Analysis

2 Description of Item : Supply and fixing of special type Cabinet for Master bed room, Child bed -1&2
and guest bed ,550mm depth any colour made of inner both side Burma Teak ply
board ,wall side one side Burma teak ply board 18mm thick, 75mm wide top,
bottom and side moulding including shelf , 2x drawer with lock, 150mm long
stainless steel handle, best quality cp hinges, magnetic stopper for shutter, ss
roller for hanger, back side 2.75mm plastic sheet with 6mm thick Burma Teak
ply board, steel channel for drawer with all necessary accessories etc, complete
by approved colour sprit polish as spd.
Rate Analysis cosidering size 1.825x2.75 metre 5.01875 sq.m
A Materials Anodized natural colour
i Both side Burma teak ply wood board 17.84 Sqm Tk 1547.33 /Sqm Tk 27604.37
18mm thick Add 10% wastage
ii Burma teak ply wood board 6mm thick 5.20 Sqm Tk 840.94 /Sqm Tk 4372.89
Add 10% wastage
iii 2.75mm plastic sheet add 10% wastage 5.20 Sqm Tk 252.28 /Sqm Tk 1311.86
iv Lose veneered 40.00 Mtr Tk 27.00 /Mtr Tk 1080.00
v Handle (200mm long) 9.00 Each Tk 200.00 /Each Tk 1800.00
vi Concil Hinge 18.00 Each Tk 50.00 /Each Tk 900.00
vii Magnet Stopper 18.00 Each Tk 20.00 /Each Tk 360.00
viii Lock 1.00 Each Tk 140.00 /Each Tk 140.00
ix 450mm channel with Drawer 1.00 Set Tk 180.00 /Set Tk 180.00
x Solution gum 3.00 Ltr Tk 520.00 /Sqm Tk 1560.00
xi Deep Handle with drawer 1.00 Each Tk 110.00 /Each Tk 110.00
xii Pipe socket (25mm) 2.00 Each Tk 60.00 /Each Tk 120.00
xiii SS pipe 1.06 Mtr Tk 394.00 /Each 417.64
xiv Fast Superglu gum 2.00 Each Tk 110.00 /Each Tk 220.00
xv Clump for lock 1.00 Each Tk 1.00 /Each Tk 1.00
xvi clump 25x25mm 8.00 Each Tk 2.00 /Each Tk 16.00
xvii 50mm screw 75.00 Each Tk 0.70 /Each Tk 52.50
xviii38mm screw 75.00 Each Tk 0.55 /Each Tk 41.25
xix 31mm screw 75.00 Each Tk 0.50 /Each Tk 37.50
xx 25mm screw 75.00 Each Tk 0.40 /Each Tk 30.00
xxi 19mm screw 75.00 Each Tk 0.30 /Each Tk 22.50
xxii 12mm screw 75.00 Each Tk 0.30 /Each Tk 22.50
xxiii50mm Nail 0.15 Kg Tk 80.00 /Kg Tk 12.00
xxiv31mm Nail 0.15 Kg Tk 90.00 /Kg Tk 13.50
xxv 25mm Nail 0.15 Kg Tk 90.00 /Kg Tk 13.50
xxviAika Gum 0.20 Ltr Tk 280.00 /Ltr Tk 56.00
xxviiLooking Mirror 0.68 Sqm Tk 1936.00 /Sqm Tk 1316.48
Total Tk 41811.48
B Labour cost of Cabinet making (Plywood)
i Head Carpenter 1.00 No Tk 700.00 no/day Tk 700.00
ii Carpenter 14.00 No Tk 600.00 no/day Tk 8400.00
iii Skilled Labour 12.00 No Tk 550.00 no/day Tk 6600.00
iv Unskilled Labour 11.00 No Tk 500.00 Tk 5500.00
Total Tk 21200.00
C Cost of materials Lacquer polish
i Carfa 7.75 Kg Tk 458.00 /Kg Tk 3549.50
ii shellac fine leaf 2.58 Ltr Tk 1725.00 /Ltr Tk 4450.50
