Schedule of Rates

18.6.4.3 Kitchen Cabinet (Below Counter) made by 18 mm B.T Marine Ply 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	12 mm thick laminated vinyl board : 550 kg/m3 ii)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
3	S.S. Chain Hinge ⅰ) S.S Chain Hinge	3	nos	250	each	250	750
4	2" Magnet ⅰi) Magnet	12	nos	45	each	45	540
5	SS Screws ⅰii) S.S Screws	4.2	dozen	30	per doz.	30	126
6	Metal Handle ⅰv) Metal Handle	6	nos	210	each	210	1260
7	Rubber gum v) Gum	1	kg	655	per kg	655	655
8	Carpenter i) Carpenter	2	nos	700	per day	700	1400
9	Helper to carpenter/painter/plumber/rod binder/electrician/polish mistry/rig operator ii) Carpenter Helper	3	nos	550	per day	550	1650
11	18mm thick B.T. Marine ply board Cost of Marine board	23.24	sft	190	per sft	190	4415.6
10	Carrying to site in/c sundries				LS		700
Sub-Total							16641.6
Contractor's Profit					10%	0.1	1664.16
Contractor's Overhead Expenses					3.5%	0.035	582.46
Total							18888.22
Add VAT with adjustment factor.		1.08108			7.5%	0.075	1531.48
Grand Total							20419.7
		Rate per sft					1166.86
		Rate per sqm					12560.08