Login

Breakup

18.6.1.1 Wall Almirah with one side attire cabinet including locker and another side shelf made of 18 mm B.T Veneered board

Considering:1 x 5'-0" x 7'-0"=35.00sft (finished)

SL Item Name Quantity Unit Item Rate (Taka) Item Unit Unit Price (Taka) Sub Total (Taka)
1 Chattogram teak Chattogram Teak:((Frame Vertical4x1x7'-0''x0'-2.5''x0'-2.5''=1.22cft+Horizontal4x1x5'-0''x0'-2.5''x0'-2.5''=0.87cft+For middle partition 1x1x7'-0''x0'-1.5''x0'-1.5''=0.11cft+4x1x1'-8''x0'-2.5''x0'-2.5''=0.29cft+For Shelf 5x3x2'-6''x0'-1.5''x0'-1.5''=0.59cft+5x3x1'-8''x0'-1.5''x0'-1.5''=0.39cft+Front Shutter(Vertical)1x2x7'-0''x0'-1.25''x0'-1.25''=0.15cft+Front locker side 1x2x2'-6''x0'-2.5''x0'-2.5''=0.22cft+Shelf Batten wood 2x6x1'-8''x0'-1''x0'-1''=0.14cft)=3.98cft+Wastage5%=0.20cft)=4.18cft 4.18 cft 4400 per cft 4400 18392
2 18 mm thick Myanmar(Burma) Teak veneered board 18mm thick B.T Veneered Board Top 1 x 1 x 4'-7" x 1'-8" 7.64 sft Front 2 x 1 x 2'-6" x 6'-7" 32.92 sft Two Side 1 x 2 x 1'-8" x 6'-7" 21.94 sft For Shelf 7 x 1 x 1'-8" x 2'-6" 29.17 sft Middle Partition 1 x 1 x 1'-5" x 7'-0" 9.92 sft Middle Horizontal 1 x 1 x 2'-6" x 1'-8" 4.17 sft 105.76 sft Wastage 5% 5.29 sft 111.05 sft 111.05 sft 110 per sft 110 12215.5
3 18mm thick Garjan ply board 18mm thick Garjan ply board Back Side 1 x 5'-0" x 7'-0" 35.00 sft Wastage 5% 1.75 sft =36.75 sft 36.75 sft 110 per sft 110 4042.5
4 S.S. Chain Hinge S.S Chain Hinge 2 nos 250 each 250 500
5 2" Magnet Magnet 6 nos 45 each 45 270
6 SS Screws S.S Screws 6.25 dozen 30 per doz. 30 187.5
7 Nails and wires 1.25'' nails slim 0.5 kg 70 per kg 70 35
8 Metal Handle Metal Handle 4 nos 210 each 210 840
9 Rubber gum Gum 2 kg 655 per kg 655 1310
10 lock Lock 3 nos 200 each 200 600
11 25 mm dia stainless steel (2 mm thick) pipe-(grade A201) 25mm SS pipe 2mm thick 1 x 2'-6'' = 2.50rft 2.5 rft 109 per foot 109 272.5
12 Carpenter Carpenter 1.5 nos 700 per day 700 1050
13 Helper to carpenter/painter/plumber/rod binder/electrician/polish mistry/rig operator Carpenter Helper 4.5 nos 550 per day 550 2475
14 Moulding for furniture work Moulding Bottom 1 x 2 x 5'-0" x 0'-3" 2.50 sft Side 1 x 2 x 7'-0" x 0'-2.5" 2.92 sft Side bottom 1 x 2 x 1'-8" x 0'-3" 0.83 sft Top 1 x 1 x 5'-0" x 0'-1" 0.42 sft =6.67 sft 6.67 sft 851 per sft 851 5676.17
15 Carrying to site in/c sundries LS 700
Sub-Total 48566.17
Contractor's Profit 10% 0.1 4856.62
Contractor's Overhead Expenses 3.5% 0.035 1699.82
Total 55122.61
Add VAT with adjustment factor. 1.08108 7.5% 0.075 4469.4
Grand Total 59592.01
Rate per sft 1702.63
Rate per sqm 18327.11
Help