iii Sand Paper 130.00 No Tk 9.00 /No Tk 1170.00
iv Spirit mathlyted 12.88 Ltr Tk 172.00 /Ltr Tk 2215.36
v Cloth markin 18.00 Mtr Tk 34.00 /Mtr Tk 612.00
vi Rent/hire charge for scaffolding 45.25 Sqm Tk 13.00 /Sqm Tk 588.25
vii T & P rent unusual 8.00 Hour Tk 250.00 /Hour Tk 2000.00
Total Tk 14585.61
D Labour Cost of Lacquer polish
i Painter (Polisher) 6.00 No Tk 1000.00 /No Tk 6000.00
ii Unskilled Labour 6.00 No Tk 500.00 /No Tk 3000.00
Tk 9000.00
Add (A+B+C+D) G/Total Tk 86597.09
Per Sqm Rate Tk 17254.71
Add Contractor Profit @10% 1725.47
Add O/H expense @ 3.5% Tk 603.91
Tk 19584.10
Add VAT @ 7.5% Tk. 1,468.81
Total Tk 21052.91
 Analysis
2 Description of Item : Supply and fixing of Decorative type dress Cabinet for Master bed room, 550mm
depth any colour made of inner both side Burma Teak ply board ,wall side one
side Burma teak ply board 18mm thick, 75mm wide top, bottom and side
moulding including shelf , 8mm thick glass shelf , one side 5mm thick glass
shutter ,3x drawer with lock, 150mm long stainless steel handle, best quality cp
hinges, magnetic stopper for shutter, 1x looking mirror Foreign made
(900x1350mm size) around 38mm wooden frame 3x spot light with ball,back
side 6mm thick Burma Teak ply board with 2.75mm plastic sheet, steel channel
for drawer with all necessary accessories etc, complete by approved colour sprit
polish as spd.
Rate Analysis cosidering size 1.825x2.75 metre 5.01875 sq.m
A Materials Anodized natural colour
i Both side Burma teak ply wood board 17.84 Sqm Tk 1547.33 /Sqm Tk 27604.37
18mm thick Add 10% wastage
ii Burma teak ply wood board 6mm thick 5.20 Sqm Tk 840.94 /Sqm Tk 4372.89
Add 10% wastage
iii 2.75mm plastic sheet add 10% wastage 5.20 Sqm Tk 252.28 /Sqm Tk 1311.86
iv Lose veneered 40.00 Mtr Tk 27.00 /Mtr Tk 1080.00
v Handle (200mm long) 9.00 Each Tk 200.00 /Each Tk 1800.00
vi Concil Hinge 18.00 Each Tk 50.00 /Each Tk 900.00
vii Magnet Stopper 18.00 Each Tk 20.00 /Each Tk 360.00
viii Lock 1.00 Each Tk 140.00 /Each Tk 140.00
ix 450mm channel with Drawer 1.00 Set Tk 180.00 /Set Tk 180.00
x Solution gum 3.00 Ltr Tk 520.00 /Sqm Tk 1560.00
xi Deep Handle with drawer 1.00 Each Tk 110.00 /Each Tk 110.00
xii Pipe socket (25mm) 2.00 Each Tk 60.00 /Each Tk 120.00
xiii SS pipe 1.06 Mtr Tk 394.00 /Each 417.64
xiv Fast Superglu gum 2.00 Each Tk 110.00 /Each Tk 220.00
xv Clump for lock 1.00 Each Tk 1.00 /Each Tk 1.00
xvi clump 25x25mm 8.00 Each Tk 2.00 /Each Tk 16.00
xvii 50mm screw 75.00 Each Tk 0.70 /Each Tk 52.50
xviii38mm screw 75.00 Each Tk 0.55 /Each Tk 41.25
xix 31mm screw 75.00 Each Tk 0.50 /Each Tk 37.50
xx 25mm screw 75.00 Each Tk 0.40 /Each Tk 30.00
xxi 19mm screw 75.00 Each Tk 0.30 /Each Tk 22.50
