Return Main Menu

Project Liquid Line-3
Item: 03 (A06A) 125mm thick brick work (1:5)
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
2.600
bag
343.00
891.80
Sub-Total(A1)
3012.80
324.30
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
1.000
set
100.00
100.00
Sub-Total(M1)
100.00
10.76
Total(1)
399.65
Add over head on Total(1)
5.0 %
19.98
Total(2)
419.63
Add Profit on Total(2)
10.0 %
41.96
Total(3)
461.59
Add VAT on Unit Price
4.5 %
22.70
Add Income Tax on Unit Price
4.0 %
20.18
Unit Price
504.47
Say
504
per M2
Item: 04 (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)
5.0 %
138.40
Total(2)
2906.39
Add Profit on Total(2)
10.0 %
290.64
Total(3)
3197.03
Add VAT on Unit Price
4.5 %
157.23
Add Income Tax on Unit Price
4.0 %
139.76
Unit Price
3494.02
Say
3494
per M3
Item: 12 (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)
5.0 %
43.36
Total(2)
910.65
Add Profit on Total(2)
10.0 %
91.06
Total(3)
1001.71
Add VAT on Unit Price
4.5 %
49.26
Add Income Tax on Unit Price
4.0 %
43.79
Unit Price
1094.77
Say
1095
per M2
Item: 07A (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)
5.0 %
399.55
Total(2)
8390.63
Add Profit on Total(2)
10.0 %
839.06
Total(3)
9229.70
Add VAT on Unit Price
4.5 %
453.92
Add Income Tax on Unit Price
4.0 %
403.48
Unit Price
10087.10
Say
10087
per M3
Item: 07B (A08Y) Beam, Lintel (1:1.5:3)
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.)
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.)
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
357.000
sft
10.00
3570.00
Sub-Total(L0)
4670.00
1649.21
M1.Misc.-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Steel Forms
357.000
sft
5.00
1785.00
Steel pipe with B-plate
15.000
no
11.00
165.00
Wood shutter-3time
2.000
cft
350.00
700.00
Steel beam,S-structure
8.000
no
40.00
320.00
Sub-Total(M1)
2970.00
1048.86
Total(1)
8465.01
Add over head on Total(1)
5.0 %
423.25
Total(2)
8888.26
Add Profit on Total(2)
10.0 %
888.83
Total(3)
9777.08
Add VAT on Unit Price
4.5 %
480.84
Add Income Tax on Unit Price
4.0 %
427.41
Unit Price
10685.33
Say
10685
per M3
Item: 24K (A09E1) Dismantling of CC
Basis:1 sft
L0.Labour - Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Ordinary Labour Supply
0.030
nos.
100.00
3.00
Sub-Total(L0)
3.00
32.29
Total(1)
32.29
Add over head on Total(1)
5.0 %
1.61
Total(2)
33.91
Add Profit on Total(2)
10.0 %
3.39
Total(3)
37.30
Add VAT on Unit Price
4.5 %
1.83
Add Income Tax on Unit Price
4.0 %
1.63
Unit Price
40.76
Say
41
per M2
Item: 24J (A09E2) RCC Drain Slab Remove,Replace
Basis:1 no.
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
0.500
nos.
200.00
100.00
Sub-Total(L0)
110.00
110.00
M1.Misc.-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Cheisel - Hammer
0.800
no
55.00
44.00
Sub-Total(M1)
44.00
44.00
Total(1)
154.00
Add over head on Total(1)
5.0 %
7.70
Total(2)
161.70
Add Profit on Total(2)
10.0 %
16.17
Total(3)
177.87
Add VAT on Unit Price
4.5 %
8.75
Add Income Tax on Unit Price
4.0 %
7.78
Unit Price
194.39
Say
194
per NO.
Item: 24L (A09F2) Dismantling of Plaster
Basis:1 sft
L0.Labour - Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Ordinary Labour Supply
0.400
nos.
