Return Main Menu

Project Refurbishment of Air Compressor room T-I
Item: 01 (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)
2.5 %
0.81
Total(2)
33.10
Add Profit on Total(2)
8.0 %
2.65
Total(3)
35.75
Add VAT on Unit Price
4.5 %
1.76
Add Income Tax on Unit Price
4.0 %
1.56
Unit Price
39.07
Say
39
per M2
Item: 02 (A18A) Dismantling of Rcc Slab/Floor
Basis:1 cft
L1.Labour-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Dismantling RCC
1.000
cft
30.00
30.00
Sub-Total(L1)
30.00
1059.45
Total(1)
1059.45
Add over head on Total(1)
2.5 %
26.49
Total(2)
1085.94
Add Profit on Total(2)
8.0 %
86.87
Total(3)
1172.81
Add VAT on Unit Price
4.5 %
57.68
Add Income Tax on Unit Price
4.0 %
51.27
Unit Price
1281.76
Say
1282
per M3
Item: 03 (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)
2.5 %
1.61
Total(2)
66.20
Add Profit on Total(2)
8.0 %
5.30
Total(3)
71.49
Add VAT on Unit Price
4.5 %
3.52
Add Income Tax on Unit Price
4.0 %
3.13
Unit Price
78.14
Say
78
per M2
Item: 04 (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)
2.5 %
9.99
Total(2)
409.64
Add Profit on Total(2)
8.0 %
32.77
Total(3)
442.41
Add VAT on Unit Price
4.5 %
21.76
Add Income Tax on Unit Price
4.0 %
19.34
Unit Price
483.51
Say
484
per M2
Item: 05 (A12C) Plaster 12mm thick (1:6)- Superst
Basis:100 sft
A1.Materials-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Sand - Local - Mymensingh
11.250
cft
13.00
146.25
Cement
1.000
bag
343.00
343.00
Sub-Total(A1)
489.25
52.66
L1.Labour-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Plaster Work
100.000
sft
3.00
300.00
Sub-Total(L1)
300.00
32.29
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)
95.72
Add over head on Total(1)
2.5 %
2.39
Total(2)
98.11
Add Profit on Total(2)
8.0 %
7.85
Total(3)
105.96
Add VAT on Unit Price
4.5 %
5.21
Add Income Tax on Unit Price
4.0 %
4.63
Unit Price
115.80
Say
116
per M2
Item: 06 (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)
2.5 %
2.53
Total(2)
103.67
Add Profit on Total(2)
8.0 %
8.29
Total(3)
111.96
Add VAT on Unit Price
4.5 %
5.51
Add Income Tax on Unit Price
4.0 %
4.89
Unit Price
122.36
Say
122
per M2
Item: 07 (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)
2.5 %
7.49
Total(2)
306.89
Add Profit on Total(2)
8.0 %
24.55
Total(3)
331.44
Add VAT on Unit Price
4.5 %
16.30
Add Income Tax on Unit Price
4.0 %
14.49
Unit Price
362.23
Say
362
per M2
Item: 08 (A13B) Epoxy paint to floor
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-Floor
100.000
sft
7.00
700.00
Sub-Total(L6)
700.00
75.35
Total(1)
256.34
Add over head on Total(1)
2.5 %
6.41
Total(2)
262.75
Add Profit on Total(2)
8.0 %
21.02
Total(3)
283.77
Add VAT on Unit Price
4.5 %
13.96
Add Income Tax on Unit Price
4.0 %
12.41
Unit Price
310.14
Say
310
per M2
Item: 09 (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)
2.5 %
1.67
Total(2)
68.29
Add Profit on Total(2)
8.0 %
5.46
Total(3)
73.76
Add VAT on Unit Price
4.5 %
3.63
Add Income Tax on Unit Price
4.0 %
3.22
Unit Price
80.61
Say
81
per M2
Item: 10 (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)
2.5 %
126.48
Total(2)
5185.56
Add Profit on Total(2)
8.0 %
414.84
Total(3)
5600.40
Add VAT on Unit Price
4.5 %
275.43
Add Income Tax on Unit Price
4.0 %
244.83
Unit Price
6120.66
Say
6121
per M2
Item: 11 (A11B) Aluminium fixed window
Basis:1 sft
S2.Alum,SS/MS,FalseCeil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Aluminum Fixed Window
1.000
sft
170.00
170.00
Sub-Total(S2)
170.00
1829.88
Total(1)
1829.88
Add over head on Total(1)
2.5 %
45.75
Total(2)
1875.63
Add Profit on Total(2)
8.0 %
150.05
Total(3)
2025.68
Add VAT on Unit Price
4.5 %
99.62
Add Income Tax on Unit Price
4.0 %
88.55
Unit Price
2213.85
Say
2214
per M2
Item: 12 (A11H) Aluminium Louver
Basis:1 sft
S2.Alum,SS/MS,FalseCeil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Aluminium Louver
1.000
sft
310.00
310.00
Sub-Total(S2)
310.00
3336.84
Total(1)
3336.84
Add over head on Total(1)
2.5 %
83.42
Total(2)
3420.26
Add Profit on Total(2)
