RATE ANALYSIS

Cement 500 Labour @ Casting 25 Rebar Transport 1000 E.Paint 190 Over Head 3%
Sylhet Sand 45 Labour @ Shutter 20 Unloading 1000 Tiles 120 Profit 3%
Local Sand 20 Labour @ Brick 20 Bending 6000 W.Cement 950 Margin 0%
Brick 9 Labour @ Plaster 15 Paint 180 Filling Sand 15 Bidding 0%
Brick Chips 110 Wooden Shutter 20 Selar 180
Rebar 70000 Scafolding 10 Chalk 420

Cost per
Item SPECIFICATION Items Quentity Unit Unit Cost Amount Wastage Actual Labour Total Cost Over Head Overall Cost profit Margin Bidding
Unit
RCC Proportion (1:2:4) 100 Cft Cement 18.0 Bag 500 9000 5% 9450 215.5125 25 240.5125 3% 247.73 3% 0% 0%
50% Sylhet Sand Sylhet Sand 25.0 Cft 45 1125 5% 1181.25
1:2:4 50% Local Sand L.Ssand 25.0 Cft 20 500 5% 525
Brick Chips Brick Chips 90.0 Cft 110 9900 5% 10395
Shutter 1 sft Wooden 1.0 sft 20 20 5% 21 21 20 41 3% 42.23 3% 0% 0%

RCC Proportion (1:1.5:3) 100 Cft Cement 22.0 Bag 500 11000 5% 11550 229.03125 25 254.03125 3% 261.65 3% 0% 0%
50% Sylhet Sand Sylhet Sand 22.5 Cft 45 1012.5 5% 1063.125
1:1.5:3 50% Local Sand L.Ssand 22.5 Cft 20 450 5% 472.5
Brick Chips Brick Chips 85.0 Cft 110 9350 5% 9817.5
Shutter 1 sft wooden 1.0 sft 20 20 5% 21 21 20 41 3% 42.23 3% 0% 0%

5" Brick wall Proportion (1:5) 100 sft Cement 2.3 Bag 500 1125 5% 1181.25 72.9225 20 92.9225 3% 95.71 3% 0% 0%
1:5 100% Local Sand L.Ssand 16.0 Cft 20 320 5% 336
Bricks 500.0 nos 9 4500 5% 4725
Scafolding sft 10 1000 5% 1050

10" Brick wall 100% Local Sand 100 cft Cement 4.0 Bag 500 2000 5% 2100 151.2 20 171.2 3% 176.34 3% 0% 0%
1:05 L.Ssand 30.0 Cft 20 600 5% 630
Bricks 1200.0 nos 9 10800 5% 11340
Scafolding sft 10 10 5% 10.5

Plaster (1/2") (1:4) 100 sft Cement 1.0 Bag 500 510 5% 535.5 17.115 15 32.115 3% 33.08 3% 0% 0%
L.Ssand 6.0 Cft 20 120 5% 126
Scafolding sft 10 1000 5% 1050

CC Proportion (1:3:6) 100 Cft Cement 12.0 Bag 500 6000 5% 6300 177.45 25 202.45 3% 208.52 3% 0% 0%
1:3:6 50% Local Sand L.Ssand 50.0 Cft 20 1000 5% 1050
Brick Chips Brick Chips 90.0 Cft 110 9900 5% 10395
Scafolding

REBAR 1 TON Rebar 1.0 Ton 70000 70000 5% 73500 81900 81900 3% 84357.00 3% 0% 0%
Transportation 1.0 Ton 1000 1000 5% 1050
60 GRADE Unloading 1.0 Ton 1000 1000 5% 1050
Bending 1.0 Ton 6000 6000 5% 6300

Brick Flat Soling 100 Sft Bricks 300 Nos 9 2,700.00 5% 2,835.00 29.40 20 49.40 3% 50.88 3% 0% 0%
L/sand 5 Cft 20 100.00 105.00

