 mm Common Busber With Cooper Link For
3 Set 40,000.00
TPDM Part & ATS Part
TPMCCB-250A-1Pcs, 40A-1Pcs, 32/40A-3Pcs,16A 4PSPD-
4 Lot 98,000.00
1Pcs
5 TPMCB:-10A-1Pcs, 6A-1Pcs Pcs 1,500.00

2000/2500mmx700mmx700mm Pannel Board With False

6 Pcs 70,000.00
Part, Rubber Gasket, Transparent Glass, 16SWG ms Sheet

Power Analayger, CT,Timer, Relay, Indicator Lamp, Colling

7 Lot 40,000.00
Fan With Filter,heat, Shrink, Cable Gland & Etc.

8 Combined Panel Board Wiring, Magnetic Contactor, Job 35,000.00

Circuit Breaker, Busber, Fixing & Commisioning Charge
9 Surge Protection Device(SPD) Type 1 & Type 2 combined Job 60,000.00
Total
Profit 15%
Overhead 3.5%
S.Total Price=

SL-3: DP Switch Cost Analysis

SL Item Rate Quantity
1 DP Switch 950.00 1
2 Transport & Installation 500.00 1
Total Price
Contactor's Profil (10%)
Contactor's Overhead Expenses (3.5%)
S.Total=

SL-4: Panel light Cost Analysis

SL Item Rate Quantity
1 48w panel light 600mmx600mm 4,500.00 1
Total Price
Contactor's Profil (10%)
Contactor's Overhead Expenses (3.5%)
S.Total=

SL-5: Nitrogen Exhaust Fan Cost Analysis

SL Item Rate Quantity
1 Nitrogen exhaust fan 300mmx300mm 9,200.00 1
Total Price
Contactor's Profil (10%)
Contactor's Overhead Expenses (3.5%)
S.Total=

SL-6: Copper Wire (EP to MDB) Cost Analysis

SL Item Rate/Costing Reference /Remarks
1 Copper wire 17,000.00
2 Transport 2,000.00 Market analysis
3 Wire laying, fixing & pipe 3,000.00
Total Price 22,000.00
Rate per meter 1,466.67
Contactor's Profil (10%) 2,200.00
Contactor's Overhead Expenses (3.5%) 770.00
S.Total= 24,970.00

SL-7: Additional Boring Cost Analysis

SL Item Unit Rate
1 Rate as per boq Feet 750.00
2 Additional manpower No's 950.00
3 Additional welding No's 420.00
4 Additional Transport cost (Copper wire, boring pipe) Lot 3,500.00
Total Price
Rate per feet
Contactor's Profil (10%)
Contactor's Overhead Expenses (3.5%)
S.Total=

SL-8: Generator Access Road Cost Analysis

SL Item Rate Quantity
1 Manpower of Earth filling & Compaction 950.00 10
2 Manpower of Earth cutting & Shifting from place 950.00 9
3 Manpower of BFS (Laying and Removal) 950.00 5
4 Brick for BFS 500.00 13
Total Price
Contactor's Profil (10%)
Contactor's Overhead Expenses (3.5%)
S.Total=

SL-9: 150mm Pipeline Cost Analysis

SL Item Unit Rate
1 150mm pvc pipe M 985.00
2 Transport Lot 2,000.00
3 Fitting & Fixing with fixtures Lot 7,000.00
4 Manpower of Earth excavation & Filling No's 950.00
Total Price
Rate per feet
Contactor's Profil (10%)
Contactor's Overhead Expenses (3.5%)
S.Total=

SL-10 : Swing Door Cost Analysis

SL Item Unit Quantity
1 Aluminum Composite Sheet Lot 1
2 Aluminum Louver Lot 1
3 Door Frame,Closer Lot 1
4 Door Handle with both side lock Lot 1
5 Others necessary materials Lot 1
6 Installation and making cost Lot 1
Total=
Total Price
Contactor's Profil (10%)
Contactor's Overhead Expenses (3.5%)
Total Price=
Discount
S.Total Price=

