Considering for 192 sft
| SL | Item Name | Quantity | Unit | Item Rate (Taka) | Item Unit | Unit Price (Taka) | Sub Total (Taka) | |
|---|---|---|---|---|---|---|---|---|
| 1 | Garjan/Jam/local Sal (a)Cost of materials : Considering a panel of 12'x16'=192sftofwork : i)Cost of Garjan wood:(((7x16'+9x12')x2"x1.5"=4.58cft + Leg -20x2'-3''x2"x1.5''=0.94cft)= 5.52cft + Add 5% wastage=0.28cft)=5.80cft | 5.8 | cft | 2200 | per cft | 2200 | 12760 | |
| 2 | 12mm thick BT ply board ii)Cost of 12mm thick BT ply board : (192sft + Add 5% wastage= 9.60sft)=201.60sft | 201.6 | sft | 115 | per sft | 115 | 23184 | |
| 3 | Carpenter Carpenter | 3 | nos | 700 | per day | 700 | 2100 | |
| 4 | Helper to carpenter/painter/plumber/rod binder/electrician/polish mistry/rig operator Carpenter Helper | 6 | nos | 550 | per day | 550 | 3300 | |
| 5 | Scaffolding | LS | 400 | |||||
| 6 | Carrying to site in/c sundries | LS | 1000 | |||||
| Sub-Total | 42744 | |||||||
| Contractor's Profit | 10% | 0.1 | 4274.4 | |||||
| Contractor's Overhead Expenses | 3.5% | 0.035 | 1496.04 | |||||
| Total | 48514.44 | |||||||
| Add VAT with adjustment factor. | 1.08108 | 7.5% | 0.075 | 3933.6 | ||||
| Grand Total | 52448.04 | |||||||
| Rate per sft | 273.17 | |||||||
| Rate per sqm | 2940.4 | |||||||