100 Sft Paint 1.25 Liter 180.00 225.00 5% 236.25 6.28 20 26.28 3% 27.07 3% 0% 0%
Plastic paint Selar 1 Liter 180.00 180.00 189.00
Chalk 0.17 Bag 420.00 71.40 74.97
E.Paint 0.64 Liter 190.00 121.60 127.68

100 Sft Tiles 105 Sft 120 12,600.00 5% 13230 156.9375 25 181.94 3% 187.40 3% 0% 0%

W.Cement 950 5% 180.00

Ceramic floor Tiles at floor over 1 Bag 180.00
1.5" thick cement morter (1:4) Cement 3.75 Bag 500 1,875.00 5% 1968.75
L/sand 15 Cft 20 300.00 5% 315

15" Brick wall 100% Local Sand 100 cft Cement 8.0 Bag 500 4000 5% 4200 222.6 25 247.6 3% 255.03 3% 0% 0%
1:05 L.Ssand 50.0 Cft 20 1000 5% 1050
Bricks 1800.0 nos 9 16200 5% 17010

COMPACTED SAND 100% Local Sand 100 cft Lsand 100.0 Cft 15 1500 5% 1575 17.75 17.75 3% 18.28 3% 0% 0%
ON LOOSE VOLUME Compaction 100.0 Cft 2 200 200
Final Rate / unit

255.16

43.50

269.50

43.50

98.58

181.63

34.07

214.78

86887.71

52.41

27.88

193.02

262.68

18.83
 Classic Group
Market Rates to do the work

SL NO ITEM Actual Rate

1 Earthwork 7.00
2 Sand Filling 20.00
3 C.C Works 200.00
4 Brick Flat Soling 52.00
5 RCC Works 255.00
6 Shutter 45.00
7 Reinforcement 90000.00
8 Back Filling 7.00
9 Surface Preparation 6.00
10 Floor finish(NCF) 50.00
11 5" Brick Wall 100.00
12 10" Brick Wall 190.00
13 Glass Including Thai Frame 460.00
14 MS Safety Grill 120.00
15 External Plaster 25.00
16 Internal Plaster 25.00
17 External paint 20.00
18 Internal paint 20.00
19 DOOR upvc 500.00
20 Glass Door 1000.00
21 Window 500.00
22 Net 500
p
e work

Analysis Rate

18.83
214.78
52.41
255.16
43.50
86887.71

80
98.58
181.63
460

34.07

27.88
Civil Cost Estimate Percentage increase
ZUELLIG PHARMA
B.o.Q

SL ITEM DESCRIPTION Unit

Site Preparation, labour shed,material storage shed, tiolet, office

A SITE PREPARATION QUANTITY
room setup, necessary safety measures etc.
B FOUNDATION
1 Earthwork for building Earthwork in foundation bed from EGL, as per trench plan. 25,092 cft
Brick Flat Soling Below Single layer brick flat soling below footing using 1st class local coal
2 1,830
Footing for building burnt bricks, laying, levelling, joint filling etc. all complete. sft
Reinforced cement concrete works in footing as per design strength
2500 psi using 1:2:4 mix ratio sand of FM 2.0 as fine aggregate, using
3 RCC works in Footing fine and coarse sand in 1:1 proportion and 20 mm down graded 2,670 cft
crushed brick as coarse aggregate, wooden/steel formworks,
concretings works compaction curing and admixture etc. all complete.

