For 1 No. shutter Considering 6'-9" x 3'-8"= 24.77 sft (double leaf) For Kathal wood
| SL | Item Name | Quantity | Unit | Item Rate (Taka) | Item Unit | Unit Price (Taka) | Sub Total (Taka) | |
|---|---|---|---|---|---|---|---|---|
| 1 | 250 mm long SS tower bolt (a)Fittings: 250 mm long SS tower bolt | 4 | no | 150 | each | 150 | 600 | |
| 2 | 100 mm longs SS hinge (a)Fittings: 100 mm long SS hinge | 8 | no | 100 | each | 100 | 800 | |
| 3 | 150 mm SS handle (a)Fittings: SS handle | 4 | no | 70 | each | 70 | 280 | |
| 4 | SS Screws (a)Fittings: SS screws | 5 | dzn | 30 | per doz. | 30 | 150 | |
| 5 | Hinged cleats and buffer block (a)Fittings: Hinged cleats & buffer block | 2 | set | 62 | set | 62 | 124 | |
| 6 | Carpenter (b)Labour: Carpenter | 3 | nos | 700 | per day | 700 | 2100 | |
| 7 | Helper to carpenter/painter/plumber/rod binder/electrician/polish mistry/rig operator (b)Labour: Carpenter helper | 4 | nos | 550 | per day | 550 | 2200 | |
| 8 | Kathal (c)Cost of wood:(Stile 4 x 7" x 4'' x 1.75' =1.36cft +Toprail 2 x 2' x 4'' x 1.75' =0.19cft + Bottom rail 2 x 2' x 9'' x 1.75'' = 0.44cft + Lock rail 2 x 3 x 18'' x 5'' x 1.75' = 0.55 cft +Panel 2 x 4 x 14.25'' x 18'' x 1.75'' =2.08cft) =4.62 cft | 4.62 | cft | 2400 | per cft | 2400 | 11088 | |
| 9 | Seasoning of timber in plant D. Seasoning of timber: Seasoning charge | 4.62 | cft | 165 | per cft | 165 | 762.3 | |
| 10 | Ordinary labour D. Seasoning of timber: Labour for loading, unloading and carriage of timber at both ends (1 x 2) | 9.24 | cft | 550 | per day | 55 | 508.2 | |
| Sub-Total | 18612.5 | |||||||
| Contractor's Profit | 10% | 0.1 | 1861.25 | |||||
| Contractor's Overhead Expenses | 3.5% | 0.035 | 651.44 | |||||
| Total | 21125.19 | |||||||
| Add VAT with adjustment factor. | 1.08108 | 7.5% | 0.075 | 1712.85 | ||||
| Grand Total | 22838.04 | |||||||
| Rate per sft | 922 | |||||||
| Rate per per sqm | 9924.41 | |||||||
