Return Main Menu

Project Solid Track-II Utility-Superstructur+Fin
Item: 02 (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)
3.0 %
83.04
Total(2)
2851.03
Add Profit on Total(2)
8.0 %
228.08
Total(3)
3079.11
Add VAT on Unit Price
4.5 %
145.09
Add Income Tax on Unit Price
0.0 %
0.00
Unit Price
3224.20
Say
3224
per M3
Item: 01 (A06F) 125 B/Wall (1:4)
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
3.000
bag
343.00
1029.00
Sub-Total(A1)
3150.00
339.07
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
0.000
set
100.00
0.00
Sub-Total(M1)
0.00
0.00
Total(1)
403.65
Add over head on Total(1)
3.0 %
12.11
Total(2)
415.76
Add Profit on Total(2)
8.0 %
33.26
Total(3)
449.02
Add VAT on Unit Price
4.5 %
21.16
Add Income Tax on Unit Price
0.0 %
0.00
Unit Price
470.18
Say
470
per M2
Item: 13 (A07A) Glazed Wall Tiles
Basis:100 sft
A1.Materials-Civil
Item
Quantity
 Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Sand - Local - Mymensingh
7.030
cft
13.00
91.39
Cement
1.870
bag
343.00
641.41
White-Cement
3.600
kg
16.25
58.50
Sub-Total(A1)
791.30
85.18
A2.Material-Mosaic/Tile
Item
Quantity
 Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Glazed Wall Tiles-RAK
105.000
sft
36.00
3780.00
Sub-Total(A2)
3780.00
406.88
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)
707.33
Add over head on Total(1)
3.0 %
21.22
Total(2)
728.55
Add Profit on Total(2)
8.0 %
58.28
Total(3)
786.84
Add VAT on Unit Price
4.5 %
37.08
Add Income Tax on Unit Price
0.0 %
0.00
Unit Price
823.92
Say
824
per M2
Item: 11 (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)
3.0 %
26.02
Total(2)
893.30
Add Profit on Total(2)
8.0 %
71.46
Total(3)
964.76
Add VAT on Unit Price
4.5 %
45.46
Add Income Tax on Unit Price
0.0 %
0.00
Unit Price
1010.23
Say
1010
per M2
Item: 12 (A07E) Homogenious Stiar Step 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
3.500
kg
16.25
56.88
Sub-Total(A1)
995.63
107.17
A2.Material-Mosaic/Tile
Item
Quantity
 Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Homogeneous Stair Tiles
130.000
sft
53.00
6890.00
Sub-Total(A2)
6890.00
741.64
L2.Labour-Tile/Sanitary
Item
Quantity
 Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Stair Tiles fitting
100.000
sft
15.00
1500.00
Sub-Total(L2)
1500.00
161.46
Total(1)
1010.27
Add over head on Total(1)
3.0 %
30.31
Total(2)
1040.58
Add Profit on Total(2)
8.0 %
83.25
Total(3)
1123.82
Add VAT on Unit Price
4.5 %
52.96
Add Income Tax on Unit Price
0.0 %
0.00
Unit Price
1176.78
Say
1177
per M2
Item: 25 (A07G1) 300x300 C-tiles with lime morter
Basis:100 sft
A1.Materials-Civil
Item
Quantity
 Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Sand - Local - Mymensingh
2.000
cft
13.00
26.00
Cement
1.500
bag
343.00
514.50
Stone-chips
2.000
cft
80.00
160.00
Surki
18.320
cft
35.00
641.20
Stone Lime
4.160
kg
6.50
27.04
Sub-Total(A1)
1368.74
147.33
L2.Labour-Tile/Sanitary
Item
Quantity
 Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Make Paving Tiles i/c M/c
100.000
nos.
10.00
1000.00
Tiles Fix with Lime Mortr
100.000
sft
25.00
2500.00
Sub-Total(L2)
3500.00
376.74
M1.Misc.-Civil
Item
Quantity
 Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Form work with angle/flat
26.000
sft
10.00
260.00
Sub-Total(M1)
260.00
27.99
Total(1)
552.06
Add over head on Total(1)
3.0 %
16.56
Total(2)
568.62
Add Profit on Total(2)
8.0 %
45.49
Total(3)
614.11
Add VAT on Unit Price
4.5 %
28.94
Add Income Tax on Unit Price
0.0 %
0.00
Unit Price
643.05
Say
643
per M2
Item: 24 (A07G2) Roof Tiles Cement Morter
Basis:100 sft
A1.Materials-Civil
Item
Quantity
 Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Sand - Local - Mymensingh
2.000
cft
13.00
26.00
Cement
3.500
bag
343.00
1200.50
Stone-chips
8.250
cft
80.00
660.00
Sub-Total(A1)
1886.50
203.06
L2.Labour-Tile/Sanitary
Item
Quantity
 Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Make Paving Tiles i/c M/c
100.000
nos.