100.00
40.00
Sub-Total(L0)
40.00
430.56
Total(1)
430.56
Add over head on Total(1)
5.0 %
21.53
Total(2)
452.09
Add Profit on Total(2)
10.0 %
45.21
Total(3)
497.30
Add VAT on Unit Price
4.5 %
24.46
Add Income Tax on Unit Price
4.0 %
21.74
Unit Price
543.49
Say
543
per M2
Item: 02 (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)
5.0 %
1.61
Total(2)
33.91
Add Profit on Total(2)
10.0 %
3.39
Total(3)
37.30
Add VAT on Unit Price
4.5 %
1.83
Add Income Tax on Unit Price
4.0 %
1.63
Unit Price
40.76
Say
41
per M2
Item: 01 (A09H) Dismantling of 125mm b/wall
Basis:1 sft
L0.Labour - Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Ordinary Labour Supply
0.060
nos.
100.00
6.00
Sub-Total(L0)
6.00
64.58
Total(1)
64.58
Add over head on Total(1)
5.0 %
3.23
Total(2)
67.81
Add Profit on Total(2)
10.0 %
6.78
Total(3)
74.59
Add VAT on Unit Price
4.5 %
3.67
Add Income Tax on Unit Price
4.0 %
3.26
Unit Price
81.52
Say
82
per M2
Item: 07D (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)
5.0 %
376.64
Total(2)
7909.45
Add Profit on Total(2)
10.0 %
790.94
Total(3)
8700.39
Add VAT on Unit Price
4.5 %
427.89
Add Income Tax on Unit Price
4.0 %
380.35
Unit Price
9508.63
Say
9509
per M3
Item: 08 (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)
5.0 %
85.11
Total(2)
1787.29
Add Profit on Total(2)
10.0 %
178.73
Total(3)
1966.02
Add VAT on Unit Price
4.5 %
96.69
Add Income Tax on Unit Price
4.0 %
85.95
Unit Price
2148.66
Say
2149
per TON
Item: 18 (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)
5.0 %
94.19
Total(2)
1977.89
Add Profit on Total(2)
10.0 %
197.79
Total(3)
2175.67
Add VAT on Unit Price
4.5 %
107.00
Add Income Tax on Unit Price
4.0 %
95.11
Unit Price
2377.79
Say
2378
per M2
Item: 17 (A11G) Alum(PC) swing door Plastic-Glass
Basis:1 sft
S2.Alum,SS/MS,FalseCeil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Alum.Swing doorGlass-Plas
1.000
sft
470.00
470.00
Sub-Total(S2)
470.00
5059.08
Total(1)
5059.08
Add over head on Total(1)
5.0 %
252.95
Total(2)
5312.03
Add Profit on Total(2)
10.0 %
531.20
Total(3)
5843.24
Add VAT on Unit Price
4.5 %
287.37
Add Income Tax on Unit Price
4.0 %
255.44
Unit Price
6386.05
Say
6386
per M2
Item: 23 (A11L) Anodzed Aluminium-Cove
Basis:1 rft
S2.Alum,SS/MS,FalseCeil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Alum Cove - Andz
1.050
rft
44.00
46.20
Alum Cove - PC
1.050
rft
46.00
48.30
Al.Cove fix,Sealant,Gaskt
1.000
rft
10.00
10.00
Sub-Total(S2)
104.50
5059.08
Total(1)
5059.08
Add over head on Total(1)
5.0 %
252.95
Total(2)
5312.03
Add Profit on Total(2)
10.0 %
531.20
Total(3)
5843.24
Add VAT on Unit Price
4.5 %
287.37
Add Income Tax on Unit Price
4.0 %
255.44
Unit Price
6386.05
Say
6386
per RM
Item: 16 (A11V) Al.(PC)Partition Clear Glass-2100
Basis:1 sft
S2.Alum,SS/MS,FalseCeil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Al.(PC)Partition,FrstGls
1.000
sft
220.00
220.00
Sub-Total(S2)
220.00
2368.08
Total(1)
2368.08
Add over head on Total(1)
5.0 %
118.40
Total(2)
2486.48
Add Profit on Total(2)
10.0 %
248.65
Total(3)
2735.13
Add VAT on Unit Price
4.5 %
134.51
Add Income Tax on Unit Price
4.0 %
119.57
Unit Price
2989.22
Say
2989
per M2
Item: 05 (A12A) Plaster(1:5) 20mm thick
Basis:100 sft
A1.Materials-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Sand - Local - Mymensingh
8.250
cft
13.00
107.25
Cement
1.100
bag
343.00
377.30
