Considering 6'-9" x 3'-0"= 20.25 sft (single leaf)
| 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 | 4.5 | nos | 550 | per day | 550 | 2475 | |
| 9 | Myanmar(Burma) teak (C)Cost of wood:Wood required per shutter:(Stile 2x7'x4''x1.75'=0.68cft + Top Rail 36''x4''x1.75''=0.17 cft + Bottom rail 36''x9''x1.75''=0.42cft + Horizontal panel 17x30x4.5''x1.75''=2.32cft)=3.59cft | 3.59 | cft | 7100 | per cft | 7100 | 25489 | |
| 10 | Seasoning of timber in plant Seasoning of timber : Seasoning charge | 3.59 | cft | 165 | per cft | 165 | 592.35 | |
| 11 | Ordinary labour Labour for loading, unloading and carriage of timber at both ends (1 x 2) | 7.18 | cft | 550 | per day | 55 | 394.9 | |
| Sub-Total | 31473.25 | |||||||
| Contractor's Profit | 10% | 0.1 | 3147.33 | |||||
| Contractor's Overhead Expenses | 3.5% | 0.035 | 1101.56 | |||||
| Total | 35722.14 | |||||||
| Add VAT with adjustment factor. | 1.08108 | 7.5% | 0.075 | 2896.39 | ||||
| Grand Total | 38618.53 | |||||||
| Rate per sft | 1907.11 | |||||||
| Rate per sqm | 20528.13 | |||||||
