S

Bangladesh Form 4800

F.R.NO-15
P.w.Account form 26 Running Account bill.B
(sccrole 206B.F.R)
For contractors & suppliers this form provides only for works supplies achgualy measured)

Name of contractor : Md.Mridula Construction, Hossainpur, Sirajganj.

Name of works : Construction of 4 Storied Academic Building with 4 Storied Foundation
including Sanitary, Water Supply and Electrification.

Name of institution : Alampur NM High School, Kazipur, Sirajganj.

Serial No of this bill : 13th R/A & Final Bill.
Refarance to agreement :
Date of written order to commence works: 19/03/2019
Date of actual completion of works :
Date of Measurment :
(I) Account of works done or supplies made .

Variation Item (Civil Works)

Quantity
Exceuted up
I.T.N. Item of work or supplis Units to date as Rate Amount Remark
permeasure
m

1 SFF MS door Shutter p/m2 1.890 5870.000 = 11094.300

Total TK = 11094.300

Part A I (Civil work)

Quantity
Exceuted up
I.T.N. Item of work or supplis Units to date as Rate Amount Remark
permeasure
m
1 Provding and maintenance one project profile p/m2 2.000 207.000 = 414.000
2 Earth work in excavation in layout a p/m2 342.000 11.000 = 3762.000
b) Earth work excavation for foundation trench p/m2 606.008 96.000 = 58176.768
ii) 1.5 m to 2.0 m depth p/m 2
202.003 112.000 = 22624.336
iii) Extra rate for 2.0 m to 2.5 m depth p/m 2
686.809 128.000 = 87911.552
3 Sand filling in foundatin trenches p/m3 248.250 602.000 = 149446.500
4 Sand filling in foundation trenches and plinth p/m3 303.004 1760.000 = 533287.040
5 One layer of brick flat soling p/m2 197.231 355.000 = 70017.005
6 Earth filling in foundatin trenches p/m 3
1420.692 114.000 = 161958.888
7 Site development p/m 2
0.000 217.160 = 0.000
8 Mass concrete in foundation p/m 3
20.221 6319.000 = 127776.499
9 Mass concrete on floor p/m3 25.054 7403.000 = 185474.762
10 Laying of single layer polythene p/m2 575.213 34.000 = 19557.242
11 Brick work with 1st class bricks p/m3 37.077 5327.000 = 197509.179
12 75 mm thick dpc p/m 2
15.396 1002.000 = 15426.792
13 RCC works using steel shutters p/m 3
113.480 7982.000 = 905797.360
ii) Form work/ Shuttering p/m 2
130.970 382.000 = 50030.540
b) In grade beam p/m 3
15.515 7982.000 = 123840.730
ii) Form work/ Shuttering p/m2 160.534 323.000 = 51852.482
c) Padestal column capital p/m3 23.252 8082.000 = 187922.664
i-ii) Formwork p/m 2
233.127 373.000 = 86956.371
14 SFF to details as per design deformed bar p/kg 14520.940 85.000 = 1234279.900
15 Minimum 12 mm thick cement sand plaster p/m2 111.940 246.000 = 27537.240
16 Providing apron with 50 mm thick cement p/m 2
58.006 832.000 = 48260.992
17 Sub soil investigation Each 3.000 19637.000 = 58911.000
 18 Laying foundatin stone etc p/each 1.000 5000.000 = 5000.000
Total TK = 4413548.326
5% less 220677.416
Tk 4192870.910

Part A II (Civil works)

Quantity
Exceuted up
I.T.N. Item of work or supplis Units to date as Rate Amount Remark
permeasure
m