Formwork/shuttering, prop and necessary supports etc. (wooden)

4 1,362
Shutter sft
MS Reinforcement works in footing usings 60 grade deformed bar,
5 Reinforcement in Footing 5.04
including cost of fabrication, wires etc. all complete. ton
Back filling in foundation trenches using sand of FM 1.0 well
6 Back Filling 21,438
compacted in layers etc. all complete. cft
Reinforced cement concrete works up to Grade beam as per design
strength 2500 psi using 1:2:4 mix ratio sand of FM 2.0 as fine
aggregate, using fine and coarse sand in 1:1 proportion and 20 mm
7 RCC works of column down graded Brick Chips as coarse aggregate, wooden/steel 984
formworks, concreting works compaction curing etc. all complete.
cft
Formwork/shuttering, prop and necessary supports etc. (wooden)
8
Shutter 2,280 sft
MS Reinforcement works in column usings 60 grade deformed bar,
9 Reinforcement in column
including cost of fabrication, wires etc. all complete. 4.20 ton
Reinforced cement concrete works in Grade beam as per design
strength 2500 psi using 1:2:4 mix ratio sand of FM 2.0 as fine
RCC works in Grade aggregate, using fine and coarse sand in 1:1 proportion and 20 mm
10 down graded crushed Brick as coarse aggregate, wooden/steel
Beam
formworks, concreting works compaction curing etc. all complete.
1,358 cft
Formwork/shuttering, prop and necessary supports etc. (wooden)
11
Shutter 2,839 sft
MS Reinforcement works in Grade beam usings 60 grade deformed
12 Reinforcement in Grade bar, including cost of fabrication, wires etc. all complete.
Beam 4.68 ton
FOUNDATION COSTING
ntage increase 20%

RATE AMOUNT IN TK

100,000.00

7.00 175,644.00

52.00 95,160.00

255.00

680,850.00

45.00 61,290.00

90000.00 453,600.00

7.00 150,066.00

255.00 250,920.00

45.00 102,600.00

90000.00 378,000.00

255.00 346,392.00

45.00 127,764.00

90000.00 421,200.00
3,343,486.00
Civil Cost Estimate
SML Packaging
B.o.Q
GROUND FLOOR
A.
SL ITEM DESCRIPTION QUANTIT QUANTITY
Y
Single layer brick flat soling below footing using 1st
1 Brick Flat Soling class local coal burnt bricks, laying, levelling, joint filling
etc. all complete. 14,300 17,160
3' sand filling in foundation bed using sand of FM 1.5, in
2 Sand Filling in slab on Grade 6" layers well compacted by raming with water sprinkle
all complete 65,000 78,000
3 Surface Preparation polythene,level dressing etc for brick flat solling 14,300 17,160
5 " cement concrete works in slab using 1:2:4: mix
ratio, sand of FM 2.0 as fine aggrgate and 20 mm down
4 5 " Concrete Floor Slab (R.C.C) graded picket brickchips as coarse aggregate without
any reinforcement final specification subject to machine
layout, weight and foundation.
MS Reinforcement works in column usings 60 grade 5,900 14,160
Rebar for G.F Floor Slab deformed bar, including cost of fabrication, wires etc. all
5
complete. 10.00 24
Formwork/shuttering, prop and necessary supports etc.
6
Shutter (wooden) 61 73
Minimum 12 mm thick cement sand (F.M. 1.2) plaster
7 Floor finish(NCF)
with neat cement finishing 14,300 17,160
250 mm brick work below GB around the perimeter of
the building using 1st class local coal burnt bricks, 1:5
10" Brick Wall Perimeter below morter proportion with fine sand, including cost of
8
GB scaffolding, sand seiving, washin curing, etc. all
complete 1,205 1,446
C ALL TIE COLUMN
Reinforced cement concrete works in column as per
design strength 2500 psi using 1:2:4 mix ratio sand of
FM 2.0 as fine aggregate, using fine and coarse sand in
1 RCC works in Tie column 1:1 proportion and 20 mm down graded crushed brick
as coarse aggregate, wooden/steel formworks,
concretings works compaction curing and admixture
etc. all complete. 400 480
Formwork/shuttering, prop and necessary supports etc.
2 Shutter
(wooden) 1,440 1,728
MS Reinforcement works in column usings 60 grade
3 Reinforcement in Tie column deformed bar, including cost of fabrication, wires etc. all
complete. 1.80 2
D Tile Beam 0
Reinforced cement concrete works in footing as per
design strength 2500 psi using 1:2:4 mix ratio sand of
FM 2.0 as fine aggregate, using fine and coarse sand in
1:1 proportion and 20 mm down graded crushed brick
1 RCC works in Tie Beam as coarse aggregate, wooden/steel formworks,
concretings works compaction curing and admixture
etc. all complete.
950 1,140
Formwork/shuttering, prop and necessary supports etc.
2 Shutter
(wooden) 2,700 3,240
MS Reinforcement works in footing usings 60 grade
3 Reinforcement in Tie Beam deformed bar, including cost of fabrication, wires etc. all
complete. 3.50 4
D BRICK WORK 0
250 mm brick work over GB around the perimeter of
the building using 1st class local coal burnt bricks, 1:5
1 10" Brick Wall Perimeter morter proportion with fine sand, including cost of
scaffolding, sand seiving, washin curing, etc. all
complete 5,500 6,600
F BRICK WORK
125 mm brick work over GB around the perimeter of
the building using 1st class local coal burnt bricks, 1:5
1 5" Brick Wall morter proportion with fine sand, including cost of
scaffolding, sand seiving, washin curing, etc. all
complete 6,759 8,111
G PLASTER
Cement plaster works on exterior wall using 1:5 mix
1 External Plaster proportion, inclusing cost of scafollding, curings and
etc. 6,507 7,808
Cement plaster works on inner side of exterior and
2 Internal Plaster for building interior wall using 1:5 mix proportion, including cost of
scafollding, curings and etc. 20,025 24,030
H PAINT WORKS

