Considering, 2 x 9'-6" x 2.75" x 6.25"= 2.268 cft of work For seasoned Myanmar(Burma) Teak wood
| SL | Item Name | Quantity | Unit | Item Rate (Taka) | Item Unit | Unit Price (Taka) | Sub Total (Taka) | |
|---|---|---|---|---|---|---|---|---|
| 1 | Myanmar(Burma) teak Cost of wood in/c 5% wastage | 2.3814 | cft | 7100 | per cft | 7100 | 16907.94 | |
| 2 | Carpenter Labour for making rails Carpenter | 1 | no | 700 | per day | 700 | 700 | |
| 3 | Helper to carpenter/painter/plumber/rod binder/electrician/polish mistry/rig operator Labour for making rails Carpenter helper | 0.5 | no | 550 | per day | 550 | 275 | |
| 4 | Carpenter Fitting, fixing in position in/c corner finishing Carpenter | 0.5 | no | 700 | per day | 700 | 350 | |
| 5 | Helper to carpenter/painter/plumber/rod binder/electrician/polish mistry/rig operator Fitting, fixing in position in/c corner finishing Carpenter helper | 0.5 | no | 550 | per day | 550 | 275 | |
| Sub-Total | 18507.94 | |||||||
| Contractor's Profit | 10% | 0.1 | 1850.79 | |||||
| Contractor's Overhead Expenses | 3.5% | 0.035 | 647.78 | |||||
| Total | 21006.51 | |||||||
| Add VAT with adjustment factor. | 1.08108 | 7.5% | 0.075 | 1703.23 | ||||
| Grand Total | 22709.74 | |||||||
| Rate per cft | 10013.23 | |||||||
| Rate per per cum | 353617.22 | |||||||
