| Project Refurbishmnt-Tea Room,Stair of MDI Plant |
|
Item: 04B (A09D3) Alum. Window Remove,Refitting |
|
| Basis:1
sft |
| S2.Alum,SS/MS,FalseCeil |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Aluminium Fabricator |
0.250 |
no. |
300.00 |
75.00 |
|
|
Sub-Total(S2) |
75.00
|
807.30
|
|
|
|
Total(1) |
|
807.30 |
|
Add over head on Total(1)
|
3.0 % |
24.22 |
|
|
|
Total(2) |
|
831.52 |
|
Add Profit on Total(2) |
8.0 % |
66.52
|
|
|
|
Total(3) |
|
898.04 |
|
Add VAT on Unit Price |
4.5 % |
43.93 |
Add Income Tax on Unit Price
|
3.5 % |
34.16 |
|
|
|
Unit Price |
|
976.13
|
|
|
|
Say |
|
|
Item: 04A (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 % |
181.56 |
Add Income Tax on Unit Price
|
3.5 % |
141.21 |
|
|
|
Unit Price |
|
4034.67
|
|
|
|
Say |
|
|
Item: 02 (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 % |
5.50 |
Add Income Tax on Unit Price
|
3.5 % |
4.28 |
|
|
|
Unit Price |
|
122.29
|
|
|
|
Say |
|
|
Item: 01 (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 % |
16.29 |
Add Income Tax on Unit Price
|
3.5 % |
12.67 |
|
|
|
Unit Price |
|
362.01
|
|
|
|
Say |
|
|
Item: 03 (G04) Exhaust Fan - 300mm dia |
|
| Basis:1
no. |
| A5.Electrical Works |
Item |
Quantity |
Unit |
Rate(Tk.) |
Cost(Tk.) |
Rate(Tk.) |
| Exhaust Fan |
1.000 |
no. |
1200.00 |
1200.00 |
|
| Exhaust Fan Fitting |
1.000 |
no. |
100.00 |
100.00 |
|
|
Sub-Total(A5) |
1300.00
|
1300.00
|
|
|
|
Total(1) |
|
1300.00 |
|
Add over head on Total(1)
|
3.0 % |
39.00 |
|
|
|
Total(2) |
|
1339.00 |
|
Add Profit on Total(2) |
8.0 % |
107.12
|
|
|
|
Total(3) |
|
1446.12 |
|
Add VAT on Unit Price |
4.5 % |
70.73 |
Add Income Tax on Unit Price
|
3.5 % |
55.02 |
|
|
|
Unit Price |
|
1571.87
|
|
|
|
Say |
|
