Considering 5'-0" x 2'-8" = 13.35 sft of work
| SL | Item Name | Quantity | Unit | Item Rate (Taka) | Item Unit | Unit Price (Taka) | Sub Total (Taka) | |
|---|---|---|---|---|---|---|---|---|
| 1 | Chattogram teak (a)Cost of wood:(Frame:2x5'-0"x2.75"x5.25"=1.003cft+Frame:3x2'-9"x2.75"x5.25"=0.827cft+In horizontal louver blade:2"c/c:2x12x2'-6"x6.25"x1"=2.604cft+Bit:2x4x2'-3"x0.5"x0.5"=0.031cft)=4.465cft | 4.465 | cft | 4400 | per cft | 4400 | 19646 | |
| 2 | Nails and wires (b) Nails etc. | 1.5 | kg | 70 | per kg | 70 | 105 | |
| 3 | Carpenter (c) Labour cost: Labour charge for making louver frames, cutting grooves, fitting, fixing horizontal louver blades, fitting wooden bit etc. : Carpenter | 1.5 | nos | 700 | per day | 700 | 1050 | |
| 4 | Helper to carpenter/painter/plumber/rod binder/electrician/polish mistry/rig operator Carpenter helper | 1.5 | nos | 550 | per day | 550 | 825 | |
| 5 | Seasoning of timber in plant D. Cost of Seasoning : Seasoning of timber: Seasoning charge | 4.465 | cft | 165 | per cft | 165 | 736.73 | |
| 6 | Ordinary labour Labour for loading, unloading and carriage of timber at both ends (1 x 2) | 8.93 | cft | 550 | per day | 55 | 491.15 | |
| Sub-Total | 22853.88 | |||||||
| Contractor's Profit | 10% | 0.1 | 2285.39 | |||||
| Contractor's Overhead Expenses | 3.5% | 0.035 | 799.89 | |||||
| Total | 25939.16 | |||||||
| Add VAT with adjustment factor. | 1.08108 | 7.5% | 0.075 | 2103.17 | ||||
| Grand Total | 28042.33 | |||||||
| Rate per sft | 2100.52 | |||||||
| Rate per sqm | 22610 | |||||||
