Unit Nos L B D/H Qty Rate Amount

Kitchen
1 Main cabinet Sqft 1 7 2.5 17.5 1350 23625
P-En Front Panel Sqft 1 7 2.5 17.5 100 1750
P-En Back Panel Sqft 1 7 2.5 17.5 100 1750
P-En Side Panel Sqft 3 2 2.5 15 100 1500
P-En Top Sqft 1 7 2 14 100 1400
P-En Bottom Sqft 1 7 2 14 100 1400
78 7800
P-In Back Panel Sqft 1 4 2.5 10 75 750
P-In Sides Sqft 2 2 2.5 10 75 750
P-In Bottom Sqft 3 4 2 24 75 1800
44 3300
LAM Sqft 213.5 35 7472.5
Total Ply & Laminate 18572.5
Hardware Fevicol 4643.125
Labour 1 7 2.5 17.5 250 4375
Grand Total 27590.625
Per Sqft Cost 1576.607142857
2 Uplift Cat Sqft 1 4 2.5 10 775 7750
P-En Front Panel Sqft 1 4 2.5 10 75 750
P-En Side Panel Sqft 2 1 2.5 5 75 375
P-En Top Sqft 1 4 1 4 75 300
P-En Bottom Sqft 1 4 1 4 75 300
23 1725
P-In Back Panel Sqft 1 4 2.5 10 65 650
10 650
LAM Sqft 57.75 35 2021.25
Total Ply & Laminate 4396.25
Hardware Fevicol 1099.0625
Glass Shelves 2 4 1 8 100 800
Labour 1 4 2.5 10 250 2500
Grand Total 8795.3125
Per Sqft Cost 879.53125
3 Side Unit Sqft 1 3 7 21 505 10605
P-En Side Panel Sqft 2 1 2.5 5 75 375
P-En Top Sqft 1 3 1 3 75 225
8 600
P-In Back Panel Sqft 1 3 7 21 65 1365
21 1365
LAM Sqft 50.75 35 1776.25
Total Ply & Laminate 3741.25
Hardware Fevicol 935.3125
Glass Shelves 4 4 1 16 100 1600
Labour 1 3 7 21 250 5250
Grand Total 11526.5625
Per Sqft Cost 548.8839285714
Area Cost
1 Main Cabinet 17.5 27590.625
2 Uplift Cabinet 10 8795.3125
3 Side Unit 21 11526.5625
48.5 47912.5
987.8865979381
1 Wardrobe Sqft 1 7 9 63 1015 63945
P-En Front Panel Sqft 1 7 9 63 75 4725
P-En Side Panel Sqft 4 2 9 72 75 5400
P-En Top Sqft 2 7 2 28 75 2100
P-En Bottom/Mid Sqft 2 7 2 28 75 2100
191 14325
P-In Back Panel Sqft 1 7 9 63 65 4095
P-In Back Panel Sqft 1 7 1 7 65 455
P-In Sides Sqft 8 2 1 16 65 1040
P-In Bottom Sqft 1 7 2 14 65 910
100 6500
LAM Sqft 509.25 35 17823.75
Total Ply & Laminate 38648.75
Hardware Fevicol 17391.9375
Labour 1 7 9 63 250 15750
Grand Total 71790.6875
Per Sqft Cost 1139.534722222

1 Wardrobe Sqft 1 7 9 63 1015 63945

P-En Front Panel Sqft 1 7 9 63 50 3150
P-En Side Panel Sqft 4 2 9 72 50 3600
P-En Top Sqft 2 7 2 28 50 1400
P-En Bottom/Mid Sqft 2 7 2 28 50 1400
191 9550
P-In Back Panel Sqft 1 7 9 63 40 2520
P-In Back Panel Sqft 1 7 1 7 40 280
P-In Sides Sqft 8 2 1 16 40 640
P-In Bottom Sqft 1 7 2 14 40 560
100 4000
LAM Sqft 509.25 25 12731.25
Total Ply & Laminate 26281.25
Hardware Fevicol 7884.375
Labour 1 7 9 63 250 15750
Grand Total 49915.625
Per Sqft Cost 792.3115079365