Sub-Total(A1)
484.55
52.16
L0.Labour - Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
OutPlaster 30.5ft
100.000
sft
4.50
450.00
Sub-Total(L0)
450.00
48.44
M1.Misc.-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Steel Scaffolding
1.500
set
100.00
150.00
Sub-Total(M1)
150.00
16.15
Total(1)
116.74
Add over head on Total(1)
5.0 %
5.84
Total(2)
122.58
Add Profit on Total(2)
10.0 %
12.26
Total(3)
134.84
Add VAT on Unit Price
4.5 %
6.63
Add Income Tax on Unit Price
4.0 %
5.89
Unit Price
147.36
Say
147
per M2
Item: 06 (A12E) 8mm thick plaster(1:4)
Basis:100 sft
A1.Materials-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Sand - Local - Mymensingh
5.000
cft
13.00
65.00
Cement
1.000
bag
343.00
343.00
Sub-Total(A1)
408.00
43.92
L0.Labour - Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
InPlaster 44.5ft
100.000
sft
4.00
400.00
Sub-Total(L0)
400.00
43.06
M1.Misc.-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Steel Scaffolding
0.600
set
100.00
60.00
Sub-Total(M1)
60.00
6.46
Total(1)
93.43
Add over head on Total(1)
5.0 %
4.67
Total(2)
98.10
Add Profit on Total(2)
10.0 %
9.81
Total(3)
107.91
Add VAT on Unit Price
4.5 %
5.31
Add Income Tax on Unit Price
4.0 %
4.72
Unit Price
117.94
Say
118
per M2
Item: 10 (A13C) IndustrialEnamel 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
1.600
Ltr
170.00
272.00
Snowcel
2.500
kg
7.60
19.00
Thinner-T6/T7
0.500
Ltr
46.00
23.00
Sub-Total(A3)
394.00
42.41
L6.Labour Paints
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Enamel Paint-MS Door/Gril
100.000
sft
2.25
225.00
Sub-Total(L6)
225.00
24.22
Total(1)
66.63
Add over head on Total(1)
5.0 %
3.33
Total(2)
69.96
Add Profit on Total(2)
10.0 %
7.00
Total(3)
76.96
Add VAT on Unit Price
4.5 %
3.78
Add Income Tax on Unit Price
4.0 %
3.36
Unit Price
84.11
Say
84
per M2
Item: 15 (A13D) Epoxy paint to Ceiling
Basis:100 sft
A1.Materials-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
White-Cement
1.000
kg
16.25
16.25
Sub-Total(A1)
16.25
1.75
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
Bakram
1.000
yds
25.00
25.00
Aica
0.500
kg
120.00
60.00
Sub-Total(A3)
1766.50
190.15
L6.Labour Paints
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
EpoxyPaint-P.boardCeiling
100.000
sft
12.00
1200.00
Sub-Total(L6)
1200.00
129.17
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)
331.83
Add over head on Total(1)
5.0 %
16.59
Total(2)
348.42
Add Profit on Total(2)
10.0 %
34.84
Total(3)
383.26
Add VAT on Unit Price
4.5 %
18.85
Add Income Tax on Unit Price
4.0 %
16.75
Unit Price
418.86
Say
419
per M2
Item: 09 (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)
5.0 %
5.06
Total(2)
106.20
Add Profit on Total(2)
10.0 %
10.62
Total(3)
116.82
Add VAT on Unit Price
4.5 %
5.75
Add Income Tax on Unit Price
4.0 %
5.11
Unit Price
127.67
Say
128
per M2
Item: 24A (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)
5.0 %
5.32
Total(2)
111.67
Add Profit on Total(2)
10.0 %
11.17
Total(3)
122.84
Add VAT on Unit Price
4.5 %
6.04
Add Income Tax on Unit Price
4.0 %
5.37
Unit Price
134.25
Say
134
per M2
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)
5.0 %
14.97
Total(2)
314.37
Add Profit on Total(2)
10.0 %
31.44
Total(3)
345.81
Add VAT on Unit Price
4.5 %
17.01
Add Income Tax on Unit Price
4.0 %
15.12
Unit Price
377.93
Say
378
per M2
Item: 24B (A13L) Painter Supply
Basis:1 no.
