Return Main Menu

Project Automatic Sliding Gate
Item: 03 (A01) Earth work in Excavation
Basis:1000 cft
L1.Labour-Civil
Item
Quantity
 Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Earth Work in Excavation
1000.000
cft
1.80
1800.00
Sub-Total(L1)
1800.00
63.57
Total(1)
63.57
Add over head on Total(1)
2.5 %
1.59
Total(2)
65.16
Add Profit on Total(2)
8.0 %
5.21
Total(3)
70.37
Add VAT on Unit Price
4.5 %
3.46
Add Income Tax on Unit Price
4.0 %
3.08
Unit Price
76.91
Say
77
per M3
Item: 04 (A02A) Brick Flat Soling- Road
Basis:100 sft
A1.Materials-Civil
Item
Quantity
 Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Filling Sand
5.000
cft
8.50
42.50
Brick
300.000
no.
3.80
1140.00
Sub-Total(A1)
1182.50
127.28
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
0.250
nos.
200.00
50.00
Sub-Total(L0)
60.00
6.46
Total(1)
133.74
Add over head on Total(1)
2.5 %
3.34
Total(2)
137.09
Add Profit on Total(2)
8.0 %
10.97
Total(3)
148.05
Add VAT on Unit Price
4.5 %
7.28
Add Income Tax on Unit Price
4.0 %
6.47
Unit Price
161.81
Say
162
per M2
Item: 05 (A02F) Single layer polythene
Basis:100 sft
A1.Materials-Civil
Item
Quantity
 Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Polythene
1.500
kg
77.00
115.50
Sub-Total(A1)
115.50
12.43
L0.Labour - Civil
Item
Quantity
 Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Ordinary Labour Supply
0.020
nos.
100.00
2.00
Sub-Total(L0)
2.00
0.22
Total(1)
12.65
Add over head on Total(1)
2.5 %
0.32
Total(2)
12.96
Add Profit on Total(2)
8.0 %
1.04
Total(3)
14.00
Add VAT on Unit Price
4.5 %
0.69
Add Income Tax on Unit Price
4.0 %
0.61
Unit Price
15.30
Say
15
per M2
Item: 06 (A08O) RCC Drain (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
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.)
Formwork upto 10ft from P
400.000
sft
8.00
3200.00
Sand Screening
43.000
cft
1.00
43.00
RCC Casting.
100.000
cft
8.00
800.00
Sub-Total(L0)
4043.00
1427.79
M1.Misc.-Civil
Item
Quantity
 Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Steel Forms
400.000
sft
5.00
2000.00
Steel pipe with B-plate
80.000
no
11.00
880.00
Wood use-6time mango
2.500
cft
350.00
875.00
Sub-Total(M1)
3755.00
1326.08
Total(1)
8298.44
Add over head on Total(1)
2.5 %
207.46
Total(2)
8505.90
Add Profit on Total(2)
8.0 %
680.47
Total(3)
9186.37
Add VAT on Unit Price
4.5 %
451.79
Add Income Tax on Unit Price
4.0 %
401.59
Unit Price
10039.75
Say
10040
per M3
Item: 07 (A10C) Re-bar 60 grade Local
Basis:1000 kg.
A1.Materials-Civil
Item
Quantity
 Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
GI Wire
8.000
kg
90.00
720.00
Re-bar 60 grade Local
1000.000
kg
35.00
35000.00
Sub-Total(A1)
35720.00
1326.08
L0.Labour - Civil
Item
Quantity
 Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Re-bar Work
1000.000
kg
1.65
1650.00
Sub-Total(L0)
1650.00
1326.08
Total(1)
2652.16
Add over head on Total(1)
2.5 %
66.30
Total(2)
2718.46
Add Profit on Total(2)
8.0 %
217.48
Total(3)
2935.94
Add VAT on Unit Price
4.5 %
144.39
Add Income Tax on Unit Price
4.0 %
128.35
Unit Price
3208.67
Say
3209
per TON
Item: 02 (A18I) Dismantling CC, BFS, HBB
Basis:100 sft
L0.Labour - Civil
Item
Quantity
 Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Ordinary Labour Supply
1.500
nos.
100.00
150.00
Sub-Total(L0)
150.00
16.15
Total(1)
16.15
Add over head on Total(1)
2.5 %
0.40
Total(2)
16.55
Add Profit on Total(2)
8.0 %
1.32
Total(3)
17.87
Add VAT on Unit Price
4.5 %
0.88
Add Income Tax on Unit Price
4.0 %
0.78
Unit Price
19.53
Say
20
per M2
Item: 01 (A18J) Dismantling of MS gate-2
Basis:1 sft
L5.Labour-MS Work
Item
Quantity
 Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
MS gate remove
1.000
sft
15.00
15.00
Sub-Total(L5)
15.00
161.46
Total(1)
161.46
Add over head on Total(1)
2.5 %
4.04
Total(2)
165.50
Add Profit on Total(2)
8.0 %
13.24
Total(3)
178.74
Add VAT on Unit Price
4.5 %
8.79
Add Income Tax on Unit Price
4.0 %
7.81
Unit Price
195.34
Say
195
per M2
Item: 08 (A20) Automatic Sliding Gate
Basis:266 sft
C1.Steel Structures
Item
Quantity
 Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
50x50x3mm ss angle
83.206
rft
200.00
16641.20
50x50x5mm ss angle
51.180
rft
300.00
15354.00
100x3mm ss plate
72.000
kg
250.00
18000.00
Rowl Bolt
32.000
no
75.00
2400.00
SS angle, plate polng G
1.000
L.s
2460.00
2460.00
Hollow box 75x50x3mm
141.020
rft
185.00
26088.70
MS rod incl.welded
15.000
kg
40.00
600.00
SS plate cutting
72.000
kg
25.00
1800.00
Welding rod SS
2.000
box
1000.00
2000.00
S.S Bracket
4.000
no
305.00
1220.00
Roller (Lilon)
8.000
no
85.00
680.00
Hollow Met (25x25x2.3mm)
945.000
rft
70.00
66150.00
Sub-Total(C1)
153393.90
6199.34
L5.Labour-MS Work
Item
Quantity
 Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
SS angle,plate fixing G
1.000
L.s
2460.00
2460.00
Carrying G
1.000
L.s
1000.00
1000.00
Sliding gate fitting fixi
266.340
sft
150.00
39951.00
Sub-Total(L5)
43411.00
1754.43
Total(1)
7953.77
Add over head on Total(1)
2.5 %
198.84
Total(2)
8152.62
Add Profit on Total(2)
8.0 %
652.21
Total(3)
8804.83
Add VAT on Unit Price
4.5 %
433.02
Add Income Tax on Unit Price
4.0 %
384.91
Unit Price
9622.76
Say
9623
per M2