For 1 No. shutter 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 brass tower bolt For Brass Fittings (A)Fittings: 250mm long Brass tower bolt | 1 | no | 400 | each | 400 | 400 | |
| 2 | 200 mm long brass socket bolt For Brass Fittings (A)Fittings: 200mm Brass socket bolt | 1 | no | 300 | each | 300 | 300 | |
| 3 | 100 mm longs brass hinge For Brass Fittings (A)Fittings: 200mm Brass socket bolt | 4 | nos | 150 | each | 150 | 600 | |
| 4 | Nickel plated handle For Brass Fittings (A)Fittings: Nickel plated handle | 2 | nos | 80 | each | 80 | 160 | |
| 5 | Brass screw/38 mm screw For Brass Fittings (A)Fittings: Brass screws | 5 | dzn | 25 | per doz. | 25 | 125 | |
| 6 | Hinged cleats and buffer block For Brass Fittings (A)Fittings: Hinged cleats & buffer block | 1 | set | 62 | set | 62 | 62 | |
| 7 | Carpenter (b) Labour: Carpenter | 0.5 | nos | 700 | per day | 700 | 350 | |
| 8 | Helper to carpenter/painter/plumber/rod binder/electrician/polish mistry/rig operator (b) Labour: Carpenter helper | 1 | nos | 550 | per day | 550 | 550 | |
| 9 | Ready made commercial wooden shutter: minimum 36 mm thick & 400 kg/cum (c) Cost of shutter & 400 kg/cum | 20.25 | sft | 514.5 | per sft | 514.5 | 10418.63 | |
| Sub-Total | 12965.63 | |||||||
| Contractor's Profit | 10% | 0.1 | 1296.56 | |||||
| Contractor's Overhead Expenses | 3.5% | 0.035 | 453.8 | |||||
| Total | 14715.99 | |||||||
| Add VAT with adjustment factor. | 1.08108 | 7.5% | 0.075 | 1193.19 | ||||
| Grand Total | 15909.18 | |||||||
| Rate per sft | 785.63 | |||||||
| Rate per per sqm | 8456.52 | |||||||
