Considering 1 no door = 3'-4" x 7'-0" x 2.25 = 52.44 sft
| SL | Item Name | Quantity | Unit | Item Rate (Taka) | Item Unit | Unit Price (Taka) | Sub Total (Taka) | |
|---|---|---|---|---|---|---|---|---|
| 1 | Wood grain filler Materials Cost : Wood grain Filler (Code -SC 6849) | 0.3 | kg | 820 | per kg | 820 | 246 | |
| 2 | PU base coat clear sealer PU Base Coat Clear Sealer ( Code-TU-8) | 2 | liter | 520 | per litre | 520 | 1040 | |
| 3 | PU top coat pigmented PU Top Coat Pigmented 60% Gloss White ( Code-T Z-8660-13) | 1.6 | liter | 1050 | per litre | 1050 | 1680 | |
| 4 | PU general purpose hardener PU General Purpose Hardner (Code-TH 805) | 2 | liter | 695 | per litre | 695 | 1390 | |
| 5 | Wood putty clear Wood Putty Clear (Code-XT 590) | 0.25 | kg | 900 | per kg | 900 | 225 | |
| 6 | Solvent stain teak Solvent Stain Teak -89 ( Code-XC1900-89) | 0.2 | liter | 1505 | per litre | 1505 | 301 | |
| 7 | Solvent stain walnut Solvent Stain Wal Nut -87 (Code-XM 7100-XX) | 0.2 | liter | 3000 | per litre | 3000 | 600 | |
| 8 | Solvent stain mahogany Solvent Stain Fast - Mahogany -90 (Code-XM 7100-XX) | 0.2 | liter | 3000 | per litre | 3000 | 600 | |
| 9 | Thinner for alkyd based wood varnishing 446 Thinner | 5 | liter | 131 | per litre | 131 | 655 | |
| 10 | Chlorinated rubber paint thinner 41 Thinner | 0.3 | liter | 208 | per litre | 208 | 62.4 | |
| 11 | Shari cloth Tuli Brush (16 no) | 2 | pcs | 30 | each | 30 | 60 | |
| 12 | Shari cloth Hocky Brush (12 no) | 3 | pcs | 30 | each | 30 | 90 | |
| 13 | Markin cloth Markin cloth | 2 | yard | 12 | per yard | 12 | 24 | |
| 14 | Shari cloth Shari cloth | 2 | pcs | 30 | each | 30 | 60 | |
| 15 | Sand paper 120 No. Water Paper | 5 | nos | 16 | each | 16 | 80 | |
| 16 | Sand paper 240 Sand paper | 4 | nos | 16 | each | 16 | 64 | |
| 17 | Painter Painter | 6 | nos | 700 | per day | 700 | 4200 | |
| 18 | Helper to carpenter/painter/plumber/rod binder/electrician/polish mistry/rig operator Helper | 6 | nos | 550 | per day | 550 | 3300 | |
| 19 | Hire charge of paint spray machine Hire Charge of Paint Spray Machine | 2 | days | 700 | per day | 700 | 1400 | |
| 20 | Scafolding,local carriage, Sundrirs etc | LS | 150 | |||||
| Sub-Total | 16227.4 | |||||||
| Contractor's Profit | 10% | 0.1 | 1622.74 | |||||
| Contractor's Overhead Expenses | 3.5% | 0.035 | 567.96 | |||||
| Total | 18418.1 | |||||||
| Add VAT with adjustment factor. | 1.08108 | 7.5% | 0.075 | 1493.36 | ||||
| Grand Total | 19911.46 | |||||||
| Rate per sft | 379.69 | |||||||
| Rate per sqm | 4086.98 | |||||||