Considering 3'-0" x 2'-6" = 7.50 sft
| SL | Item Name | Quantity | Unit | Item Rate (Taka) | Item Unit | Unit Price (Taka) | Sub Total (Taka) | |
|---|---|---|---|---|---|---|---|---|
| 1 | Chattogram teak (a)Material cost:(i) Cost of ctg. Wood:(Outer frame=2x3'-0"x3.25"x1.75"=0.24cft+2x2'-6"x3.25"x1.75"=0.20cft+Horizontal blade:17x2'-6"x3"x1"=1.06cft)=1.50cft | 1.5 | cft | 4400 | per cft | 4400 | 6600 | |
| 2 | 75 mm longs SS hinge (ii) SS hinges | 2 | nos | 70 | each | 70 | 140 | |
| 3 | SS Screws (iii)SS Screws | 36 | nos | 30 | per doz. | 2.5 | 90 | |
| 4 | 100 mm SS handle (iv) 100mm SS handle | 1 | nos | 100 | each | 100 | 100 | |
| 5 | Magnetic catch (v) Magnetic catch | 2 | nos | 50 | each | 50 | 100 | |
| 6 | Carpenter (b) Labour cost for making moulding : (i) Carpenter | 1.5 | nos | 700 | per day | 700 | 1050 | |
| 7 | Helper to carpenter/painter/plumber/rod binder/electrician/polish mistry/rig operator (ii) Helper | 1.5 | nos | 550 | per day | 550 | 825 | |
| 8 | Carpenter (c) Labour cost for fitting & fixing: (i) Carpenter | 0.1 | nos | 700 | per day | 700 | 70 | |
| 9 | Helper to carpenter/painter/plumber/rod binder/electrician/polish mistry/rig operator (ii) Helper | 0.1 | nos | 550 | per day | 550 | 55 | |
| 10 | Seasoning of timber in plant (d) Seasoning of timber : Seasoning charge: | 1.5 | cft | 165 | per cft | 165 | 247.5 | |
| 11 | Ordinary labour Labour for loading, unloading and carriage of timber at both ends (1 x 2) | 3 | cft | 550 | per day | 55 | 165 | |
| Sub-Total | 9442.5 | |||||||
| Contractor's Profit | 10% | 0.1 | 944.25 | |||||
| Contractor's Overhead Expenses | 3.5% | 0.035 | 330.49 | |||||
| Total | 10717.24 | |||||||
| Add VAT with adjustment factor. | 1.08108 | 7.5% | 0.075 | 868.96 | ||||
| Grand Total | 11586.2 | |||||||
| Rate per sft | 1544.8 | |||||||
| Rate per sqm | 16628.23 | |||||||
