For 1 No. shutter Considering 6'-9" x 4'-8"= 31.52 sft (double leaf)
| SL | Item Name | Quantity | Unit | Item Rate (Taka) | Item Unit | Unit Price (Taka) | Sub Total (Taka) | |
|---|---|---|---|---|---|---|---|---|
| 1 | 250 mm long brass tower bolt Fittings: 250 mm long Brass tower bolt | 4 | no | 400 | each | 400 | 1600 | |
| 2 | 100 mm longs brass hinge 100 mm long Brass hinge | 8 | no | 150 | each | 150 | 1200 | |
| 3 | 150 mm Brass handle Brass Handle | 4 | no | 100 | each | 100 | 400 | |
| 4 | Brass screw/38 mm screw Brass screws | 5 | dzn | 25 | per doz. | 25 | 125 | |
| 5 | Hinged cleats and buffer block Hinged cleats & buffer block | 2 | set | 62 | set | 62 | 124 | |
| 6 | Carpenter Labour: Carpenter | 3 | nos | 700 | per day | 700 | 2100 | |
| 7 | Helper to carpenter/painter/plumber/rod binder/electrician/polish mistry/rig operator Carpenter helper | 4 | nos | 550 | per day | 550 | 2200 | |
| 8 | Myanmar(Burma) teak Cost of wood:(Stile 4x7"x4''x1.75'=1.36cft+Top rail 2x2'5''x4''x1.75'=0.23cft+Bottom rail 2x2'5''x9''x1.75''=0.528cft+Lockrail 2x3x23''x4''x1.75'=0.56cft+Panel 2x3x16''x23''x1.75''=2.24cft+Sash2x2(14''+21'')x0.5''x0.5'=0.02cft)=4.94cft | 4.94 | cft | 7100 | per cft | 7100 | 35074 | |
| 9 | 5 mm thick clear glass Cost of 5mm Glass (2 x 15'' x 22'')= 4.58sft | 4.58 | sft | 76 | per sft | 76 | 348.08 | |
| 10 | Seasoning of timber in plant Seasoning of timber : Seasoning charge: | 4.94 | cft | 165 | per cft | 165 | 815.1 | |
| 11 | Ordinary labour Labour for loading, unloading and carriage of timber at both ends (1 x 2) | 9.88 | cft | 550 | per day | 55 | 543.4 | |
| Sub-Total | 44529.58 | |||||||
| Contractor's Profit | 10% | 0.1 | 4452.96 | |||||
| Contractor's Overhead Expenses | 3.5% | 0.035 | 1558.54 | |||||
| Total | 50541.08 | |||||||
| Add VAT with adjustment factor. | 1.08108 | 7.5% | 0.075 | 4097.92 | ||||
| Grand Total | 54639 | |||||||
| Rate per sft | 1733.47 | |||||||
| Rate per sqm | 18659.07 | |||||||