10.00
1000.00
Paving Tiles Fitting
100.000
sft
20.00
2000.00
Sub-Total(L2)
3000.00
322.92
Total(1)
525.98
Add over head on Total(1)
3.0 %
15.78
Total(2)
541.76
Add Profit on Total(2)
8.0 %
43.34
Total(3)
585.10
Add VAT on Unit Price
4.5 %
27.57
Add Income Tax on Unit Price
0.0 %
0.00
Unit Price
612.67
Say
613
per M2
Item: 05A (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)
3.0 %
239.73
Total(2)
8230.81
Add Profit on Total(2)
8.0 %
658.46
Total(3)
8889.28
Add VAT on Unit Price
4.5 %
418.87
Add Income Tax on Unit Price
0.0 %
0.00
Unit Price
9308.14
Say
9308
per M3
Item: 05B (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)
3.0 %
253.95
Total(2)
8718.96
Add Profit on Total(2)
8.0 %
697.52
Total(3)
9416.47
Add VAT on Unit Price
4.5 %
443.71
Add Income Tax on Unit Price
0.0 %
0.00
Unit Price
9860.18
Say
9860
per M3
Item: 05C (A08Z) Parapet wall (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
564.000
sft
10.00
5640.00
Sub-Total(L0)
6640.00
2344.92
M1.Misc.-Civil
Item
Quantity
 Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Steel Forms
564.000
sft
5.00
2820.00
Sub-Total(M1)
2820.00
995.88
Total(1)
8814.74
Add over head on Total(1)
3.0 %
264.44
Total(2)
9079.19
Add Profit on Total(2)
8.0 %
726.33
Total(3)
9805.52
Add VAT on Unit Price
4.5 %
462.04
Add Income Tax on Unit Price
0.0 %
0.00
Unit Price
10267.56
Say
10268
per M3
Item: 05D (A09M) Stair Landing (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.)
Formwork upto 10ft from P
390.000
sft
8.00
3120.00
RCC Casting-Superstructur
100.000
sft
10.00
1000.00
Sub-Total(L0)
4120.00
1454.98
M1.Misc.-Civil
Item
Quantity
 Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Steel pipe with B-plate
20.000
no
11.00
220.00
Wood shutter-3time
10.800
cft
350.00
3780.00
Sub-Total(M1)
4000.00
1412.60
Total(1)
8341.52
Add over head on Total(1)
3.0 %
250.25
Total(2)
8591.77
Add Profit on Total(2)
8.0 %
687.34
Total(3)
9279.11
Add VAT on Unit Price
4.5 %
437.24
Add Income Tax on Unit Price
0.0 %
0.00
Unit Price
9716.34
Say
9716
per M3
Item: 05E (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)
3.0 %
225.98
Total(2)
7758.79
Add Profit on Total(2)
8.0 %
620.70
Total(3)
8379.50
Add VAT on Unit Price
4.5 %
394.85
Add Income Tax on Unit Price
0.0 %
0.00
Unit Price
8774.34
Say
8774
per M3
Item: 06 (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)
3.0 %
51.07
Total(2)
1753.25
Add Profit on Total(2)
8.0 %
140.26
Total(3)
1893.51
Add VAT on Unit Price
4.5 %
89.22
Add Income Tax on Unit Price
0.0 %
0.00
Unit Price
1982.73
Say
1983
per TON
Item: 16 (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)
3.0 %
56.51
Total(2)
1940.21
Add Profit on Total(2)
8.0 %
155.22
Total(3)
2095.43
Add VAT on Unit Price
4.5 %
98.74
Add Income Tax on Unit Price
0.0 %
0.00
Unit Price
2194.17
Say
2194
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)
3.0 %
151.77
Total(2)
5210.85
Add Profit on Total(2)
8.0 %
416.87
Total(3)
5627.72
Add VAT on Unit Price
4.5 %
265.18
Add Income Tax on Unit Price
0.0 %
0.00
Unit Price
5892.90
Say
5893
per M2
Item: 17B (A11I) Alum(PC)-Swing door Louvr-glass
Basis:1 sft
S2.Alum,SS/MS,FalseCeil
Item
Quantity
 Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
AlPC) SwingDoorLouvr-Glas
1.000
sft
439.00
439.00
Sub-Total(S2)
439.00
4725.40
Total(1)
4725.40
Add over head on Total(1)
