Considering : 10'-0"X10'-0" = 100 sft
| SL | Item Name | Quantity | Unit | Item Rate (Taka) | Item Unit | Unit Price (Taka) | Sub Total (Taka) | |
|---|---|---|---|---|---|---|---|---|
| 1 | Wall paper 1) Wall paper 10'-0" X 10'-0' = 100.00 sft Add 5% wastage= 5.00 sft = 105.00 sft | 105 | sft | 62 | per sft | 62 | 6510 | |
| 2 | Skilled technician Skilled Technician | 0.5 | nos | 1200 | per day | 1200 | 600 | |
| 3 | Skilled labour Skilled Labour | 1.5 | nos | 600 | per day | 600 | 900 | |
| 4 | Wall paper cost of fitting, fixing materials, tools, scaffolding etc.(10% of cost of wallpaper) | 105 | sft | 62 | per sft | 6.2 | 651 | |
| Sub-Total | 8661 | |||||||
| Contractor's Profit | 10% | 0.1 | 866.1 | |||||
| Contractor's Overhead Expenses | 3.5% | 0.035 | 303.14 | |||||
| Total | 9830.24 | |||||||
| Add VAT with adjustment factor. | 1.08108 | 7.5% | 0.075 | 797.05 | ||||
| Grand Total | 10627.29 | |||||||
| Rate per sft | 106.27 | |||||||
| Rate per sqm | 1143.89 | |||||||