Login

Breakup

18.6.4.1 Kitchen Cabinet (Below Counter) made by 18 mm B.T Veneered board

considering: 1 x 2'-6" x 7'-0" = 17.50sft

SL Item Name Quantity Unit Item Rate (Taka) Item Unit Unit Price (Taka) Sub Total (Taka)
1 Chattogram teak A) cost of materials : ⅰ)Chattogram Teak:(Frame Horizontal 2x1x7'-0''x0'-2.25''x0'-1.75''=0.38cft + Vertical 4x1x2'-6''x0'-2.25''x0'-1.75''=0.27cft + Edge bit Horizontal 2x3x2'-2''x0'-1''x0'-1''=0.09 cft + Vertical 3x4x2'-3''x0'-1''x0'-1''=0.19cft)=0.93cft + Wastage5%=0.05cft)=0.98cft 0.98 cft 4400 per cft 4400 4312
2 18 mm thick Myanmar(Burma) Teak veneered board ⅱ)18mm thick B.T Veneered Board :Front 3x2x2'-3"x1'-1"=14.63sft + Partition 2x1x1'-6"x2'-6"=7.50 sft)=22.13sft + Wastage5% =1.11sft)=23.24sft 23.24 sft 110 per sft 110 2556.4
3 12 mm thick laminated vinyl board : 550 kg/m3 iii)12mm thick laminated vinayle board:(Shelf 1x1x7'-0"x1'-8" =11.67sft + Wastage5% =0.58sft)=12.25sft 12.25 sft 68 per sft 68 833
4 S.S. Chain Hinge B) Cost of Accessories : ⅰ) S.S Chain Hinge 3 nos 250 each 250 750
5 2" Magnet ⅰi) Magnet 12 nos 45 each 45 540
6 SS Screws ⅰii) S.S Screws 4.2 dozen 30 per doz. 30 126
7 Metal Handle ⅰv) Metal Handle 6 nos 210 each 210 1260
8 Rubber gum v) Gum 1 kg 655 per kg 655 655
9 Carpenter C) Labour cost for making moulding and fitting fixing : i) Carpenter 2 nos 700 per day 700 1400
10 Helper to carpenter/painter/plumber/rod binder/electrician/polish mistry/rig operator ii) Carpenter Helper 3 nos 550 per day 550 1650
11 Carrying to site in/c sundries LS 700
Sub-Total 14782.4
Contractor's Profit 10% 0.1 1478.24
Contractor's Overhead Expenses 3.5% 0.035 517.38
Total 16778.02
Add VAT with adjustment factor. 1.08108 7.5% 0.075 1360.38
Grand Total 18138.4
Rate per sft 1036.46
Rate per sqm 11156.46
Help