Considering a panel of 10'-0'' x 12'-0''= 120 sft. of work
| SL | Item Name | Quantity | Unit | Item Rate (Taka) | Item Unit | Unit Price (Taka) | Sub Total (Taka) | |
|---|---|---|---|---|---|---|---|---|
| 1 | Garjan/Jam/local Sal Garjan wood batten ((7x10'-0''x2''x1.5"=1.4cft + 6x12'-0''x2''x1.5"1.50 cft)=2.96cft + Add 5% wastage=0.15cft)=3.11cft | 3.11 | cft | 2200 | per cft | 2200 | 6842 | |
| 2 | Jute hessian (for making formwork water-tight) Jute hessian cloth (2x10'-0''x12'-0"=240sft + Add 5% wast =12sft.)=252sft. | 252 | sft | 3 | per sft | 3 | 756 | |
| 3 | 50 mm thick glass wool 50 mm thick glass wool (1x10'-0''x12'-0"=120sft. + Add 5% wastage=6sft.)=126sft. | 126 | sft | 222 | per sft | 222 | 27972 | |
| 4 | Black/ gray airtight cloth bearded Black/ gray airtight cloth bearded (1x10'-0''x12'-0"=120sft. + Add 5% wastage=6sft.)=126sft. | 126 | sft | 75 | per sft | 75 | 9450 | |
| 5 | 12 mm thick Myanmar(Burma) Teak veneered board : 550kg/m3 12mm B.T veneer board (1x10'-0''x12'-0"=120sft. + Add 5% wastage=6sft.)=126sft. | 126 | sft | 88 | per sft | 88 | 11088 | |
| 6 | Making hole in Myanmar(Burma) Teak board Making hole/groove in B.T. Board | 120 | sft | 35 | per sft | 35 | 4200 | |
| 7 | Skilled technician Skilled technician/ acoistic carpenter | 6.5 | nos | 1200 | per day | 1200 | 7800 | |
| 8 | Skilled labour Skilled Labour | 13 | nos | 600 | per day | 600 | 7800 | |
| 9 | Scafolding | LS | 300 | |||||
| 10 | Local carrage sundries | LS | 700 | |||||
| Sub-Total | 76908 | |||||||
| Contractor's Profit | 10% | 0.1 | 7690.8 | |||||
| Contractor's Overhead Expenses | 3.5% | 0.035 | 2691.78 | |||||
| Total | 87290.58 | |||||||
| Add VAT with adjustment factor. | 1.08108 | 7.5% | 0.075 | 7077.61 | ||||
| Grand Total | 94368.19 | |||||||
| Rate per sft | 786.4 | |||||||
| Rate per sqm | 8464.81 | |||||||