Login

Breakup

18.6.3.3 wooden Cabinet with B.T. marine ply shutter

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

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 18mm thick Garjan ply board 18mm thick Garjan ply board Back Side 1 x 8'-0" x 4'-9" 38.00 sft Wastage 5% =1.90sft =39.90 sft 39.9 sft 110 per sft 110 4389
3 S.S. Chain Hinge S.S Chain Hinge 6 nos 250 each 250 1500
4 2" Magnet Magnet 12 nos 45 each 45 540
5 SS Screws S.S Screws 6.25 dozen 30 per doz. 30 187.5
6 Nails and wires Nail 0.5 kg 70 per kg 70 35
7 Metal Handle Metal Handle (2 x6) 12 nos 210 each 210 2520
8 Rubber gum Gum 2 kg 655 per kg 655 1310
9 lock Lock 6 nos 200 each 200 1200
10 Carpenter Carpenter 1.5 nos 700 per day 700 1050
11 Helper to carpenter/painter/plumber/rod binder/electrician/polish mistry/rig operator Carpenter Helper 4.5 nos 550 per day 550 2475
12 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 18mm thick B.T. Marine ply board Cost of BT Marine Ply board 72.62 sft 190 per sft 190 13797.8
13 Carrying to site in/c sundries LS 700
Sub-Total 74877.78
Contractor's Profit 10% 0.1 7487.78
Contractor's Overhead Expenses 3.5% 0.035 2620.72
Total 84986.28
Add VAT with adjustment factor. 1.08108 7.5% 0.075 6890.77
Grand Total 91877.05
Rate per sft 2417.82
Rate per sqm 26025.41
Help