8.0 %
273.62
Total(3)
3693.88
Add VAT on Unit Price
4.5 %
181.67
Add Income Tax on Unit Price
4.0 %
161.48
Unit Price
4037.03
Say
4037
per M2
Item: 13 (A08K) RCC Lintel (1:2:4) with 1% rod
Basis:100 cft
A1.Materials-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Sand - Local - Mymensingh
15.000
cft
13.00
195.00
Cement
18.000
bag
343.00
6174.00
Sand - Sylhet
30.000
cft
24.00
720.00
Stone-chips
90.000
cft
80.00
7200.00
Re-bar G60
222.730
kg
40.20
8953.75
Wood - Mango
13.000
cft
250.00
3250.00
Sub-Total(A1)
26492.75
9355.91
L1.Labour-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
RCC Work
100.000
cft
6.00
600.00
Form work
476.000
sft
8.00
3808.00
Sub-Total(L1)
4408.00
1556.69
Total(1)
10912.60
Add over head on Total(1)
2.5 %
272.81
Total(2)
11185.41
Add Profit on Total(2)
8.0 %
894.83
Total(3)
12080.25
Add VAT on Unit Price
4.5 %
594.11
Add Income Tax on Unit Price
4.0 %
528.10
Unit Price
13202.46
Say
13202
per M3
Item: 14 (A08L) RCC M-Plingth (1:1:3) with 1% rod
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
Re-bar G60
222.730
kg
40.20
8953.75
Sub-Total(A1)
24254.08
8565.33
L1.Labour-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
RCC Work
100.000
cft
6.00
600.00
Sub-Total(L1)
600.00
211.89
Total(1)
8777.22
Add over head on Total(1)
2.5 %
219.43
Total(2)
8996.65
Add Profit on Total(2)
8.0 %
719.73
Total(3)
9716.38
Add VAT on Unit Price
4.5 %
477.85
Add Income Tax on Unit Price
4.0 %
424.76
Unit Price
10619.00
Say
10619
per M3
Item: 15 (A21) G.I Plingth protection
Basis:1 rft
C1.Steel Structures
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
G.I Plingth protection
1.000
sft
130.00
130.00
Sub-Total(C1)
130.00
211.89
Total(1)
211.89
Add over head on Total(1)
2.5 %
5.30
Total(2)
217.19
Add Profit on Total(2)
8.0 %
17.37
Total(3)
234.56
Add VAT on Unit Price
4.5 %
11.54
Add Income Tax on Unit Price
4.0 %
10.25
Unit Price
256.35
Say
256
per RM
Item: 16A (C04A) 200x50mm wall punch
Basis:1 no.
L0.Labour - Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Ordinary Labour Supply
1.000
nos.
100.00
100.00
Sub-Total(L0)
100.00
100.00
M1.Misc.-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Cheisel - Hammer
0.250
no
55.00
13.75
Sub-Total(M1)
13.75
13.75
Total(1)
113.75
Add over head on Total(1)
2.5 %
2.84
Total(2)
116.59
Add Profit on Total(2)
8.0 %
9.33
Total(3)
125.92
Add VAT on Unit Price
4.5 %
6.19
Add Income Tax on Unit Price
4.0 %
5.50
Unit Price
137.62
Say
138
per NO.
Item: 16B (C04B) 300x100mm wall punch
Basis:1 no.
L0.Labour - Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Ordinary Labour Supply
1.750
nos.
100.00
175.00
Sub-Total(L0)
175.00
175.00
M1.Misc.-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Cheisel - Hammer
0.500
no
55.00
27.50
Sub-Total(M1)
27.50
27.50
Total(1)
202.50
Add over head on Total(1)
2.5 %
5.06
Total(2)
207.56
Add Profit on Total(2)
8.0 %
16.61
Total(3)
224.17
Add VAT on Unit Price
4.5 %
11.02
Add Income Tax on Unit Price
4.0 %
9.80
Unit Price
244.99
Say
245
per NO.
Item: 16C (C04C) 300x150mm wall punch
Basis:1 no.
L0.Labour - Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Ordinary Labour Supply
2.000
nos.
100.00
200.00
Sub-Total(L0)
200.00
200.00
M1.Misc.-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Cheisel - Hammer
0.600
no
55.00
33.00
Sub-Total(M1)
33.00
33.00
Total(1)
233.00
Add over head on Total(1)
2.5 %
5.83
Total(2)
238.83
Add Profit on Total(2)
8.0 %
19.11
Total(3)
257.93
Add VAT on Unit Price
4.5 %
12.69
Add Income Tax on Unit Price
4.0 %
11.28
Unit Price
281.89
Say
282
per NO.
Item: 16D (C05) MS Sheet Fitting at MS Door
Basis:1 sft
S3.Subcontractor-Misc
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
MS Sheet fitting at Louve
1.000
sft
38.00
38.00
Sub-Total(S3)
38.00
409.03
Total(1)
409.03
Add over head on Total(1)
2.5 %
10.23
Total(2)
419.26
Add Profit on Total(2)
8.0 %
33.54
Total(3)
452.80
Add VAT on Unit Price
4.5 %
22.27
Add Income Tax on Unit Price
4.0 %
19.79
Unit Price
494.86
Say
495
per M2