SL-11: 50mm threat pipe Cost Analysis

SL Item Rate/Costing Reference /Remarks
Rate consider as PWD
1 PWD rate per meter 425.00 revised rate schedule
2022
2 Additional 30% adjustment 127.50
3 Additional thread cutting 220.00
Total Price 772.50
Contactor's Profil (10%) 77.25
Contactor's Overhead Expenses (3.5%) 27.04
 S.Total= 876.79

SL-12 : Rain Protection Cost Analysis

SL Item Unit No's
1 Tirpol Sqm 38
2 Skilled manpower No's 1
3 Semi-Skilled manpower No's 1
Total=
Overhead(5%)
Profit(20%)

SL-12 : Rain Protection Grill Door Cost Analysis

SL Item Unit No's
1 Louver cutting, bending, levelling Sqm 19.102
2 Skilled manpower No's 10
3 Semi-Skilled manpower No's 10
4 Existing grill modification manpower No's 5
5 Paint, Welding & others materials Lot 1
6 Transport Lot 1
Total=
Rate per sqm
Overhead(5%)
Profit(20%)
Khagrachhari Cost Analysis
Quantity Total Price Remarks
3 185,001 Approved in Barishal
2 150,000 Approved in Barishal
2 80,000 Approved in Barishal

1 98,000 Approved in Barishal

2 3,000 Approved in Barishal

1 70,000 Approved in Barishal

1 40,000 Approved in Barishal

1 35,000 Approved in Barishal

1 60,000 Approved in Cox's Bazar
l 721,001
5% 108,150
3.5% 25,235
rice= 854,386 314,386

Costing Remarks
950.00
Market Analysis
500.00
1,450.00
145.00
50.75
1,645.75
 Costing Remarks
4,500.00 Market Analysis
4,500.00
450.00
157.50
5,107.50

Costing Remarks
9,200.00 Market Analysis
9,200.00
920.00
322.00
10,442.00

Analysis
Quantity Costing Remarks
60 45,000.00 As per tender rate
15 14,250.00
6 2,520.00 Market analysis
1 3,500.00
65,270.00
1,087.83
6,527.00
2,284.45
74,081.45

Costing Remarks
9,500.00
8,550.00
Market Analysis
4,750.00
 Market Analysis
6,500.00
29,300.00
2,930.00
1,025.50
33,255.50

Analysis
Quantity Costing Remarks
28.37 27,944.45
1 2,000.00
Market Analysis
1 7,000.00
4 3,800.00
40,744.45
1,436.18
4,074.44
1,426.06
47,681.13

Rate/Costing Remarks
30,000.00
35,000.00
85,000.00
Market Analysis
19,000.00
20,000.00
50,000.00
239,000.00
239,000.00
23,900.00 Pwd Schedule (Civil),
8,365.00 2022, Basic Rates,
Pwd Schedule (Civil),
Item-1, Page-1
2022, Basic Rates,
271,265.00
1,265.00 Item-2, page-1
270,000.00
Analysis
Rate Amount Remarks
220.00 8,360.00
1,000.00 1,000.00
850.00 850.00
10,210.00 Market Analysis
510.50
2,042.00
Sub.Total= 12,762.50

Cost Analysis
Rate Amount Remarks
3,650.00 69,722.30
1,200.00 12,000.00
1,000.00 10,000.00
1,200.00 6,000.00
20,000.00 20,000.00
5,000.00 5,000.00 Market Analysis
122,722.30
6,424.58
6,136.12
24,544.46
Sub.Total= 159,827.45
 BoQ of Culvert work at Rangamati
SL Item Description Unit Quantity Rate
1 Earthwork in excavation in foundation trenches up to 1.5
m depth and maximum 10 m lead: in very stiff (hard) Cum 29.68 530.00
clayey soil/ rubbish etc.
2 Earth filling in foundation trnches and plinth in 150 mm
layer with earth available within 90 m of the building site
to achive minimum dry density of 95% with optimum
moisture content (Modified proctor test) induding
carrying watering, leveling, dressing and compacting to a
specified percentage each layer upto finished level etc. all Cum 1.98 1,050.00
complete and accepted by Engineer-in-charge.

