Considering : 1'-10"X10'-0" = 18.33 sft
| SL | Item Name | Quantity | Unit | Item Rate (Taka) | Item Unit | Unit Price (Taka) | Sub Total (Taka) | |
|---|---|---|---|---|---|---|---|---|
| 1 | 18mm thick Garjan ply board Materials Cost (18mm thick garjan ply board) 1x1'-10" X 10'-0' = 18.33 sft Add 5% wastage= 0.92 sft = 19.25 sft | 19.25 | sft | 110 | per sft | 110 | 2117.5 | |
| 2 | Garjan/Jam/local Sal Woodden frame work (Garjan wood ) 48'-0'' x 0'-2" X 0'-1.5'' = 1.00 cft Add 5% wastage= 0.05 cft = 1.05 cft | 1.05 | cft | 2200 | per cft | 2200 | 2310 | |
| 3 | Skilled technician (i) Technician/ Acoustic Specialist carpenter | 1 | no | 1200 | per day | 1200 | 1200 | |
| 4 | Skilled labour (ii) Helper to Acoustic Specialist carpenter | 1 | no | 600 | per day | 600 | 600 | |
| 5 | Scaffolding | LS | 400 | |||||
| 6 | Local carriage, sundries in/c loading/unloading- | LS | 400 | |||||
| Sub-Total | 7027.5 | |||||||
| Contractor's Profit | 10% | 0.1 | 702.75 | |||||
| Contractor's Overhead Expenses | 3.5% | 0.035 | 245.96 | |||||
| Total | 7976.21 | |||||||
| Add VAT with adjustment factor. | 1.08108 | 7.5% | 0.075 | 646.72 | ||||
| Grand Total | 8622.93 | |||||||
| Rate per sft | 470.43 | |||||||
| Rate per sqm | 5063.71 | |||||||