Considering 1x1x10'- 0''x10' - 0" = 100sft
| SL | Item Name | Quantity | Unit | Item Rate (Taka) | Item Unit | Unit Price (Taka) | Sub Total (Taka) | |
|---|---|---|---|---|---|---|---|---|
| 1 | 18 mm thick Myanmar(Burma) Teak veneered board (a)Cost of materials : (i)18 mm thick Myanmar(Burma) teak (BT) veneered board : ((bottom 1x1x10'- 0''x 10'-0" =100sft + louver 1x1x30x0'-10"10'-0''=250sft + louver top bottom 30x2x0'-2''x0'-4' =3.37 sft + Add 5% wastage=17.67sft )=371.04s | 371.04 | sft | 110 | per sft | 110 | 40814.4 | |
| 2 | Garjan/Jam/local Sal (ii) Garjan wood 1x13x10'-0''x0'-2"x0-1.5"=2.71Cft + Add 5% wastage= 0.14Cft)=2.85Cft | 2.85 | cft | 2200 | per cft | 2200 | 6270 | |
| 3 | Iron screws Fittings: Iron Screws | 6 | doz | 18 | per dzn | 18 | 108 | |
| 4 | Edging Edging | 0.33 | bundle | 2000 | per bundle | 2000 | 660 | |
| 5 | Brass screw/38 mm screw Brass 1.5'' screw | 6 | doz | 25 | per doz. | 25 | 150 | |
| 7 | Carpenter Labour Charge : Carpenter | 1 | nos | 700 | per day | 700 | 700 | |
| 8 | Helper to carpenter/painter/plumber/rod binder/electrician/polish mistry/rig operator Carpenter helper | 2.25 | nos | 550 | per day | 550 | 1237.5 | |
| 6 | Gum Glue etc | LS | 250 | |||||
| 9 | Scafolding | LS | 250 | |||||
| 10 | Carrying to site in/c sundries | LS | 500 | |||||
| Sub-Total | 50939.9 | |||||||
| Contractor's Profit | 10% | 0.1 | 5093.99 | |||||
| Contractor's Overhead Expenses | 3.5% | 0.035 | 1782.9 | |||||
| Total | 57816.79 | |||||||
| Add VAT with adjustment factor. | 1.08108 | 7.5% | 0.075 | 4687.84 | ||||
| Grand Total | 62504.63 | |||||||
| Rate per sft | 625.05 | |||||||
| Rate per sqm | 6728.04 | |||||||