| Project Refurbishment Work-LN Building |
|
Item: 04 (A09G1) Dismantle, Refixing Door |
|
| Basis:1
sft |
| L0.Labour - Civil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Ordinary Labour Supply |
0.050 |
nos. |
100.00 |
5.00 |
|
| Head Mason Supply |
0.050 |
nos. |
200.00 |
10.00 |
|
|
Sub-Total(L0) |
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: 08 (A11D) Alum. Door Plastic Board |
|
| Basis:1
sft |
| S2.Alum,SS/MS,FalseCeil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Alum.Door, Plastic Board |
1.000 |
sft |
220.00 |
220.00 |
|
|
Sub-Total(S2) |
220.00
|
2368.08
|
|
|
|
Total(1) |
|
2368.08 |
|
Add over head on Total(1)
|
3.0 % |
71.04 |
|
|
|
Total(2) |
|
2439.12 |
|
Add Profit on Total(2) |
8.0 % |
195.13
|
|
|
|
Total(3) |
|
2634.25 |
|
Add VAT on Unit Price |
4.5 % |
124.13 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
2758.38
|
|
|
|
Say |
|
|
Item: 07 (A11V) Al.(PC)Partition Clear Glass-2100 |
|
| Basis:1
sft |
| S2.Alum,SS/MS,FalseCeil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Al.(PC)Partition,FrstGls |
1.000 |
sft |
220.00 |
220.00 |
|
|
Sub-Total(S2) |
220.00
|
2368.08
|
|
|
|
Total(1) |
|
2368.08 |
|
Add over head on Total(1)
|
3.0 % |
71.04 |
|
|
|
Total(2) |
|
2439.12 |
|
Add Profit on Total(2) |
8.0 % |
195.13
|
|
|
|
Total(3) |
|
2634.25 |
|
Add VAT on Unit Price |
4.5 % |
124.13 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
2758.38
|
|
|
|
Say |
|
|
Item: 02 (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)
|
3.0 % |
2.00 |
|
|
|
Total(2) |
|
68.63 |
|
Add Profit on Total(2) |
8.0 % |
5.49
|
|
|
|
Total(3) |
|
74.12 |
|
Add VAT on Unit Price |
4.5 % |
3.49 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
77.61
|
|
|
|
Say |
|
|
Item: 01 (A13E1) Plastic paint to existing wall |
|
| Basis:100
sft |
| A3.Material-Paint |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Plastic Emulsion |
0.655 |
Ltr |
170.00 |
111.35 |
|
| Enamel paint |
0.300 |
Ltr |
170.00 |
51.00 |
|
| Snowcel |
1.000 |
kg |
7.60 |
7.60 |
|
| Thinner-T6/T7 |
0.400 |
Ltr |
46.00 |
18.40 |
|
| Water Paper |
0.200 |
nos |
40.00 |
8.00 |
|
|
Sub-Total(A3) |
196.35
|
21.14
|
| L6.Labour Paints |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Plastic Paint (1-coat) |
100.000 |
sft |
1.25 |
125.00 |
|
|
Sub-Total(L6) |
125.00
|
13.46
|
|
|
|
Total(1) |
|
34.59 |
|
Add over head on Total(1)
|
3.0 % |
1.04 |
|
|
|
Total(2) |
|
35.63 |
|
Add Profit on Total(2) |
8.0 % |
2.85
|
|
|
|
Total(3) |
|
38.48 |
|
Add VAT on Unit Price |
4.5 % |
1.81 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
40.29
|
|
|
|
Say |
|
|
Item: 03 (A13N) Polishing |
|
| Basis:1
sft |
| L6.Labour Paints |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Polishing i/c material |
1.000 |
sft |
12.00 |
12.00 |
|
|
Sub-Total(L6) |
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: 05 (B15M) Liquid Soap Dispenser |
|
| Basis:1
no. |
| B1.Plumbing/Sanitr Pipe |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Liquid Soap Dispenser |
1.000 |
no. |
250.00 |
250.00 |
|
|
Sub-Total(B1) |
250.00
|
250.00
|
| L4.Labour-Sanitary |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Soap Tray fitting |
1.000 |
no. |
50.00 |
50.00 |
|
|
Sub-Total(L4) |
50.00
|
50.00
|
|
|
|
Total(1) |
|
300.00 |
|
Add over head on Total(1)
|
3.0 % |
9.00 |
|
|
|
Total(2) |
|
309.00 |
|
Add Profit on Total(2) |
8.0 % |
24.72
|
|
|
|
Total(3) |
|
333.72 |
|
Add VAT on Unit Price |
4.5 % |
15.73 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
349.45
|
|
|
|
Say |
|
|
Item: 06 (C25B) Door Lock |
|
| Basis:1
no. |
| C1.Steel Structures |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Door Lock |
1.000 |
no. |
350.00 |
350.00 |
|
|
Sub-Total(C1) |
350.00
|
350.00
|
| S2.Alum,SS/MS,FalseCeil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Aluminium Fabricator |
0.200 |
no. |
300.00 |
60.00 |
|
|
Sub-Total(S2) |
60.00
|
60.00
|
|
|
|
Total(1) |
|
410.00 |
|
Add over head on Total(1)
|
3.0 % |
12.30 |
|
|
|
Total(2) |
|
422.30 |
|
Add Profit on Total(2) |
8.0 % |
33.78
|
|
|
|
Total(3) |
|
456.08 |
|
Add VAT on Unit Price |
4.5 % |
21.49 |
Add Income Tax on Unit Price
|
0.0 % |
0.00 |
|
|
|
Unit Price |
|
477.57
|
|
|
|
Say |
|