1 Brick work of width one brick p/m3 12.516 5637.000 = 70552.692

ii) 1st floor p/m3 12.898 5767.000 = 74382.766
iii) 2nd floor p/m3 12.898 5897.000 = 76059.506
iv) 3rd floor p/m3 12.760 6027.000 = 76904.520
2 125 mm brick walls with 1st class brick GF p/m2 268.678 837.000 = 224883.486
ii) 1st floor p/m3 264.786 861.000 = 227980.746
iii) 2nd floor p/m2 264.786 885.000 = 234335.610
iv) 3rd floor p/m2 286.436 909.000 = 260370.324
v) 4th floor p/m2 86.150 933.000 = 80377.950
3 10 mm thick finished and 12 mm laying t p/m2 297.561 1500.000 = 446341.500
ii) 1st floor p/m2 262.245 1508.000 = 395465.460
iii) 2nd floor p/m2 262.245 1516.000 = 397563.420
iv) 3rd floor p/m2 262.245 1524.000 = 399661.380
4 10 mm thick finished and 12.5 mm laying p/m2 41.047 1461.000 = 59969.667
ii) 1st floor p/m2 33.445 1469.000 = 49130.705
iii) 2nd floor p/m2 33.445 1477.000 = 49398.265
iv) 3rd floor p/m2 33.445 1485.000 = 49665.825
5 SFF unglazed homogeneous floor tiles p/m2 53.795 1604.000 = 86287.180
ii) 1st floor p/m2 45.900 1612.000 73990.800
iii) 2nd floor p/m2 45.900 1620.000 74358.000
iv) 3rd floor p/m2 45.900 1628.000 74725.200
6 SFF glazed wall tiles GF p/m2 187.305 1339.000 250801.395
ii) 1st floor p/m2 163.935 1347.000 220820.445
iii) 2nd floor p/m2 163.935 1355.000 222131.925
iv) 3rd floor p/m2 163.935 1363.000 223443.405
7 38 mm thick artificial patent stone p/m2 9.000 423.000 3807.000
v) 4th floor p/m2 85.330 519.000 44286.270
8 Reinforced cement concrete works p/m3 15.128 8082.000 122264.496
ii) Shuttering p/m2 187.896 373.000 70085.208
ii) 1st floor p/m3 15.128 8164.000 123504.992
ii) Shuttering p/m2 187.896 404.000 75909.984
iii) 2nd floor p/m3 15.128 8246.000 124745.488
ii) Shuttering p/m2 187.896 435.000 81734.760
iv) 3rd floor p/m3 15.223 8328.000 126777.144
ii) Shuttering p/m2 185.774 466.000 86570.684
v) 4th floor p/m3 4.293 8410.000 36104.130
ii) Shuttering p/m2 45.792 497.000 22758.624
b) In tie beam and Lintel p/m3 6.337 8384.000 53129.408
ii) Shuttering p/m2 116.677 380.000 44337.260
ii) 1st floor p/m3 5.695 8466.000 48213.870
Add 4 p/m2 107.675 411.000 44254.425
iii) 2nd floor p/m3 5.695 8548.000 48680.860
ii) Shuttering p/m2 107.675 442.000 47592.350
iv) 3rd floor p/m3 5.695 8630.000 49147.850
ii) Shuttering p/m2 107.675 473.000 50930.275
c) In tee beam p/m3 13.328 7982.000 106384.096
 ii) Shuttering p/m2 106.608 415.000 44242.320
ii) 1st floor p/m3 12.678 8064.000 102235.392
ii) Shuttering p/m2 101.406 446.000 45227.076
iii) 2nd floor p/m3 12.678 8146.000 103274.988
2nd floor shuttering p/m2 101.406 477.000 48370.662
iv) 3rd floor p/m3 27.361 8228.000 225126.308
ii) Shuttering p/m2 224.188 508.000 113887.504
d) Roof slab p/m3 39.451 7982.000 314897.882
ii) Shuttering p/m2 341.286 498.000 169960.428
ii) 1st floor p/m3 37.762 8064.000 304512.768
ii) Shuttering p/m2 325.348 529.000 172109.092
ii) 2nd floor p/m3 37.762 8146.000 307609.252
ii) Shuttering p/m2 325.348 560.000 182194.880
iv) 3rd floor p/m3 44.924 8228.000 369634.672
ii) Shuttering p/m2 391.698 591.000 231493.518
v) 4th floor p/m3 14.074 8310.000 116954.940
ii) Shuttering p/m2 126.308 622.000 78563.576
e) In sunshade, False slab p/m3 3.431 8250.000 28305.750
ii) Shuttering p/m2 35.092 410.000 14387.720
ii) 1st floor p/m3 3.611 8332.000 30086.852
ii) Shuttering p/m2 36.892 441.000 16269.372
iii) 2nd floor p/m3 3.611 8414.000 30382.954
ii)shuttering p/m2 36.892 472.000 17413.024