1 External paint External paint works on plastered surface using

weather coat local paint (Elite paint) one base coat and
two finishing coats including all accessoris 6,507 7,808

2 Internal paint Internal paint works on plastered surface using Enamel

paint total two coats including all accessoris 20,025 24,030
I WINDOWS Thi Aluminium Window , with 5mm thick Glass 1,446 1,735
J DOORs uPVC uPVC Door, 2-no 3'x7', 6 no's 2.5'x7' 10 12
K GLASS DOOR Glass Door, 1-no 3x7, 1 no 6x7 676 811
M Tiles for Bathroom 8x12 RAK tiles 200 240
GROUND FLOOR COSTING
Percentage Increase 20%

Unit RATE AMOUNT IN TK

sft 52.00 892,320.00

cft 20.00 1,560,000.00

sft 6.00 102,960.00

cft 255.00 3,610,800.00

ton 90,000.00 2,160,000.00

sft 45.00 3,294.00

sft 50.00 858,000.00

cft 20.00 28,920.00

cft 255.00 122,400.00

sft 45.00 77,760.00

ton 90,000.00 194,400.00

0.00

cft 255.00 290,700.00

sft 45.00 145,800.00

ton 90,000.00 378,000.00

 0.00

cft 190.00 1,254,000.00

sft 100.00 811,080.00

0.00

sft 25.00 195,210.00

sft 25.00 600,750.00

sft 25.00 195,210.00

sft 20.00 480,600.00

sft 500.00 867,600.00
sft 500.00 6,000.00
sft 1,000.00 811,080.00
sft 150.00 36,000.00
15,682,884.00
CLASSIC GROUP
Total Building Area Sft 14,300.00

SL NO ITEM DESCRIPTION TOTAL AMOUNT

1 FOUNDATION COSTING 3,343,486.00
2 GROUND FLOOR COSTING 15,682,884.00
3 1ST FLOOR COSTING
4 2ND FLOOR COSTING
5 3RD FLOOR COSTING
6 4TH FLOOR COSTING
TOTAL COSTING 19,026,370.00
Rate/sft 1,330.52
OPTION-1

SN Description

A Civil works BDT

B Steel Work BDT
Sub Total-1
C Electrical Work BDT
D Plumbing Work BDT
Sub Total-2