3.0 %
141.76
Total(2)
4867.16
Add Profit on Total(2)
8.0 %
389.37
Total(3)
5256.53
Add VAT on Unit Price
4.5 %
247.69
Add Income Tax on Unit Price
0.0 %
0.00
Unit Price
5504.22
Say
5504
per M2
Item: 17C (A11J) Alum(PC)-Swing door Pastc-Frst gl
Basis:1 sft
S2.Alum,SS/MS,FalseCeil
Item
Quantity
 Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Al(PC) SwDoorPlst-frstGls
1.000
sft
431.00
431.00
Sub-Total(S2)
431.00
4639.28
Total(1)
4639.28
Add over head on Total(1)
3.0 %
139.18
Total(2)
4778.46
Add Profit on Total(2)
8.0 %
382.28
Total(3)
5160.74
Add VAT on Unit Price
4.5 %
243.18
Add Income Tax on Unit Price
0.0 %
0.00
Unit Price
5403.92
Say
5404
per M2
Item: 17D (A11K) Alum(PC)-Swing-door Lvr-Frst gls
Basis:1 sft
S2.Alum,SS/MS,FalseCeil
Item
Quantity
 Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Al(PC) SwDoor Lvr-FrsGls
1.000
sft
447.00
447.00
Sub-Total(S2)
447.00
4811.51
Total(1)
4811.51
Add over head on Total(1)
3.0 %
144.35
Total(2)
4955.85
Add Profit on Total(2)
8.0 %
396.47
Total(3)
5352.32
Add VAT on Unit Price
4.5 %
252.20
Add Income Tax on Unit Price
0.0 %
0.00
Unit Price
5604.53
Say
5605
per M2
Item: 20 (A11N) Alum-Window 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)
3.0 %
100.11
Total(2)
3436.95
Add Profit on Total(2)
8.0 %
274.96
Total(3)
3711.90
Add VAT on Unit Price
4.5 %
174.91
Add Income Tax on Unit Price
0.0 %
0.00
Unit Price
3886.81
Say
3887
per M2
Item: 21 (A11O1) MS Stair Railing
Basis:44 sft
A3.Material-Paint
Item
Quantity
 Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Water Paper
22.000
nos
40.00
880.00
Docu Paint
1.500
Ltr
650.00
975.00
Docu Base Coat
1.000
Ltr
220.00
220.00
NC Thinner-Docu
5.500
Ltr
80.00
440.00
Sharee cloth
1.000
no.
70.00
70.00
Hardener-Set
0.500
Set
1200.00
600.00
French powder
1.000
kg
22.00
22.00
Sub-Total(A3)
3207.00
782.24
C1.Steel Structures
Item
Quantity
 Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
MS Pipe 37mm dia
21.000
rft
60.00
1260.00
M.S plate
7.210
kg
45.00
324.45
Rowel Bolt - 10mm dia
45.000
no.
10.00
450.00
MS Pipe 20mm dia
45.000
rft
25.00
1125.00
MS Bend - 37mm dia
2.000
no.
120.00
240.00
Sub-Total(C1)
3399.45
829.18
L5.Labour-MS Work
Item
Quantity
 Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
MS Stair Railing i/c elct
44.130
sft
55.00
2427.15
Stair Tools and Equipment
44.130
sft
50.00
2206.50
Sub-Total(L5)
4633.65
1130.22
L6.Labour Paints
Item
Quantity
 Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Duco Paint Complete
66.200
sft
45.00
2979.00
Sub-Total(L6)
2979.00
726.62
Total(1)
3468.26
Add over head on Total(1)
3.0 %
104.05
Total(2)
3572.31
Add Profit on Total(2)
8.0 %
285.78
Total(3)
3858.09
Add VAT on Unit Price
4.5 %
181.80
Add Income Tax on Unit Price
0.0 %
0.00
Unit Price
4039.89
Say
4040
per M2
Item: 19 (A11R) MS Door
Basis:23 sft
C2.MS/SS Work i/c matr
Item
Quantity
 Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Hollow Metal Door
22.600
sft
350.00
7910.00
Mortise Door Lock
1.000
no.
380.00
380.00
Sub-Total(C2)
8290.00
3948.39
Total(1)
3948.39
Add over head on Total(1)
3.0 %
118.45
Total(2)
4066.84
Add Profit on Total(2)
8.0 %
325.35
Total(3)
4392.19
Add VAT on Unit Price
4.5 %
206.96
Add Income Tax on Unit Price
0.0 %
0.00
Unit Price
4599.15
Say
4599
per M2
Item: 18 (A11S) PVC Door i/c Lock(750)
Basis:1 no.