iv) 3rd floor p/m3 3.611 8496.000 30679.056
ii) Shuttering p/m2 36.892 503.000 18556.676
f) Railing , Drop wall p/m3 1.859 8578.000 15946.502
ii)shuttering p/m2 37.170 468.000 17395.560
g) In stair case slab p/m3 6.401 8250.000 52808.250
ii)shuttering p/m2 52.750 403.000 21258.250
ii)1st flore p/m3 5.864 8332.000 48858.848
ii)shuittering p/m2 47.048 434.000 20418.832
iii) 2nd floor p/m3 5.864 8414.000 49339.696
iii) 2nd floor p/m2 47.048 465.000 21877.320
iv) 3rd floor p/m3 5.864 8496.000 49820.544
ii)shuttering p/m2 47.048 496.000 23335.808
9 SFF to details as per design 400 grade deforme p/kg 13740.440 85.000 1167937.400
ii) 1st floor p/kg 13053.361 85.390 1114626.496
iii) 2nd floor p/kg 13053.361 85.780 1119717.307
iv) 3rd floor p/kg 16767.167 86.170 1444826.780
v) 4th floor p/kg 6114.669 86.560 529285.749
10 Supplying fan hook p/each 48.000 103.000 4944.000
11 SFF MS flat bar clamps p/each 384.000 89.000 = 34176.000
12 Supplying and making door and window frame p/m3 4.752 117144.000 = 556668.288
13 SFF 38 mm thick well matured seasoned wood p/m2 109.236 7581.000 = 828118.116
14 SFF best quality heavy type 19 mm hasp bolt p/each 64.000 403.000 25792.000
15 SFF well matured louver shutter p/m2 12.144 14259.000 173161.296
16 SFF Aluminium sliding window p/m2 139.860 2620.000 366433.200
18 SFF Aluminium composition louver p/m2 52.164 4413.000 230199.732
19 SFF window grill made steel bar p/m2 243.463 2416.000 588206.608
20 SFF Aluminium door frame with p/m2 142.573 1077.000 153551.121
21 SFF verandah grill p/m2 0.000 2080.000 0.000
22 Minimum 12 mm thick cement sand plaster p/m2 561.470 198.000 111171.060
ii) 1st floor p/m2 566.370 209.000 118371.330
iii) 2nd floor p/m2 566.370 220.000 124601.400
iv) 3rd floor p/m2 602.990 231.000 139290.690
v) 4th floor p/m2 183.100 242.000 44310.200
23 Minimum 6 mm thick cement sand plaster p/m2 663.644 186.000 123437.784
ii) 1st floor p/m2 632.980 197.000 124697.060
iii) 2nd floor p/m2 632.980 208.000 131659.840
 iv) 3rd floor p/m2 705.683 219.000 154544.577
v) 4th floor p/m2 236.996 230.000 54509.080
24 SFF stain railing etc p/m2 43.953 7008.000 308022.624
25 SFF verandah railing 2 mm thick 39 mm dia p/m2 22.640 6540.000 148065.600
26 SFF collapsible gate of any p/m2 13.163 4876.000 64182.788
27 Painting t door and window frame p/m2 360.201 183.000 65916.783
28 French polishing to door and window frame p/m2 300.396 293.000 88016.028
29 Providing drip course or nosing at the edge p/m2 107.050 91.000 9741.550
ii) 1st floor p/m2 101.800 102.000 10383.600
iii) 2nd floor p/m2 101.800 113.000 11503.400
iv) 3rd floor p/m2 101.800 124.000 12623.200
30 Making groove in plaster outside wall p/m 373.200 27.000 10076.400
31 Plastic emulsion paint applying p/m2 3861.420 159.000 613965.780
32 On exterior sunface 3 coats of weather coat p/m2 1602.357 189.000 302845.473
33 Chalk board p/m2 38.880 200.000 7776.000
34 SFF double leaf sliding white board p/m2 38.880 4768.000 185379.840
35 SFF roof tiles etc p/m2 417.484 2540.000 1060409.360
36 SFF of ceiling with aluminium sheet p/m2 147.180 1522.000 224007.960
37 SFF of Aluminium sliding door p/m2 3.780 3336.000 12610.080
38 Supply and use of water reducing chemical ad p/littre 167.737 189.000 31702.293
39 SFF 2" pad lock and key p/each 44.000 200.000 8800.000
40 Inscribing the name of the institution p/each 1.000 4758.000 4758.000
Total TK = 22053469.030
5% less 1102673.452
Tk 20950795.579