3 Sand filling in foundation trenches and plinth with sand

having minimum F.M. 0.8 in 150 mm layers including
leveling, watering and compaction to achieve minimum
dry density of 95% with optimum moisture content
(Modified proctor test) by ramming each layer up to
finished level as per design supplied by the design office Cum 0.93 1,220.00
only, all complete and accepted by the Engineer-in-
charge.

4 Mass concrete (1:2:4) in foundation or in floor with

cement, sand (F.M. 1.2) and picked jhama brick chips
including breaking of chips screening, mixing, laying,
compacting to required level and curing for at least 7
days including the supply of water, electricity costs of
tools & plants and other charges etc. all complete and Cum 0.41 17,500.00
accepted by Engneer-in-chaqe. (Cemenl: CEMIl/B-M)
5 Reinforced cement concrete works with minimum
cement content relates to mix ratio 1:1.5:3 having
minimum f'cr = 30 MPa, satisfying a specified
compressive strength f‟c = 25 MPa at 28 days on
standard cylinders as per standard practice of Code
ACI/BNBC/ASTM, Cement conforming to CEM - II /B-M
42.5N (42.5MPa), best quality Sylhet sand or coarse sand
of equivalent F.M. 2.2 and 20 mm down well graded
stone chips conforming to ASTM C-33, making and placing
shutter in position and maintaining true to plumb, making
shutter water-tight properly, placing reinforcement in
position; mixing with standard mixer machine with
hopper, fed by standard measuring boxes or mixing in
batching plant, casting in forms, compacting by vibrator
machine and curing at least for 28 days, removing Cum 5.03 22,875.00
centering-shuttering after specified time approved;
including cost of water, electricity, other charges etc. all
complete, approved and accepted by the Engineer-in-
charge. (Rate is excluding the cost of reinforcement and
its fabrication, placing, binding etc)

6 Rate for form work to be included for all necessary

boarding, supports, erecting, framing, cutting angles,
cleaning, wetting and any surface treatment before and sqm 19.32 1,460.00
after placing of concrete.

7 Reinforcement, Rate to include for supplying, cleaning,

cutting, bending, fabricating, placing and the provision of
all necessary temporary fixings and supports etc.
including binding wires, bends, hooks, tying wires, ms
chairs, distance blocks, steel separators / spacers etc. kg 793.10 135.00
(designed laps are included in quantities)

8 Supplying and laying of Single leyer polythene Sheet

weighing one kilogram per 6.5 square meter in floor or
any where below cement concrcte complete in all respect sqm 5.02 50.00
and accepted by Engrneer-in charge.

9 Dismantling of all kinds of brick work (250mm) in wall,

foundation, floor as per direction and accepted by Lot 1.00 2,500.00
Engineer In Charge
10 Supplying 100mm dia best quality uPVC drainage Water
Pipe having specilic gravity 1.35 - 1.45, wall thickness 2.5
mm - 3.0 mm, and other physical, chemical. themal fire
resistivity properties etc. as per BSTI approved
manufacturer standards or ASTM, BS/lSO/lS standads
fitting and fixing in position with sockets, bends, of UPVC
Pipe with all accessories such as Round grating /domed m 6.00 1,490.00
roof grating bands, sockets etc. approved and accepted
by the Engineer- in- charge

11 Additional night shift work purposes paid Lot 1.00 70,000.00

12 Road Diversion additional costs Lot 1.00 30,000.00
13 Utility Lot 1.00 20,000.00
Total=
Overhead (30%)=
Profit (30%)=
Sub-Total=
gamati
Amount Remarks

15,728.41

2,079.00

1,133.30

7,166.25
114,995.00

28,207.20

107,068.07

251.06

2,500.00
 8,940.00

70,000.00
30,000.00
20,000.00
408,068.29
122,420.49
122,420.49
652,909.26