GRAND TOTAL

OPTION-2

SN Description

A Civil works BDT

B Steel Work BDT
Sub Total-1
C Electrical Work BDT
D Plumbing Work BDT
Sub Total-2
GRAND TOTAL
 7,292,196.00
18,564,740.00
25,856,936.00
7,490,000.00
2,000,000.00
9,490,000.00

35,346,936.00

10,253,474.00
19,026,370.00
29,279,844.00
7,490,000.00
2,000,000.00
9,490,000.00
38,769,844.00
Civil Cost Estimate
HASHY TIGER
B.o.Q

DESCRIPTION
SL ITEM QUANTITY RATE AMOUNT IN TK
A LIFT ROOM
Reinforced cement concrete works in footing as per design strength2800 psi using 1:2:4 mix ratio
sand of FM 2.0 as fine aggregate, using fine and coarse sand in 1:1 proportion and 20 mm down
1 RCC COLUMN graded crushed brick as coarse aggregate, wooden/steel formworks, concretings works 1040 200 208,000.00
compaction curing and admixture etc. all complete.

2 Shutter Formwork/shuttering, prop and necessary supports etc. (wooden) 2400 30 72,000.00
MS Reinforcement works in footing usings 60 grade deformed bar, including cost of fabrication,
3 Reinforcement in COLUMN
wires etc. all complete. 3.2 75000 240,000.00

Reinforced cement concrete works up to Grade beam as per design strength 2800 psi using 1:2:4
mix ratio sand of FM 2.0 as fine aggregate, using fine and coarse sand in 1:1 proportion and 20
mm down graded Brick Chips as coarse aggregate, wooden/steel formworks, concreting works
compaction curing etc. all complete.
4 RCC works of BOTTOM SLAB of PIT 98 212 20,776.00
5 Shutter Formwork/shuttering, prop and necessary supports etc. (wooden) 0 30 0.00
Reinforcement in BOTTOM SLAB of MS Reinforcement works in column usings 60 grade deformed bar, including cost of fabrication,
6 PIT wires etc. all complete. 0.2 75000 15,000.00

Reinforced cement concrete works in footing as per design strength2800 psi using 1:2:4 mix ratio
sand of FM 2.0 as fine aggregate, using fine and coarse sand in 1:1 proportion and 20 mm down
1 RCC WORK IN BEAM OF PIT graded crushed brick as coarse aggregate, wooden/steel formworks, concretings works 60 200 12,000.00
compaction curing and admixture etc. all complete.

2 Shutter Formwork/shuttering, prop and necessary supports etc. (wooden) 200 30 6,000.00
MS Reinforcement works in footing usings 60 grade deformed bar, including cost of fabrication,
3 Reinforcement in BEAM of PIT wires etc. all complete. 0.24 75000 18,000.00

Reinforced cement concrete works up to Grade beam as per design strength 2800 psi using 1:2:4
mix ratio sand of FM 2.0 as fine aggregate, using fine and coarse sand in 1:1 proportion and 20
mm down graded Brick Chips as coarse aggregate, wooden/steel formworks, concreting works
RCC works of BOTTOM SLAB of compaction curing etc. all complete.
4 MACHINE ROOM 130 212 27,560.00
5 Shutter Formwork/shuttering, prop and necessary supports etc. (wooden) 196 30 5,880.00
Reinforcement in SLAB of MACHINE MS Reinforcement works in column usings 60 grade deformed bar, including cost of fabrication,
6 ROOM wires etc. all complete. 0.4 75000 30,000.00

Reinforced cement concrete works in footing as per design strength2800 psi using 1:2:4 mix ratio
sand of FM 2.0 as fine aggregate, using fine and coarse sand in 1:1 proportion and 20 mm down
RCC WORK IN BEAM of MACHINE graded crushed brick as coarse aggregate, wooden/steel formworks, concretings works
1 compaction curing and admixture etc. all complete. 60 200 12,000.00
ROOM