Part B
Sanitary Works
Quantity
Exceuted up
I.T.N. Item of work or supplis Units to date as Rate Amount Remark
permeasure
m
1 SFF porcelain commode p/Each 4.000 3091.000 = 12364.000
2 SFF long pan with foot base p/Each 24.000 1902.000 = 45648.000
3 SFF porcelain low down p/Each 28.000 2017.000 = 56476.000
4 SFF W/H wash basin p/Each 26.000 2372.000 = 61672.000
5 SFF padestal for basin p/Each 26.000 1091.000 = 28366.000
6 SFF glazed vitreous china urinal p/Each 0.000 1495.000 = 0.000
7 SFF best quality mirror p/Each 26.000 786.000 = 20436.000
8 SFF white glass shefl p/Each 26.000 689.000 = 17914.000
9 SFF super quality cp towel rail p/Each 30.000 637.000 = 19110.000
10 SFF toilet paper holder p/Each 28.000 192.000 = 5376.000
11 SFF standard size soap tray p/Each 54.000 211.000 = 11394.000
12 SFF plastic floor graftings p/ Each 50.000 345.000 = 17250.000
13 Supplying 50 mm inside dia UPVC pipe p/m 9.600 446.000 = 4281.600
14 Supplying 100 mm I nside UPVC pipe vent p/rm 236.600 739.000 = 174847.400
15 Supplying 150 mm inside dai UPVC pipe pit p/m 51.225 1073.000 = 54964.425
16 Supplying different inside dia UPVC pipe p/m 137.100 200.000 = 27420.000
c) 25 mm dia pipe p/m 81.300 214.000 = 17398.200
d) 32 mm dia pipe p/m 26.200 277.000 = 7257.400
e) 60 mm dia pipe p/m 12.000 411.000 = 4932.000
17 SFF of GI gate valves p/Each 10.000 617.000 = 6170.000
18 SFF of GI check valves p/Each 0.000 617.000 = 0.000
19 SFF itel pors trap p/Each 56.000 575.000 = 32200.000
20 SFF best quality cp bib cock p/Each 54.000 682.000 = 36828.000
21 SFF cp pillar cock p/Each 26.000 978.000 = 25428.000
22 SFF fancy quality stop cock p/Each 54.000 789.000 = 42606.000
23 SFF cutting for conceiling of GI pipe p/Each 137.100 49.000 = 6717.900
24 SFF of food grade water tank reservoir p/Each 4.000 13381.000 = 53524.000
25 Moving type push shower p/each 4.000 899.000 = 3596.000
26 Construction of inspection pit p/each 10.000 6882.000 = 68820.000
 b) 600 x 500 mm p/Each 1.000 3710.000 = 3710.000
27 Construction and placing inspection pit cover p/Each 11.000 1734.000 = 19074.000
28 Construction of septic tank p/Each 1.000 183339.000 = 183339.000
29 Construction of soak well p/Each 1.000 67733.000 = 67733.000
30 Mobilization preparation of tube well p/each 1.000 40345.000 = 40345.000
31 Boring executin 350 mm dia a) 0 to 50 m p/m 100.000 792.000 = 79200.000
b) From 50 to 100 m p/m 100.000 910.000 = 91000.000
c) 100-152 104.000 1047.000 108888.000
d) 152-200 50.000 1204.000 60200.000
32 Supplying the following tubewell fixture p/m 61.000 953.000 = 58133.000
b) 75 mm UPVC blind pipe p/m 281.000 312.000 = 87672.000
c) 75 mm UPVC trainer p/m 12.000 347.000 4164.000
d) 75 mm dia UPVC cap p/m 2.000 123.000 246.000
e) 75 x 150 mm UPVC reducer p/m 2.000 769.000 1538.000
33 Preparation and making gravel pack pm3 4.624 3087.000 14274.288
34 Making a Sanitary seal up p/m3 0.942 7982.000 7519.044
35 Pumping testt of the well p/Hrs 12.000 651.000 7812.000
36 Disinfection of the well p/Each 2.000 1106.000 2212.000
37 Protective top cover p/Each 2.000 3826.000 7652.000
Total TK = 1707708.257
5% less Tk = 85385.41285
Tk = 1622322.844