S2.Alum,SS/MS,FalseCeil
Item
Quantity
 Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
PVC Door
1.000
no.
3000.00
3000.00
Sub-Total(S2)
3000.00
3000.00
Total(1)
3000.00
Add over head on Total(1)
3.0 %
90.00
Total(2)
3090.00
Add Profit on Total(2)
8.0 %
247.20
Total(3)
3337.20
Add VAT on Unit Price
4.5 %
157.25
Add Income Tax on Unit Price
0.0 %
0.00
Unit Price
3494.45
Say
3494
per NO
Item: 03 (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)
3.0 %
3.50
Total(2)
120.24
Add Profit on Total(2)
8.0 %
9.62
Total(3)
129.86
Add VAT on Unit Price
4.5 %
6.12
Add Income Tax on Unit Price
0.0 %
0.00
Unit Price
135.98
Say
136
per M2
Item: 04 (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)
3.0 %
2.80
Total(2)
96.23
Add Profit on Total(2)
8.0 %
7.70
Total(3)
103.93
Add VAT on Unit Price
4.5 %
4.90
Add Income Tax on Unit Price
0.0 %
0.00
Unit Price
108.83
Say
109
per M2
Item: 10 (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)
3.0 %
7.69
Total(2)
264.03
Add Profit on Total(2)
8.0 %
21.12
Total(3)
285.16
Add VAT on Unit Price
4.5 %
13.44
Add Income Tax on Unit Price
0.0 %
0.00
Unit Price
298.59
Say
299
per M2
Item: 07 (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)
3.0 %
3.03
Total(2)
104.17
Add Profit on Total(2)
8.0 %
8.33
Total(3)
112.51
Add VAT on Unit Price
4.5 %
5.30
Add Income Tax on Unit Price
0.0 %
0.00
Unit Price
117.81
Say
118
per M2
Item: 08 (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)
3.0 %
3.19
Total(2)
109.54
Add Profit on Total(2)
8.0 %
8.76
Total(3)
118.31
Add VAT on Unit Price
4.5 %
5.57
Add Income Tax on Unit Price
0.0 %
0.00
Unit Price
123.88
Say
124
per M2
Item: 09 (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)
3.0 %
8.98
Total(2)
308.38
Add Profit on Total(2)
8.0 %
24.67
Total(3)
333.05
Add VAT on Unit Price
4.5 %
15.69
Add Income Tax on Unit Price
0.0 %
0.00
Unit Price
348.75
Say
349
per M2
Item: 14 (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)
3.0 %
13.89
Total(2)
476.74
Add Profit on Total(2)
8.0 %
38.14
Total(3)
514.88
Add VAT on Unit Price
4.5 %
24.26
Add Income Tax on Unit Price
0.0 %
0.00
Unit Price
539.14
Say
539
per M2
Item: 15 (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)
3.0 %
40.69
Total(2)
1396.95
Add Profit on Total(2)
8.0 %
111.76
Total(3)
1508.71
Add VAT on Unit Price
4.5 %
71.09
Add Income Tax on Unit Price
0.0 %
0.00
Unit Price
1579.80
Say
1580
per M2
Item: 23 (B01B1) uPVC Pipe pipe fitting -100mm
Basis:1 rft
L4.Labour-Sanitary
Item
Quantity
 Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
uPVC Pipe fitting-100 mm
1.000
rft
15.00
15.00
Sub-Total(L4)
15.00
1345.50
Total(1)
1345.50
Add over head on Total(1)
3.0 %
40.37
Total(2)
1385.87
Add Profit on Total(2)
8.0 %
110.87
Total(3)
1496.73
Add VAT on Unit Price
4.5 %
70.53
Add Income Tax on Unit Price
0.0 %
0.00
Unit Price
1567.26
Say
1567
per RM
Item: 26 (F010) 100 dia SS grating
Basis:1 no.
B3.Sanitary Fixtures
Item
Quantity
 Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
100 dia SS grating
1.000
no
250.00
250.00
Sub-Total(B3)
250.00
250.00
Total(1)
250.00
Add over head on Total(1)
3.0 %
7.50
Total(2)
257.50
Add Profit on Total(2)
8.0 %
20.60
Total(3)
278.10
Add VAT on Unit Price
4.5 %
13.10
Add Income Tax on Unit Price
0.0 %
0.00
Unit Price
291.20
Say
291
per NO