Add VAT with adjustment | Overhead 3.50% | = | Tk. | 860.05 |
Total factor 1.06383 6.00% | = = | Tk. Tk. | 27,890.17 1,780.22 | |
Grand Total Rate per sft Rate per sqm | = = = | Tk. | 29,670.39 247.25 2,661.40 | |
| Say, Tk. 2,661 .00 per sqm |
|
|
|
|
|
|
|
|
Item No.- 18.3.3 |
|
|
|
|
wall paper along with 12 mm thick PVC solid board |
|
|
|
|
Considering : 10'-0"X10'-0" = 100 sft |
|
|
|
|
A. Cost of Materials
10'-0" X 10'-0' = 100.00 sft |
|
|
|
|
Add 5% wastage= 5.00 sft |
| = | Tk. | 10,500.00 |
105.00 sft | @ Tk. 100.00 per rft | |||
2 X 8 X 10'-0" 160.00 rft 5 X 8 X 0'-6" 20.00 rft |
|
|
|
|
180.00 rft |
| |||
Add 5% wastage= 9.00 sft |
| = | Tk. | 3,780.00 |
189.00 sft | @ Tk. 20.00 per rft | |||
10'-0" X 10'-0' = 100.00 sft |
|
|
|
|
Add 5% wastage= 5.00 sft |
| = | Tk. | 6,300.00 |
105.00 sft | @ Tk. 60.00 per rft | |||
| Sub Total (A) | = | Tk. | 20,580.00 |
B Hard ware accessories: |
|
|
| |
Cost of acceessories, rowel bolts, gum, srews, machine charges etc. (50% of furring channel) | = | Tk. | 1,890.00 | |
C a) Labour Charge: |
|
|
| |
| @ Tk. 1,000.00 each | = | Tk. | 5,000.00 |
| @ Tk. 390.00 each | = | Tk. | 1,950.00 |
| @ Tk. 320.00 each | = | Tk. | 1,600.00 |
| @ Tk. 600.00 each | = | Tk. | 1,800.00 |
D Scaffolding 100 sft | @ Tk. 9.00 per sft | = | Tk. | 900.00 |
E Loacal carriage | LS | = | Tk. | 500.00 |
| Total (A+B+C+D+E) | = | Tk. | 34,220.00 |
| Profit 10.00% | = | Tk. | 3,422.00 |
| Overhead 3.50% | = | Tk. | 1,197.70 |
|
| = | Tk. | 38,839.70 |
Add VAT with adjustment | factor 1.06383 6.00% | = | Tk. | 2,479.13 |
| Grand total | = | Tk. | 41,318.83 |
| Rate per sft | = | Tk. | 344.32 |
| Rate per sqm. | = | Tk. | 3,706.26 |
| Say, Tk. 3,706 .00 per sqm |
|
|
|
|
|
|
|
|
Item No.- 18.3.4 |
|
|
|
|
Supply, fitting and fixing of wall paper only |
|
|
|
|
Considering : 10'-0"X10'-0" = 100 sft |
|
|
|
|
A. Cost of Materials 1) Wall paper 10'-0" X 10'-0' = 100.00 sft |
|
|
|
|
Add 5% wastage= 5.00 sft |
| = | Tk. | 6,300.00 |
105.00 sft | @ Tk. 60.00 per rft | |||
| Sub Total (A) | = | Tk. | 6,300.00 |
B a) Labour Charge: |
|
|
|
|
| @ Tk. 1,000.00 each | = | Tk. | 2,000.00 |
| @ Tk. 390.00 each | = | Tk. | 780.00 |
C cost of fitting, fixing materials, tools, scaffolding etc. | LS | = | Tk. | 600.00 |
| Total (A+B+C) | = | Tk. | 9,680.00 |