xxii 12mm screw 75.00 Each Tk 0.30 /Each Tk 22.50
xxiii50mm Nail 0.15 Kg Tk 80.00 /Kg Tk 12.00
xxiv31mm Nail 0.15 Kg Tk 90.00 /Kg Tk 13.50
xxv 25mm Nail 0.15 Kg Tk 90.00 /Kg Tk 13.50
xxviAika Gum 0.20 Ltr Tk 280.00 /Ltr Tk 56.00
xxviiLooking Mirror 0.68 Sqm Tk 1936.00 /Sqm Tk 1316.48
Total Tk 41811.48
B Labour cost of Cabinet making (Plywood)
i Head Carpenter 1.00 No Tk 700.00 no/day Tk 700.00
ii Carpenter 14.00 No Tk 600.00 no/day Tk 8400.00
iii Skilled Labour 12.00 No Tk 550.00 no/day Tk 6600.00
iv Unskilled Labour 11.00 No Tk 500.00 Tk 5500.00
Total Tk 21200.00
C Cost of materials Lacquer polish
i Carfa 7.75 Kg Tk 458.00 /Kg Tk 3549.50
ii shellac fine leaf 2.58 Ltr Tk 1725.00 /Ltr Tk 4450.50
iii Sand Paper 130.00 No Tk 9.00 /No Tk 1170.00
iv Spirit mathlyted 12.88 Ltr Tk 172.00 /Ltr Tk 2215.36
v Cloth markin 18.00 Mtr Tk 34.00 /Mtr Tk 612.00
vi Rent/hire charge for scaffolding 45.25 Sqm Tk 13.00 /Sqm Tk 588.25
vii T & P rent unusual 8.00 Hour Tk 250.00 /Hour Tk 2000.00
Total Tk 14585.61
D Labour Cost of Lacquer polish
i Painter (Polisher) 6.00 No Tk 1000.00 /No Tk 6000.00
ii Unskilled Labour 6.00 No Tk 500.00 /No Tk 3000.00
Tk 9000.00
Add (A+B+C+D) G/Total Tk 86597.09
Per Sqm Rate Tk 17254.71
Add Contractor Profit @10% 1725.47
Add O/H expense @ 3.5% Tk 603.91
Tk 19584.10
Add VAT @ 7.5% Tk. 1,468.81
Total Tk 21052.91
 Analysis
2 Description of Item : Supply and fixing of Modern type kitchen Cabinet 400mm & 500mm depth for
top and bottom part 550mm depth respectively any colour made of inner both
side Burma Teak ply board ,wall side one side Burma teak ply board 18mm
thick, 38mm ctg teak moulding beat, shelf, 3x drawer with SS knob, 150mm
long stainless steel handle, best quality cp hinges, magnetic stopper for shutter,
1x3 decorative composite glazed shutter, bottom part frame with Garjon wood,
back side 2.75mm plastic sheet with 6mm thick Burma Teak ply board, steel
channel for drawer with all necessary accessories etc, complete by approved
colour sprit polish as spd.
Rate Analysis cosidering size 1.825x2.75 metre 5.01875 sq.m
A Materials Anodized natural colour
i Both side Burma teak ply wood board 17.84 Sqm Tk 1547.33 /Sqm Tk 27604.37
18mm thick Add 10% wastage
ii Burma teak ply wood board 6mm thick 5.20 Sqm Tk 840.94 /Sqm Tk 4372.89
Add 10% wastage
iii 2.75mm plastic sheet add 10% wastage 5.20 Sqm Tk 252.28 /Sqm Tk 1311.86
iv Lose veneered 40.00 Mtr Tk 27.00 /Mtr Tk 1080.00
v Handle (200mm long) 9.00 Each Tk 200.00 /Each Tk 1800.00
vi Concil Hinge 18.00 Each Tk 50.00 /Each Tk 900.00
vii Magnet Stopper 18.00 Each Tk 20.00 /Each Tk 360.00
viii Lock 1.00 Each Tk 140.00 /Each Tk 140.00
