Project MDI Finishing Work |
Item: 03F (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)
|
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 |
|
Item: 01 (A13B1) Epoxy Paint - Floor-Final Coat |
|
Basis:100
sft |
A3.Material-Paint |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Epoxy Enamel |
1.500 |
Ltr |
387.00 |
580.50 |
|
Thinner-T6/T7 |
0.800 |
Ltr |
46.00 |
36.80 |
|
|
Sub-Total(A3) |
617.30
|
66.45
|
L6.Labour Paints |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Epoxy paint Wall(R/Final) |
100.000 |
sft |
1.50 |
150.00 |
|
|
Sub-Total(L6) |
150.00
|
16.15
|
|
|
|
Total(1) |
|
82.59 |
|
Add over head on Total(1)
|
3.0 % |
2.48 |
|
|
|
Total(2) |
|
85.07 |
|
Add Profit on Total(2) |
8.0 % |
6.81
|
|
|
|
Total(3) |
|
91.88 |
|
Add VAT on Unit Price |
4.5 % |
4.33 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
96.20
|
|
|
|
Say |
|
Item: 02 (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: 03D (B13A) PVC Pipe 150D-L-150,25D-L-150 |
|
Basis:1
no. |
B1.Plumbing/Sanitr Pipe |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
uPVC Pipe 150 dia |
1.000 |
rft |
115.00 |
115.00 |
|
|
Sub-Total(B1) |
115.00
|
115.00
|
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
|
15.00
|
|
|
|
Total(1) |
|
130.00 |
|
Add over head on Total(1)
|
3.0 % |
3.90 |
|
|
|
Total(2) |
|
133.90 |
|
Add Profit on Total(2) |
8.0 % |
10.71
|
|
|
|
Total(3) |
|
144.61 |
|
Add VAT on Unit Price |
4.5 % |
6.81 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
151.43
|
|
|
|
Say |
|
Item: 03A (G03C) Wall Punch (200x100mm) |
|
Basis:1
no. |
L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Head Mason Supply |
0.500 |
nos. |
200.00 |
100.00 |
|
|
Sub-Total(L0) |
100.00
|
100.00
|
M1.Misc.-Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Diamond Cutiing Disc -100 |
0.001 |
no |
600.00 |
0.60 |
|
Cheisel - Hammer |
0.500 |
no |
55.00 |
27.50 |
|
|
Sub-Total(M1) |
28.10
|
28.10
|
|
|
|
Total(1) |
|
128.10 |
|
Add over head on Total(1)
|
3.0 % |
3.84 |
|
|
|
Total(2) |
|
131.94 |
|
Add Profit on Total(2) |
8.0 % |
10.56
|
|
|
|
Total(3) |
|
142.50 |
|
Add VAT on Unit Price |
4.5 % |
6.71 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
149.21
|
|
|
|
Say |
|
Item: 03BC (G03E) Wall/ Ceiling Punch - 75mm dia |
|
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.) |
Steel Scaffolding |
0.100 |
set |
100.00 |
10.00 |
|
Cheisel - Hammer |
1.000 |
no |
55.00 |
55.00 |
|
|
Sub-Total(M1) |
65.00
|
65.00
|
|
|
|
Total(1) |
|
165.00 |
|
Add over head on Total(1)
|
3.0 % |
4.95 |
|
|
|
Total(2) |
|
169.95 |
|
Add Profit on Total(2) |
8.0 % |
13.60
|
|
|
|
Total(3) |
|
183.55 |
|
Add VAT on Unit Price |
4.5 % |
8.65 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
192.19
|
|
|
|
Say |
|
Item: 03E (G03H) Louver Punch |
|
Basis:1
no. |
S2.Alum,SS/MS,FalseCeil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
Aluminium Fabricator |
2.000 |
no. |
300.00 |
600.00 |
|
|
Sub-Total(S2) |
600.00
|
600.00
|
|
|
|
Total(1) |
|
600.00 |
|
Add over head on Total(1)
|
3.0 % |
18.00 |
|
|
|
Total(2) |
|
618.00 |
|
Add Profit on Total(2) |
8.0 % |
49.44
|
|
|
|
Total(3) |
|
667.44 |
|
Add VAT on Unit Price |
4.5 % |
31.45 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
698.89
|
|
|
|
Say |
|