Breakup

12.11.3.2 Chapalish veneered (Brass Fittings)

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 0.25 nos 700 per day 700 175
8 Helper to carpenter/painter/plumber/rod binder/electrician/polish mistry/rig operator (B) Labour : Carpenter helper 0.5 nos 550 per day 550 275
9 Chapalish veneered flush door shutter Cost of shutter: 36 mm thick & 400 kg/cum 20.25 sft 240 per sft 240 4860
Sub-Total 6957
Contractor's Profit 10% 0.1 695.7
Contractor's Overhead Expenses 3.5% 0.035 243.5
Total 7896.2
Add VAT with adjustment factor. 1.08108 7.5% 0.075 640.23
Grand Total 8536.43
Rate per sft 421.53
Rate per sqm 4537.35
Help