2 Shutter Formwork/shuttering, prop and necessary supports etc. (wooden) 240 30 7,200.00
Reinforcement in BEAM of MACHINE MS Reinforcement works in footing usings 60 grade deformed bar, including cost of fabrication,
3 ROOM wires etc. all complete. 0.24 75000 18,000.00

Reinforced cement concrete works up to Grade beam as per design strength 2800 psi using 1:2:4
mix ratio sand of FM 2.0 as fine aggregate, using fine and coarse sand in 1:1 proportion and 20
mm down graded Brick Chips as coarse aggregate, wooden/steel formworks, concreting works
RCC works of TOP SLAB of compaction curing etc. all complete.
4 MACHINE ROOM 80 212 16,960.00
5 Shutter Formwork/shuttering, prop and necessary supports etc. (wooden) 196 30 5,880.00
Reinforcement in TOP SLAB of MS Reinforcement works in column usings 60 grade deformed bar, including cost of fabrication,
6 MACHINE ROOM wires etc. all complete. 0.2 75000 15,000.00

Reinforced cement concrete works in footing as per design strength2800 psi using 1:2:4 mix ratio
sand of FM 2.0 as fine aggregate, using fine and coarse sand in 1:1 proportion and 20 mm down
RCC WORK IN TOP BEAM of graded crushed brick as coarse aggregate, wooden/steel formworks, concretings works
1 compaction curing and admixture etc. all complete. 60 200 12,000.00
MACHINE ROOM

2 Shutter Formwork/shuttering, prop and necessary supports etc. (wooden) 240 30 7,200.00
Reinforcement in TOP BEAM of MS Reinforcement works in footing usings 60 grade deformed bar, including cost of fabrication,
3 MACHINE ROOM wires etc. all complete. 0.2 75000 15,000.00

D BRICK WORK
10" Brick Wall 250 mm brick work over GB around the perimeter of the building using 1st class local coal burnt
bricks, 1:5 morter proportion with fine sand, including cost of scaffolding, sand seiving, washin
curing, etc. all complete
1 2100 120 252,000.00
E 2 PLASTER
Cement plaster works on exterior wall using 1:5 mix proportion, inclusing cost of scafollding,
1 External Plaster curings and etc. 2520 22 55,440.00
Cement plaster works on inner side of exterior and interior wall using 1:5 mix proportion, including
2 Internal Plaster for building cost of scafollding, curings and etc. 2520 20 50,400.00
F PAINT WORKS
External paint works on plastered surface using weather coat local paint (Elite paint) one base
coat and two finishing coats including all accessoris
1 External paint 2520 15 37,800.00
Internal paint works on plastered surface using Enamel paint total two coats including all
2 Internal paint accessoris 2520 15 37,800.00
LIFT ROOM COST 1,197,896.00
 Rate
Description Unit Quantity
(Tk)
A. Direct 1. Material
Cost M.S. Rod: 500W in/c 2.5% splice &
kg 1025.00 65
wastage
G.I. Wire (24SWG) kg 10.00 150
Sub Total (1)
2. Labor
Fabrication & Binding kg 1000 6
SITE COST

Sub Total (2)

3. Equipment
Bar bending Machine, welding
L/S 1 500
machine
Sub Total (3)
4. Miscellaneous
Local carriage, laboratory test etc. L/S 1 1000
Sub Total (4)
Total(1+2+3+4)

B. Indirect Cost 2% of A
C. SITE COST TOTAL (A+B)
O D. Overhead 2% of C
& E. Profit 2% of C
P OVERHEAD & PROFIT TOTAL
F. TOTAL AMOUNT (C+D+E) EXCLUDING VAT & AIT
Rate per kg =
Amount
Remarks
(Tk)

66,625

1,500
68,125

6000
6,000

500
500

1,000
1,000
75,625
75,625
1,512.50
77,138
1,542.75
1,542.75
3,086
80,223
80