Login

Breakup

12.8.1.2 Hatil Model no: HCL-102-118-BCH-1-88 or equivalent (Beech Wood) (Brass Fittings)

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 200mm Brass socket bolt 1 no 300 each 300 300
3 100 mm longs brass hinge 100mm long Brass hinges 4 nos 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 Door shutter:Hatil Model: HCL-102-118-BCH-1-88 or equivalent (C) Cost of shutter: 36 mm thick & 400 kg/cum 20.25 sft 1538 per sft 1538 31144.5
Sub-Total 33691.5
Contractor's Profit 10% 0.1 3369.15
Contractor's Overhead Expenses 3.5% 0.035 1179.2
Total 38239.85
Add VAT with adjustment factor. 1.08108 7.5% 0.075 3100.53
Grand Total 41340.38
Rate per sft 2041.48
Rate per per sqm 21974.49
Help