Login

Breakup

18.6.3.1 wooden Cabinet with B.T. veneered board shutter

Considering: 1 x 8'-0" x 4'-9"= 38.00 sft (finished)

SL Item Name Quantity Unit Item Rate (Taka) Item Unit Unit Price (Taka) Sub Total (Taka)
1 Chattogram teak Chattogram Teak:((Frame Vertical 2x2x4'-9''x0'-1.5''x0'-1.5''=0.3cft+Horizontal frame for shelf 2x3x8'-0''x0'-1.5''x0'-1.5''=0.75cft+3x6x1'-8''x0'-1.5''x0'-1.5''=0.47cft+Top & Bottom shutter 1x2x8'-0''x1'-8''x0'-1''=2.22cft+Side Shutter 1x2x4'-9''x1'-8''x0'-1''=1.32cft+Front & back frame for shutter anchoring 2x1x8'-0''x0'-1''x0'-1.5''=0.17cft+Front shutter 1x1x8'-0''x4'-9''x0'-1''=3.17cft)=8.4sft+Wastage 5%=0.42cft)=8.82cft 8.82 cft 4400 per cft 4400 38808
2 18 mm thick Myanmar(Burma) Teak veneered board 18mm thick B.T Veneered Board For shutter Horizontal 4 x 8'-0" x 1'-8" 53.33 sft For shutter vertical 2 x 4'-9" x 1'-8" 15.83 sft 69.16 Wastage 5% 3.46 sft =72.62 sft 72.62 sft 110 per sft 110 7988.2
3 18mm thick Garjan ply board 18mm thick Garjan ply board Back Side 1 x 8'-0" x 4'-9" 38.00 sft Wastage 5% 1.90 sft =39.90 sft 39.9 sft 110 per sft 110 4389
4 S.S. Chain Hinge S.S Chain Hinge 6 nos 250 each 250 1500
5 2" Magnet Magnet 12 nos 45 each 45 540
6 SS Screws S.S Screws 6.25 dozen 30 per doz. 30 187.5
7 Nails and wires Nail 0.5 kg 70 per kg 70 35
8 Metal Handle Metal Handle (2 x6) 12 nos 210 each 210 2520
9 Rubber gum Gum 2 kg 655 per kg 655 1310
10 lock Lock 6 nos 200 each 200 1200
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 2 x 1 x 8'-0'' x 0'-3'' 4.00 sft Top & middle 1 x 1 x 8'-0'' x 0'-1'' 0.67 sft Bottom 2 side 1 x 2 x 1'-8'' x 0'-3'' 0.83 sft Vertical side 1 x 2 x 4'-9'' x 0'-2.5'' 1.98 sft =7.48 sft 7.48 sft 851 per sft 851 6365.48
14 Carrying to site in/c sundries LS 700
Sub-Total 69068.18
Contractor's Profit 10% 0.1 6906.82
Contractor's Overhead Expenses 3.5% 0.035 2417.39
Total 78392.39
Add VAT with adjustment factor. 1.08108 7.5% 0.075 6356.13
Grand Total 84748.52
Rate per sft 2230.24
Rate per sqm 24006.3
Help