ix 450mm channel with Drawer 1.00 Set Tk 180.00 /Set Tk 180.00
x Solution gum 3.00 Ltr Tk 520.00 /Sqm Tk 1560.00
xi Deep Handle with drawer 1.00 Each Tk 110.00 /Each Tk 110.00
xii Pipe socket (25mm) 2.00 Each Tk 60.00 /Each Tk 120.00
xiii SS pipe 1.06 Mtr Tk 394.00 /Each 417.64
xiv Fast Superglu gum 2.00 Each Tk 110.00 /Each Tk 220.00
xv Clump for lock 1.00 Each Tk 1.00 /Each Tk 1.00
xvi clump 25x25mm 8.00 Each Tk 2.00 /Each Tk 16.00
xvii 50mm screw 75.00 Each Tk 0.70 /Each Tk 52.50
xviii38mm screw 75.00 Each Tk 0.55 /Each Tk 41.25
xix 31mm screw 75.00 Each Tk 0.50 /Each Tk 37.50
xx 25mm screw 75.00 Each Tk 0.40 /Each Tk 30.00
xxi 19mm screw 75.00 Each Tk 0.30 /Each Tk 22.50
xxii 12mm screw 75.00 Each Tk 0.30 /Each Tk 22.50
xxiii50mm Nail 0.15 Kg Tk 80.00 /Kg Tk 12.00
xxiv31mm Nail 0.15 Kg Tk 90.00 /Kg Tk 13.50
xxv 25mm Nail 0.15 Kg Tk 90.00 /Kg Tk 13.50
xxviAika Gum 0.20 Ltr Tk 280.00 /Ltr Tk 56.00
xxviiLooking Mirror 0.68 Sqm Tk 1936.00 /Sqm Tk 1316.48
Total Tk 41811.48
B Labour cost of Cabinet making (Plywood)
i Head Carpenter 1.00 No Tk 700.00 no/day Tk 700.00
ii Carpenter 14.00 No Tk 600.00 no/day Tk 8400.00
iii Skilled Labour 12.00 No Tk 550.00 no/day Tk 6600.00
iv Unskilled Labour 11.00 No Tk 500.00 Tk 5500.00
Total Tk 21200.00
C Cost of materials Lacquer polish
i Carfa 7.75 Kg Tk 458.00 /Kg Tk 3549.50
ii shellac fine leaf 2.58 Ltr Tk 1725.00 /Ltr Tk 4450.50
iii Sand Paper 130.00 No Tk 9.00 /No Tk 1170.00
iv Spirit mathlyted 12.88 Ltr Tk 172.00 /Ltr Tk 2215.36
v Cloth markin 18.00 Mtr Tk 34.00 /Mtr Tk 612.00
vi Rent/hire charge for scaffolding 45.25 Sqm Tk 13.00 /Sqm Tk 588.25
vii T & P rent unusual 8.00 Hour Tk 250.00 /Hour Tk 2000.00
Total Tk 14585.61
D Labour Cost of Lacquer polish
i Painter (Polisher) 6.00 No Tk 1000.00 /No Tk 6000.00
ii Unskilled Labour 6.00 No Tk 500.00 /No Tk 3000.00
Tk 9000.00
Add (A+B+C+D) G/Total Tk 86597.09
Per Sqm Rate Tk 17254.71
Add Contractor Profit @10% 1725.47
Add O/H expense @ 3.5% Tk 603.91
Tk 19584.10
Add VAT @ 7.5% Tk. 1,468.81
Total Tk 21052.91
 Analysis
2 Description of Item : Supply and fixing of Special type Cabinet for Living room 450mm depth any
colour made of both side Burma Teak ply board 18mm thick, 75mm wide top,
bottom and side moulding beat middle part 5mm thick Glass glazed shutter and
8mm thick Glass glazed shelf,fixed with foreign made glass clip stopper for
luttom shutter,150mm long stainless steel handle, best quality cp hinges,
megnatic stopper for shutter,3x spot light with ball, back side 6mm thick Burma
Teak ply board with 2.75mm Plastic sheet , with all necessary accessories etc.
complete by approved colour Sprit polish as spd..
