Login

Breakup

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

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

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 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
3 S.S. Chain Hinge S.S Chain Hinge 2 nos 250 each 250 500
4 2" Magnet Magnet 6 nos 45 each 45 270
5 SS Screws S.S Screws 6.25 dozen 30 per doz. 30 187.5
6 Nails and wires 1.25'' nails slim 0.5 kg 70 per kg 70 35
7 Metal Handle Metal Handle 4 nos 210 each 210 840
8 Rubber gum Gum 2 kg 655 per kg 655 1310
9 lock Lock 3 nos 200 each 200 600
10 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
11 Carpenter Carpenter 1.5 nos 700 per day 700 1050
12 Helper to carpenter/painter/plumber/rod binder/electrician/polish mistry/rig operator Carpenter Helper 4.5 nos 550 per day 550 2475
13 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 rft 851 per sft 851 5676.17
15 18mm thick BT ply board Cost of BT Ply board 111.05 sft 145 per sft 145 16102.25
14 Carrying to site in/c sundries LS 700
Sub-Total 52452.92
Contractor's Profit 10% 0.1 5245.29
Contractor's Overhead Expenses 3.5% 0.035 1835.85
Total 59534.06
Add VAT with adjustment factor. 1.08108 7.5% 0.075 4827.08
Grand Total 64361.14
Rate per sft 1838.89
Rate per sqm 19793.81
Help