For 1 No. shutter Considering 6'-9" x 3'-0"= 20.25 sft (single leaf) For Gamari
| SL | Item Name | Quantity | Unit | Item Rate (Taka) | Item Unit | Unit Price (Taka) | Sub Total (Taka) | |
|---|---|---|---|---|---|---|---|---|
| 1 | 250 mm long SS tower bolt Fittings: 250mm long SS tower bolt | 1 | no | 150 | each | 150 | 150 | |
| 2 | 200 mm long SS socket bolt 200mm long SS socket bolt | 1 | no | 220 | each | 220 | 220 | |
| 3 | 100 mm longs SS hinge 100mm long SS hinges | 4 | nos | 100 | each | 100 | 400 | |
| 4 | 150 mm SS handle SS handle | 2 | nos | 70 | each | 70 | 140 | |
| 5 | SS Screws SS screws | 5 | dzn | 30 | per doz. | 30 | 150 | |
| 6 | Hinged cleats and buffer block Hinged cleats & buffer block | 1 | set | 62 | set | 62 | 62 | |
| 7 | Carpenter Labour: Carpenter | 2 | nos | 700 | per day | 700 | 1400 | |
| 8 | Helper to carpenter/painter/plumber/rod binder/electrician/polish mistry/rig operator Carpenter helper | 4 | nos | 550 | per day | 550 | 2200 | |
| 9 | Gamari Cost of wood: Gamari : (Stile 2x7'x4''x1.75''=0.681cft + Top Rail 3'x5''x1.75''=0.182cft + Bottom Rail 3'x9''x1.75''=0.328cft + Lock Rail 30''x5''x1.75'' =0.152cft + Upper & Bottom Part 2x4x8''x32''x1.75'' =2.074cft)=3.417cft | 3.417 | cft | 1900 | per cft | 1900 | 6492.3 | |
| 10 | Seasoning of timber in plant Seasoning of timber : Seasoning charge | 3.417 | cft | 165 | per cft | 165 | 563.8 | |
| 11 | Ordinary labour Labour for loading, unloading and carriage of timber at both ends (1 x 2) | 6.834 | cft | 550 | per day | 55 | 375.87 | |
| Sub-Total | 12153.97 | |||||||
| Contractor's Profit | 10% | 0.1 | 1215.4 | |||||
| Contractor's Overhead Expenses | 3.5% | 0.035 | 425.39 | |||||
| Total | 13794.76 | |||||||
| Add VAT with adjustment factor. | 1.08108 | 7.5% | 0.075 | 1118.49 | ||||
| Grand Total | 14913.25 | |||||||
| Rate per sft | 736.44 | |||||||
| Rate per sqm | 7927.04 | |||||||