Considering 3'-7" x 3'-7"= 12.84 sft of work (4'-0" x 4'-0" opening)
| SL | Item Name | Quantity | Unit | Item Rate (Taka) | Item Unit | Unit Price (Taka) | Sub Total (Taka) | |
|---|---|---|---|---|---|---|---|---|
| 1 | 150 mm long SS socket bolt (a) Fittings in/c glass panes: 150mm SS tower bolt | 2 | nos | 200 | each | 200 | 400 | |
| 2 | 75 mm longs SS hinge 75mm SS hinges | 6 | nos | 70 | each | 70 | 420 | |
| 3 | 100 mm SS handle 100mm SS Handle | 2 | nos | 100 | each | 100 | 200 | |
| 4 | 225 mm long catch hook 9" long catch hook | 2 | nos | 22 | each | 22 | 44 | |
| 5 | SS Screws SS Screws | 3.5 | dzn | 30 | per doz. | 30 | 105 | |
| 6 | 3 mm thick clear glass 3 mm glass pan:(4x1'-2"x10"=3.89sft+Add wastage 10%=0.39sft)=4.28sft | 4.28 | sft | 50 | per sft | 50 | 214 | |
| 7 | Glass pan fitting including putty Fitting fixing of glass pans with necessary iron pins & pucca putty | 3.89 | sft | 18.7 | per sft | 18.7 | 72.74 | |
| 8 | Carpenter (b) Labour : Carpenter | 1.75 | nos | 700 | per day | 700 | 1225 | |
| 9 | Helper to carpenter/painter/plumber/rod binder/electrician/polish mistry/rig operator Carpenter helper | 2.5 | nos | 550 | per day | 550 | 1375 | |
| 10 | Chapalish (c)Cost of wood:(Vertcal:4x3'-9"x3.75"x1.75"=0.684cft+Horizontal:6x3'-9"x3.75"x1.75"=1.025cft+sash:2x1'-0"x1.75"x1.75"=0.043cft+panel:2x1'-6"x2'-0"x1.75"=0.875cft)=2.627cft | 2.627 | cft | 2300 | per cft | 2300 | 6042.1 | |
| 11 | Seasoning of timber in plant (d) Cost of seasoning/Seasoning of timber: Seasoning charge | 2.627 | cft | 165 | per cft | 165 | 433.45 | |
| 12 | 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 | 10820.26 | |||||||
| Contractor's Profit | 10% | 0.1 | 1082.03 | |||||
| Contractor's Overhead Expenses | 3.5% | 0.035 | 378.71 | |||||
| Total | 12281 | |||||||
| Add VAT with adjustment factor. | 1.08108 | 7.5% | 0.075 | 995.76 | ||||
| Grand Total | 13276.76 | |||||||
| Rate per sft | 1034.03 | |||||||
| Rate per sqm | 11130.3 | |||||||