Considering for 10'-0'' x10'-0'' = 100.00 sft
| SL | Item Name | Quantity | Unit | Item Rate (Taka) | Item Unit | Unit Price (Taka) | Sub Total (Taka) | |
|---|---|---|---|---|---|---|---|---|
| 1 | Air tight fabrics in/c heat stitching Air tight fabrics in/c heat stitching etc. | 105 | sft | 75 | per sft | 75 | 7875 | |
| 2 | 50 mm thick glass wool 50 mm thick glass wool | 105 | sft | 222 | per sft | 222 | 23310 | |
| 3 | Garjan/Jam/local Sal Garjan wooden frame (2''x1.5'' size) | 3.8 | cft | 2200 | per cft | 2200 | 8360 | |
| 4 | Skilled technician (i) Technician/ Acoustic Specialist carpenter | 3.75 | nos | 1200 | per day | 1200 | 4500 | |
| 5 | Skilled labour (ii) Helper to Acoustic Specialist carpenter | 7.5 | nos | 600 | per day | 600 | 4500 | |
| 8 | 15mm thick wooden grooved moisture proof acoustic panel 15mm thick wooden grooved moisture proof acoustic panel in/c sound absorbing, fire proof back felt fabric, in/c 5% wastages. | 105 | sft | 370 | per sft | 370 | 38850 | |
| 6 | Scaffolding | LS | 700 | |||||
| 7 | Local carriage, sundries in/c loading/unloading- | LS | 1200 | |||||
| Sub-Total | 89295 | |||||||
| Contractor's Profit | 10% | 0.1 | 8929.5 | |||||
| Contractor's Overhead Expenses | 3.5% | 0.035 | 3125.33 | |||||
| Total | 101349.83 | |||||||
| Add VAT with adjustment factor. | 1.08108 | 7.5% | 0.075 | 8217.55 | ||||
| Grand Total | 109567.38 | |||||||
| Rate per sft | 1095.67 | |||||||
| Rate per sqm | 11793.79 | |||||||