Rate Analysis cosidering size 1.825x2.75 metre 5.01875 sq.m
A Materials Anodized natural colour
i Both side Burma teak ply wood board 17.84 Sqm Tk 1547.33 /Sqm Tk 27604.37
18mm thick Add 10% wastage
ii Burma teak ply wood board 6mm thick 5.20 Sqm Tk 840.94 /Sqm Tk 4372.89
Add 10% wastage
iii 2.75mm plastic sheet add 10% wastage 5.20 Sqm Tk 252.28 /Sqm Tk 1311.86
iv Lose veneered 40.00 Mtr Tk 27.00 /Mtr Tk 1080.00
v Handle (200mm long) 9.00 Each Tk 200.00 /Each Tk 1800.00
vi Concil Hinge 18.00 Each Tk 50.00 /Each Tk 900.00
vii Magnet Stopper 18.00 Each Tk 20.00 /Each Tk 360.00
viii Lock 1.00 Each Tk 140.00 /Each Tk 140.00
ix 450mm channel with Drawer 1.00 Set Tk 180.00 /Set Tk 180.00
x Solution gum 3.00 Ltr Tk 520.00 /Sqm Tk 1560.00
xi Deep Handle with drawer 1.00 Each Tk 110.00 /Each Tk 110.00
xii Pipe socket (25mm) 2.00 Each Tk 60.00 /Each Tk 120.00
xiii SS pipe 1.06 Mtr Tk 394.00 /Each 417.64
xiv Fast Superglu gum 2.00 Each Tk 110.00 /Each Tk 220.00
xv Clump for lock 1.00 Each Tk 1.00 /Each Tk 1.00
xvi clump 25x25mm 8.00 Each Tk 2.00 /Each Tk 16.00
xvii 50mm screw 75.00 Each Tk 0.70 /Each Tk 52.50
xviii38mm screw 75.00 Each Tk 0.55 /Each Tk 41.25
xix 31mm screw 75.00 Each Tk 0.50 /Each Tk 37.50
xx 25mm screw 75.00 Each Tk 0.40 /Each Tk 30.00
xxi 19mm screw 75.00 Each Tk 0.30 /Each Tk 22.50
xxii 12mm screw 75.00 Each Tk 0.30 /Each Tk 22.50
xxiii50mm Nail 0.15 Kg Tk 80.00 /Kg Tk 12.00
xxiv31mm Nail 0.15 Kg Tk 90.00 /Kg Tk 13.50
xxv 25mm Nail 0.15 Kg Tk 90.00 /Kg Tk 13.50
xxviAika Gum 0.20 Ltr Tk 280.00 /Ltr Tk 56.00
xxviiLooking Mirror 0.68 Sqm Tk 1936.00 /Sqm Tk 1316.48
Total Tk 41811.48
B Labour cost of Cabinet making (Plywood)
i Head Carpenter 1.00 No Tk 700.00 no/day Tk 700.00
ii Carpenter 14.00 No Tk 600.00 no/day Tk 8400.00
iii Skilled Labour 12.00 No Tk 550.00 no/day Tk 6600.00
iv Unskilled Labour 11.00 No Tk 500.00 Tk 5500.00
Total Tk 21200.00
C Cost of materials Lacquer polish
i Carfa 7.75 Kg Tk 458.00 /Kg Tk 3549.50
ii shellac fine leaf 2.58 Ltr Tk 1725.00 /Ltr Tk 4450.50
iii Sand Paper 130.00 No Tk 9.00 /No Tk 1170.00
iv Spirit mathlyted 12.88 Ltr Tk 172.00 /Ltr Tk 2215.36
v Cloth markin 18.00 Mtr Tk 34.00 /Mtr Tk 612.00
vi Rent/hire charge for scaffolding 45.25 Sqm Tk 13.00 /Sqm Tk 588.25
vii T & P rent unusual 8.00 Hour Tk 250.00 /Hour Tk 2000.00
Total Tk 14585.61
D Labour Cost of Lacquer polish
i Painter (Polisher) 6.00 No Tk 1000.00 /No Tk 6000.00
ii Unskilled Labour 6.00 No Tk 500.00 /No Tk 3000.00
Tk 9000.00
Add (A+B+C+D) G/Total Tk 86597.09
Per Sqm Rate Tk 17254.71
Add Contractor Profit @10% 1725.47
Add O/H expense @ 3.5% Tk 603.91
Tk 19584.10
Add VAT @ 7.5% Tk. 1,468.81
Total Tk 21052.91