L6.Labour Paints
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Painter Supply
1.000
no.
200.00
200.00
Sub-Total(L6)
200.00
200.00
Total(1)
200.00
Add over head on Total(1)
5.0 %
10.00
Total(2)
210.00
Add Profit on Total(2)
10.0 %
21.00
Total(3)
231.00
Add VAT on Unit Price
4.5 %
11.36
Add Income Tax on Unit Price
4.0 %
10.10
Unit Price
252.46
Say
252
per NOS.
Item: 13 (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)
5.0 %
23.14
Total(2)
485.99
Add Profit on Total(2)
10.0 %
48.60
Total(3)
534.59
Add VAT on Unit Price
4.5 %
26.29
Add Income Tax on Unit Price
4.0 %
23.37
Unit Price
584.26
Say
584
per M2
Item: 14 (A14C) Plaster 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.)
Plaster Board Ceiling
100.000
sft
125.00
12500.00
Sub-Total(S2)
12500.00
1345.50
Total(1)
1356.26
Add over head on Total(1)
5.0 %
67.81
Total(2)
1424.08
Add Profit on Total(2)
10.0 %
142.41
Total(3)
1566.48
Add VAT on Unit Price
4.5 %
77.04
Add Income Tax on Unit Price
4.0 %
68.48
Unit Price
1712.01
Say
1712
per M2
Item: 24C (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
1345.50
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
1345.50
Total(1)
2691.00
Add over head on Total(1)
5.0 %
134.55
Total(2)
2825.55
Add Profit on Total(2)
10.0 %
282.56
Total(3)
3108.11
Add VAT on Unit Price
4.5 %
152.86
Add Income Tax on Unit Price
4.0 %
135.87
Unit Price
3396.84
Say
3397
per RM
Item: 19 (C17) Mtorized Roling Shutter
Basis:1 sft
S3.Subcontractor-Misc
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Motorized Rolling Shutter
1.000
sft
600.00
600.00
Sub-Total(S3)
600.00
6458.40
Total(1)
6458.40
Add over head on Total(1)
5.0 %
322.92
Total(2)
6781.32
Add Profit on Total(2)
10.0 %
678.13
Total(3)
7459.45
Add VAT on Unit Price
4.5 %
366.86
Add Income Tax on Unit Price
4.0 %
326.10
Unit Price
8152.41
Say
8152
per M2
Item: 24D (G01) Electrical Conduit Groove Cutting
Basis:1 rft
L0.Labour - Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Head Mason Supply
0.100
nos.
200.00
20.00
Sub-Total(L0)
20.00
6458.40
M1.Misc.-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Diamond Cutiing Disc -100
0.001
no
600.00
0.60
Cheisel - Hammer
0.200
no
55.00
11.00
Sub-Total(M1)
11.60
6458.40
Total(1)
12916.80
Add over head on Total(1)
5.0 %
645.84
Total(2)
13562.64
Add Profit on Total(2)
10.0 %
1356.26
Total(3)
14918.90
Add VAT on Unit Price
4.5 %
733.72
Add Income Tax on Unit Price
4.0 %
652.19
Unit Price
16304.81
Say
16305
per RM
Item: 24E (G02) Box Cut Elect. Switch100x125x75
Basis:1 no.
