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 (A) Fittings: 250mm long Brass tower bolt | 1 | no | 400 | each | 400 | 400 | |
| 2 | 200 mm long brass socket bolt (A) Fittings: 200mm Brass socket bolt | 1 | no | 300 | each | 300 | 300 | |
| 3 | 100 mm longs brass hinge (A) Fittings: 100mm long Brass hinges | 4 | no | 150 | each | 150 | 600 | |
| 4 | Nickel plated handle Nickel plated handle | 2 | nos | 80 | each | 80 | 160 | |
| 5 | Brass screw/38 mm screw Brass screws | 5 | dzn | 25 | per doz. | 25 | 125 | |
| 6 | Hinged cleats and buffer block 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 Myanmar(Burma) teak wooden shutter: minimum 36 mm thick & 400 kg/cum (c) Cost of shutter : 36 mm thick & 400 kg/cum | 20.25 | nos | 2205 | per sft | 2205 | 44651.25 | |
| Sub-Total | 47198.25 | |||||||
| Contractor's Profit | 10% | 0.1 | 4719.82 | |||||
| Contractor's Overhead Expenses | 3.5% | 0.035 | 1651.94 | |||||
| Total | 53570.01 | |||||||
| Add VAT with adjustment factor. | 1.08108 | 7.5% | 0.075 | 4343.51 | ||||
| Grand Total | 57913.52 | |||||||
| Rate per sft | 2859.95 | |||||||
| Rate per per sqm | 30784.5 | |||||||