Part C
Electrical Work
Quantity
Exceuted up
I.T.N. Item of work or supplis Units to date as Rate Amount Remark
permeasure
m
1 Concealed coduit wiring for paint P/Point 165.000 1346.000 = 222090.000
(ii) Ceiling fan point P/Point 48.000 1473.000 = 70704.000
(iii) 2 pin 5 amps socket point P/Point 26.000 140.000 = 3640.000
2 Concealed conduit wiring for circuit and sub p/m 1200.000 239.000 = 286800.000
c) 1C-2 x 6,0 mm2 p/m 146.000 328.000 47888.000
B) 1C-2x4mm (Bym) cable p/m 14.000 432.000 = 6048.000
3 Underground type cable p/m 12.000 793.000 = 9516.000
4 1/3 phase distribution bar p/Each 7.000 1442.000 = 10094.000
ii) 60 Amp busbar p/Each 1.000 1708.000 1708.000
iii) 100 Amp busbar p/Each 1.000 2275.000 = 2275.000
5 Almirah type metal board p/m2 1.170 13319.000 = 15583.230
6 Ebonite sheet for busbar protection for MDB p/m2 0.630 1782.000 = 1122.660
7 Single pole miniature circuit breaker P/Each 58.000 549.000 = 31842.000
ii) 60/63 Amps SPMCB p/Each 1.000 1245.000 = 1245.000
8 3 pin 13/15/16/20 Amp switch p/Each 28.000 262.000 = 7336.000
9 Ceiling fan p/Each 48.000 3399.000 = 163152.000
10 Electrical fan regulator p/Each 48.000 336.000 = 16128.000
11 ABC and E dry chemical powder p/Each 5.000 2022.000 = 10110.000
12 Bracket light fittings p/Each 13.000 550.000 = 7150.000
13 Mirror light fittings p/Each 18.000 1042.000 = 18756.000
14 Bathroom light fittings p/Each 25.000 1162.000 = 29050.000
15 Cylinderical shaped saucer light p/Each 17.000 1126.000 = 19142.000
16 Box shaped saucer of spot light p/Each 28.000 1342.000 = 37576.000
17 P and F tube light p/Each 42.000 897.000 = 37674.000
18 P and F water tihgt light fitting p/Each 10.000 1033.000 = 10330.000
19 Lamps incandescent p/Each 0.000 38.000 = 0.000
20 A and F Fluorescent lamp p/Each 42.000 120.000 = 5040.000
(ii) 2 x 20 watt p/Each 66.000 110.000 = 7260.000
21 SFF compact fluorescent lamp p/Each 83.000 238.000 = 19754.000
ii) 23 watt spiral p/Each 10.000 303.000 = 3030.000
22 GI pipe Electrical earthing p/set 3.000 20544.000 = 61632.000
23 Earthing inspection pit p/Each 3.000 6779.000 = 20337.000
24 Volt meter p/Each 1.000 715.000 = 715.000
25 Ameter p/Each 1.000 715.000 = 715.000
26 Single phase electronics energy meter p/Each 1.000 2340.000 = 2340.000
27 Submersible pump motor set p/set 2.000 182312.000 = 364624.000
28 SFF motor starter p/Each 2.000 1701.000 = 3402.000
29 Service connection p/job 3.000 1200.000 3600.000
Service connection p/job 1.000 5000.000 = 5000.000
30 Supplying of power system p/kw 1.000 185768.000 = 185768.000
31 Lithting arrestor p/set 4.000 4809.000 = 19236.000
32 Roof conductor and down conductor p/m 85.000 867.000 = 73695.000
33 P and F 240 volts 30 Amps p/Each 2.000 1000.000 = 2000.000
34 Concealed type tube set p/Each 12.000 3618.000 = 43416.000
35 1.25 inch GI pipe for ceiling fan p/m 24.000 301.000 = 7224.000
36 Installation of submersible pump p/job 2.000 9454.000 = 18908.000
37 Supplying and fixing add marine cable p/m 0.000 390.000 = 0.000
38 Electrical digital clock p/Each 1.000 4000.000 = 4000.000
Total TK = 1918655.890
5% less tk = 95932.7945
tk = 1822723.096

Abstract
1 Variation item (Civil Work) Tk = 11094.300
2 Part A I (Civil Work) Tk = 4192870.910
3 Part A II (Civil Work) Tk = 20950795.579
4 Part B (Sanitary Work) Tk = 1622322.844
5 Part C (Electrical Work) Tk = 1822723.096
Total Tk = 28599806.728
Deduction Previous Bill = 25522000.000
Billed Amount Tk = 3077806.728