L0.Labour - Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Head Mason Supply
0.500
nos.
200.00
100.00
Sub-Total(L0)
100.00
100.00
M1.Misc.-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Diamond Cutiing Disc -100
0.001
no
600.00
0.60
Cheisel - Hammer
0.400
no
55.00
22.00
Sub-Total(M1)
22.60
22.60
Total(1)
122.60
Add over head on Total(1)
5.0 %
6.13
Total(2)
128.73
Add Profit on Total(2)
10.0 %
12.87
Total(3)
141.60
Add VAT on Unit Price
4.5 %
6.96
Add Income Tax on Unit Price
4.0 %
6.19
Unit Price
154.76
Say
155
per NO.
Item: 24F (G03A) Roof Punch-Elect, A/c-100x100
Basis:1 no.
L0.Labour - Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Ordinary Labour Supply
0.500
nos.
100.00
50.00
Head Mason Supply
1.500
nos.
200.00
300.00
Sub-Total(L0)
350.00
350.00
M1.Misc.-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Diamond Cutiing Disc -100
0.001
no
600.00
0.60
Cheisel - Hammer
1.000
no
55.00
55.00
Sub-Total(M1)
55.60
55.60
Total(1)
405.60
Add over head on Total(1)
5.0 %
20.28
Total(2)
425.88
Add Profit on Total(2)
10.0 %
42.59
Total(3)
468.47
Add VAT on Unit Price
4.5 %
23.04
Add Income Tax on Unit Price
4.0 %
20.48
Unit Price
511.99
Say
512
per NO.
Item: 24G (G03B) Wall punch and Drilling (100x100)
Basis:1 no.
L0.Labour - Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Head Mason Supply
0.500
nos.
200.00
100.00
Sub-Total(L0)
100.00
100.00
M1.Misc.-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Diamond Cutiing Disc -100
0.001
no
600.00
0.60
Cheisel - Hammer
0.500
no
55.00
27.50
Sub-Total(M1)
28.10
28.10
Total(1)
128.10
Add over head on Total(1)
5.0 %
6.41
Total(2)
134.51
Add Profit on Total(2)
10.0 %
13.45
Total(3)
147.96
Add VAT on Unit Price
4.5 %
7.28
Add Income Tax on Unit Price
4.0 %
6.47
Unit Price
161.70
Say
162
per NO.
Item: 24H (G03C) Wall Punch (200x100mm)
Basis:1 no.
L0.Labour - Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Head Mason Supply
0.500
nos.
200.00
100.00
Sub-Total(L0)
100.00
100.00
M1.Misc.-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Diamond Cutiing Disc -100
0.001
no
600.00
0.60
Cheisel - Hammer
0.500
no
55.00
27.50
Sub-Total(M1)
28.10
28.10
Total(1)
128.10
Add over head on Total(1)
5.0 %
6.41
Total(2)
134.51
Add Profit on Total(2)
10.0 %
13.45
Total(3)
147.96
Add VAT on Unit Price
4.5 %
7.28
Add Income Tax on Unit Price
4.0 %
6.47
Unit Price
161.70
Say
162
per NO.
Item: 24I (G03D) RCC Beam Punch-150x100x385
Basis:1 no.
L0.Labour - Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Ordinary Labour Supply
0.200
nos.
100.00
20.00
Head Mason Supply
0.800
nos.
200.00
160.00
Sub-Total(L0)
180.00
180.00
M1.Misc.-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Diamond Cutiing Disc -100
0.001
no
600.00
0.60
Cheisel - Hammer
1.000
no
55.00
55.00
Sub-Total(M1)
55.60
55.60
Total(1)
235.60
Add over head on Total(1)
5.0 %
11.78
Total(2)
247.38
Add Profit on Total(2)
10.0 %
24.74
Total(3)
272.12
Add VAT on Unit Price
4.5 %
13.38
Add Income Tax on Unit Price
4.0 %
11.90
Unit Price
297.40
Say
297
per NO.