Considering a panel of 12' x 16'= 192 sft of work
| SL | Item Name | Quantity | Unit | Item Rate (Taka) | Item Unit | Unit Price (Taka) | Sub Total (Taka) | |
|---|---|---|---|---|---|---|---|---|
| 1 | Garjan/Jam/local Sal Cost of Garjan wood: (7 x 16' + 9 x 12') x 2" x 1.5"= 4.58 cft Leg -20x 2'-3''x2"x1.5''= 0.94 cft 5.52 cft Add 5% wastage= 0.28 cft = 5.80 cft | 5.8 | cft | 2200 | per cft | 2200 | 12760 | |
| 2 | 12mm thick Garjan ply board Cost of 12mm thick Garjan ply board 192.00 sft Add 5% wastage= 9.60 sft = 201.60 sft | 201.6 | sft | 78 | per sft | 78 | 15724.8 | |
| 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 | Scafolding | LS | 400 | |||||
| 6 | Carrying to site in/c sundries | LS | 1000 | |||||
| Sub-Total | 35284.8 | |||||||
| Contractor's Profit | 10% | 0.1 | 3528.48 | |||||
| Contractor's Overhead Expenses | 3.5% | 0.035 | 1234.97 | |||||
| Total | 40048.25 | |||||||
| Add VAT with adjustment factor. | 1.08108 | 7.5% | 0.075 | 3247.15 | ||||
| Grand Total | 43295.4 | |||||||
| Rate per sft | 225.49 | |||||||
| Rate per sqm | 2427.17 | |||||||