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 | Myanmar(Burma) teak (a) Cost of materials : (i)Wood:Outer frame:2x5'-0"x2.75"x5.25"=1.003cft+3x2'-9"x2.75"x5.25=0.827cft+Inner shutter frame 2x2x2'-3.5"x2.25"x1.75"=0.250cft+2x2x2'-4"x2.25"x1.65"=0.255cft+sash,2x3x2'-3.5"x1.25"x1.75"=0.292cft)=2.627cft | 2.627 | cft | 7100 | per cft | 7100 | 18651.7 | |
| 2 | 5 mm thick clear glass (ii)Cost of 5 mm thick glass:(2x4x2'-4"x0'-6"=9.32sft+Wastage 10% =0.93sft)=10.25sft | 10.25 | sft | 76 | per sft | 76 | 779 | |
| 3 | Helper to carpenter/painter/plumber/rod binder/electrician/polish mistry/rig operator (iii) Cost of nails, screws, bit, putty etc.: | 1 | LS | 550 | per day | 25 | 25 | |
| 4 | Carpenter Labour: Carpenter | 1 | no | 700 | per day | 700 | 700 | |
| 5 | Helper to carpenter/painter/plumber/rod binder/electrician/polish mistry/rig operator Helper to carpenter | 1.5 | nos | 550 | per day | 550 | 825 | |
| 6 | Seasoning of timber in plant Cost of Seasoning : Seasoning of timber : Seasoning charge | 2.627 | cft | 165 | per cft | 165 | 433.45 | |
| 7 | Ordinary labour Labour for loading, unloading and carriage of timber at both ends (1 x 2) | 5.254 | cft | 550 | per day | 55 | 288.97 | |
| Sub-Total | 21703.12 | |||||||
| Contractor's Profit | 10% | 0.1 | 2170.31 | |||||
| Contractor's Overhead Expenses | 3.5% | 0.035 | 759.61 | |||||
| Total | 24633.04 | |||||||
| Add VAT with adjustment factor. | 1.08108 | 7.5% | 0.075 | 1997.27 | ||||
| Grand Total | 26630.31 | |||||||
| Rate per sft | 1994.76 | |||||||
| Rate per sqm | 21471.6 | |||||||
