Considering : 3'-0"X6'-9" = 20.25 sft Chattogram Teak Wood With SS Fittings
| SL | Item Name | Quantity | Unit | Item Rate (Taka) | Item Unit | Unit Price (Taka) | Sub Total (Taka) | |
|---|---|---|---|---|---|---|---|---|
| 1 | Chattogram teak A. Cost of Wood : Wood req same as 12.2.1.2 | 3.55 | cft | 4400 | per cft | 4400 | 15620 | |
| 2 | Carpenter B.Cost of Labour i) Carpenter | 2 | nos | 700 | per day | 700 | 1400 | |
| 3 | Helper to carpenter/painter/plumber/rod binder/electrician/polish mistry/rig operator ii) Carpenter helper | 4 | nos | 550 | per day | 550 | 2200 | |
| 4 | Carpenter iii) Extra cost for design a) Carpenter | 1 | nos | 700 | per day | 700 | 700 | |
| 5 | Helper to carpenter/painter/plumber/rod binder/electrician/polish mistry/rig operator iii) Extra cost for design b) Carpenter helper | 1 | nos | 550 | per day | 550 | 550 | |
| 6 | 250 mm long SS tower bolt C.Fittings i) 10" long SS tower bolt | 1 | no | 150 | each | 150 | 150 | |
| 7 | 200 mm long SS socket bolt C.Fittings ii) 8" long SS socket bolt | 1 | no | 220 | each | 220 | 220 | |
| 9 | Hatch bolt C.Fittings iii) SS Hatch bolt | 1 | no | 350 | each | 350 | 350 | |
| 10 | 100 mm longs SS hinge C.Fittings iv) 4" long SS hinges | 4 | nos | 100 | each | 100 | 400 | |
| 11 | 150 mm SS handle C.Fittings v) SS Handle | 2 | nos | 70 | each | 70 | 140 | |
| 12 | SS Screws C.Fittings vi) SS screws | 1 | dozen | 30 | per doz. | 30 | 30 | |
| 13 | Hinged cleats and buffer block C.Fittings vii) Hinged cleat & buffer block | 1 | set | 62 | set | 62 | 62 | |
| 14 | Seasoning of timber in plant D. Cost of Seasoning (a)Seasoning charge: | 3.55 | cft | 165 | per cft | 165 | 585.75 | |
| 15 | Ordinary labour D. Cost of Seasoning (b) Labour for loading, unloading and carriage of timber at both ends (1 x 2) | 7.1 | cft | 550 | per day | 55 | 390.5 | |
| Sub-Total | 22798.25 | |||||||
| Contractor's Profit | 10% | 0.1 | 2279.83 | |||||
| Contractor's Overhead Expenses | 3.5% | 0.035 | 797.94 | |||||
| Total | 25876.02 | |||||||
| Add VAT with adjustment factor. | 1.08108 | 7.5% | 0.075 | 2098.05 | ||||
| Grand Total | 27974.07 | |||||||
| Rate per sft | 1381.43 | |||||||
| Rate per per sqm | 14869.71 | |||||||