Scribd
Upload
2K views6 pages

Atish - Wardrobe Rate Analysis

The document provides details of materials, quantities, and costs for building a wooden cabinet. It lists various wood materials like plywood and edge band, quantities in square feet and running feet. It also provides information about hardware, labour costs, overheads and total project cost.

Uploaded by

kalpeet.lunawat
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
2K views6 pages

Atish - Wardrobe Rate Analysis

The document provides details of materials, quantities, and costs for building a wooden cabinet. It lists various wood materials like plywood and edge band, quantities in square feet and running feet. It also provides information about hardware, labour costs, overheads and total project cost.

Uploaded by

kalpeet.lunawat
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 6

Sr No Description L W H Nos Qty Unit

1 18mm Plywood
Sides 2 9 2 36.00
Shutters 2.75 7 2 38.50
Loft Shutters 2.75 1 2 5.50
Skirting 5.5 0.25 2 2.75
Top Bottom 5.5 2 8 88.00
Vertical 2 8.75 1 17.50
Short Vertical 2 4 2 16.00
Shelves 0.75 1 4 3.00
Drawers 10.00
217.25 SQFT
8mm back 5.5 7.75 1 42.63
5.5 1 1 5.50
48.13 SQFT
1mm Colour lam
Sides 2 9 2 36.00
Shutters 2.75 7 2 38.50
Loft Shutters 2.75 1 2 5.50
Skirting 5.5 0.25 2 2.75
82.75 SQFT
0.8mm White Lam 448.00 SQFT
Fevicol 8.29 KG
Edge Band
Sides 2 9 2 22.00
Shutters 2.75 7 2 19.50
Loft Shutters 2.75 1 2 7.50
Skirting 5.5 0.25 2 11.50
Top Bottom 5.5 2 8 15.00
Vertical 2 8.75 1 21.50
Short Vertical 2 4 2 12.00
Shelves 0.75 1 4 3.50
112.50 RFT
Edgeband Glue
Total
Wastage+ Transportation+ Loading+ Unloading 5%

Hardware
450mm Channels 2.00 Sets
Slidig Fitting 1.00 Sets
Hydraulic Gas Lift 2.00 Sets
L Clips 2x1 6.00 Nos
Hanger Rod 2.00 Sets
Minifix Set 1.00 Sets

Labour + Electricity 20%


OHP 30%
Rate Amount

56.00 12,166.00
-
-
39.00 1,876.88
-
-
-
-
-
45.00 3,723.75
13.00 5,824.00
162.00 1,343.46

6.10 685.98
342.99
25,963.05
25,963.05 1,298.15
27,261.20

934.00 1,868.00
10,000.00 10,000.00
1,200.00 2,400.00
5.50 33.00
350.00 700.00
500.00 500.00
15,501.00
42,762.20
8,552.44
51,314.64
15,394.39
66,709.03
Sr No Description L W H Nos Qty Unit

1 18mm Plywood
Sides 2 9 2 36.00
Shutters 2.75 7 2 38.50
Loft Shutters 2.75 1 2 5.50
Skirting 5.5 0.25 2 2.75
Top Bottom 5.5 2 8 88.00
Vertical 2 8.75 1 17.50
Short Vertical 2 4 2 16.00
Shelves 0.75 1 4 3.00
Drawers 10.00
217.25 SQFT
8mm back 5.5 7.75 1 42.63
5.5 1 1 5.50
48.13 SQFT
Edge Band
Sides 2 9 2 22.00
Shutters 2.75 7 2 19.50
Loft Shutters 2.75 1 2 7.50
Skirting 5.5 0.25 2 11.50
Top Bottom 5.5 2 8 15.00
Vertical 2 8.75 1 21.50
Short Vertical 2 4 2 12.00
Shelves 0.75 1 4 3.50
112.50 RFT
Edgeband Glue
Total
Wastage+ Transportation+ Loading+ Unloading 5%

Hardware
450mm Channels 2.00 Sets
Slidig Fitting 1.00 Sets
Hydraulic Gas Lift 2.00 Sets
L Clips 2x1 6.00 Nos
Hanger Rod 2.00 Sets
Minifix Set 1.00 Sets

Labour + Electricity 20%

OHP 30%
Rate Amount

68.00 14,773.00
-
-
43.00 2,069.38

6.10 685.98
342.99
17,871.34
17,871.34 893.57
18,764.91

934.00 1,868.00
10,000.00 10,000.00
1,200.00 2,400.00
5.50 33.00
350.00 700.00
500.00 500.00
15,501.00
34,265.91
6,853.18
41,119.09
12,335.73
53,454.81

You might also like