Considering a panel of 12' x 16'= 192 sft of work
| SL | Item Name | Quantity | Unit | Item Rate (Taka) | Item Unit | Unit Price (Taka) | Sub Total (Taka) | |
|---|---|---|---|---|---|---|---|---|
| 1 | Garjan/Jam/local Sal Cost of Garjan wood: (7 x 16' + 9 x 12') x 2" x 1.5"= 4.58 cft Leg -20x 2'-3''x 2" x1.5''= 0.94 cft 5.52 Add 5% wastage= 0.28 cft = 5.80 cft | 5.8 | cft | 2200 | per cft | 2200 | 12760 | |
| 2 | 12 mm thick Plain Particle board : 550kg/m3 Cost of 1/2" thick plain particle board 12'-0" x 16'-0"= 192 sft Add 5% wastage= 9.6 sft = 201.6 sft | 201.6 | sft | 40 | per sft | 40 | 8064 | |
| 4 | Carpenter Carpenter | 10 | nos | 700 | per day | 700 | 7000 | |
| 5 | Helper to carpenter/painter/plumber/rod binder/electrician/polish mistry/rig operator Carpenter helper | 20 | nos | 550 | per day | 550 | 11000 | |
| 3 | Scaffolding (upto 3.5 m height) | LS | 300 | |||||
| 6 | Carrying to site in/c sundries | LS | 1000 | |||||
| Sub-Total | 40124 | |||||||
| Contractor's Profit | 10% | 0.1 | 4012.4 | |||||
| Contractor's Overhead Expenses | 3.5% | 0.035 | 1404.34 | |||||
| Total | 45540.74 | |||||||
| Add VAT with adjustment factor. | 1.08108 | 7.5% | 0.075 | 3692.49 | ||||
| Grand Total | 49233.23 | |||||||
| Rate per sft | 256.42 | |||||||
| Rate per sqm | 2760.1 | |||||||