| Project Modification- Rolling Shutter- MDI Plant |
|
Item: 01A (A18C) Dismantling of ceramic bricks |
|
| Basis:1
sft |
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Dismantling of plinth pro |
1.000 |
sft |
12.00 |
12.00 |
|
|
Sub-Total(L1) |
12.00
|
129.17
|
|
|
|
Total(1) |
|
129.17 |
|
Add over head on Total(1)
|
3.0 % |
3.88 |
|
|
|
Total(2) |
|
133.04 |
|
Add Profit on Total(2) |
8.0 % |
10.64
|
|
|
|
Total(3) |
|
143.69 |
|
Add VAT on Unit Price |
4.5 % |
6.77 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
150.46
|
|
|
|
Say |
|
|
Item: 01B (A18G) Dismantling of ceramic tiles |
|
| Basis:1
sft |
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Dismantling of Tiles |
1.000 |
sft |
10.00 |
10.00 |
|
|
Sub-Total(L1) |
10.00
|
107.64
|
|
|
|
Total(1) |
|
107.64 |
|
Add over head on Total(1)
|
3.0 % |
3.23 |
|
|
|
Total(2) |
|
110.87 |
|
Add Profit on Total(2) |
8.0 % |
8.87
|
|
|
|
Total(3) |
|
119.74 |
|
Add VAT on Unit Price |
4.5 % |
5.64 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
125.38
|
|
|
|
Say |
|
|
Item: 01C (A18H) Rcc dismantling |
|
| Basis:1
sft |
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| RCC Dismantling |
1.000 |
sft |
15.00 |
15.00 |
|
|
Sub-Total(L1) |
15.00
|
161.46
|
|
|
|
Total(1) |
|
161.46 |
|
Add over head on Total(1)
|
3.0 % |
4.84 |
|
|
|
Total(2) |
|
166.30 |
|
Add Profit on Total(2) |
8.0 % |
13.30
|
|
|
|
Total(3) |
|
179.61 |
|
Add VAT on Unit Price |
4.5 % |
8.46 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
188.07
|
|
|
|
Say |
|
|
Item: 01D (A18E) Existing shutter replace |
|
| Basis:1
no. |
| L1.Labour-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Shutter replace |
1.000 |
no |
500.00 |
500.00 |
|
|
Sub-Total(L1) |
500.00
|
500.00
|
|
|
|
Total(1) |
|
500.00 |
|
Add over head on Total(1)
|
3.0 % |
15.00 |
|
|
|
Total(2) |
|
515.00 |
|
Add Profit on Total(2) |
8.0 % |
41.20
|
|
|
|
Total(3) |
|
556.20 |
|
Add VAT on Unit Price |
4.5 % |
26.21 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
582.41
|
|
|
|
Say |
|
|
Item: 02A (A07H) Ceramic Paving 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 |
|
|
Sub-Total(A1) |
938.75
|
101.05
|
| A2.Material-Mosaic/Tile |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| C-Tiles CT-03 (150x150) |
420.000 |
no |
12.50 |
5250.00 |
|
|
Sub-Total(A2) |
5250.00
|
565.11
|
| L2.Labour-Tile/Sanitary |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Ceramic bricks work |
100.000 |
sft |
20.00 |
2000.00 |
|
|
Sub-Total(L2) |
2000.00
|
215.28
|
|
|
|
Total(1) |
|
881.44 |
|
Add over head on Total(1)
|
3.0 % |
26.44 |
|
|
|
Total(2) |
|
907.88 |
|
Add Profit on Total(2) |
8.0 % |
72.63
|
|
|
|
Total(3) |
|
980.51 |
|
Add VAT on Unit Price |
4.5 % |
46.20 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
1026.71
|
|
|
|
Say |
|
|
Item: 02B (A07F) Ceramic Roof 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.) |
| Ceramic Roof tiles |
105.000 |
sft |
72.00 |
7560.00 |
|
|
Sub-Total(A2) |
7560.00
|
813.76
|
| L2.Labour-Tile/Sanitary |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| C-roof tiles |
100.000 |
sft |
15.00 |
1500.00 |
|
|
Sub-Total(L2) |
1500.00
|
161.46
|
|
|
|
Total(1) |
|
1082.39 |
|
Add over head on Total(1)
|
3.0 % |
32.47 |
|
|
|
Total(2) |
|
1114.86 |
|
Add Profit on Total(2) |
8.0 % |
89.19
|
|
|
|
Total(3) |
|
1204.05 |
|
Add VAT on Unit Price |
4.5 % |
56.74 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
1260.78
|
|
|
|
Say |
|
|
Item: 03 (C07) SS Angle 50x50x5mm |
|
| Basis:1
rft |
| C1.Steel Structures |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| SS Angle (50x50x5mm) |
1.050 |
rft |
330.00 |
346.50 |
|
| SS Screw |
6.000 |
no |
6.00 |
36.00 |
|
|
Sub-Total(C1) |
382.50
|
161.46
|
| L5.Labour-MS Work |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| SS angle fixing |
1.000 |
rft |
15.00 |
15.00 |
|
|
Sub-Total(L5) |
15.00
|
161.46
|
|
|
|
Total(1) |
|
322.92 |
|
Add over head on Total(1)
|
3.0 % |
9.69 |
|
|
|
Total(2) |
|
332.61 |
|
Add Profit on Total(2) |
8.0 % |
26.61
|
|
|
|
Total(3) |
|
359.22 |
|
Add VAT on Unit Price |
4.5 % |
16.93 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
376.14
|
|
|
|
Say |
|
|
Item: 04 (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 |
|
|
Item: 05 (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)
|
3.0 % |
9.95 |
|
|
|
Total(2) |
|
341.78 |
|
Add Profit on Total(2) |
8.0 % |
27.34
|
|
|
|
Total(3) |
|
369.12 |
|
Add VAT on Unit Price |
4.5 % |
17.39 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
386.52
|
|
|
|
Say |
|
