For 1 No. shutter Considering 6'-9" x 3'-8"= 24.77 sft (double leaf) For Myanmar(Burma) Teak 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 100 mm long SS hinge | 8 | no | 100 | each | 100 | 800 | |
| 3 | 150 mm SS handle SS handle | 4 | no | 70 | each | 70 | 280 | |
| 4 | SS Screws SS screws | 5 | dzn | 30 | per doz. | 30 | 150 | |
| 5 | Hinged cleats and buffer block 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 | Myanmar(Burma) teak (c)Cost of wood:(Stile4x7"x4''x1.75'=1.36cft+ Toprail2x2'x4''x1.75'=0.19cft+ Bottomrail2x2'x9''x1.75''= 0.44cft+ Lockrail2x3x18''x5''x1.75'=0.55cft+ Panel2x4x14.25''x18''x1.75''=2.08cft)=4.62cft | 4.62 | cft | 7100 | per cft | 7100 | 32802 | |
| 9 | Seasoning of timber in plant (D) Seasoning of timber : Seasoning charge | 4.62 | cft | 165 | per cft | 165 | 762.3 | |
| 10 | Ordinary labour 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 | 40326.5 | |||||||
| Contractor's Profit | 10% | 0.1 | 4032.65 | |||||
| Contractor's Overhead Expenses | 3.5% | 0.035 | 1411.43 | |||||
| Total | 45770.58 | |||||||
| Add VAT with adjustment factor. | 1.08108 | 7.5% | 0.075 | 3711.12 | ||||
| Grand Total | 49481.7 | |||||||
| Rate per sft | 1997.66 | |||||||
| Rate per per sqm | 21502.81 | |||||||
