Table

No. Thickness Width Length Bdft Price/bdft Unit Price Total

A 1 1 22 36 5.5 150 825 825
B 1 1 21 35 5.104167 150 765.625 765.625
C 4 2 2 36 1 80 80 320
D 4 1 2 48 0.666667 80 53.33333 213.3333
A 0 1 10.25 22.92 1.631458 80 130.5167 0
B 0 1 11 22.67 1.731736 150 259.7604 0
C 0 1 2 9.5 0.131944 150 19.79167 0

Total 2123.958
carpenter 20.0% 424.7917
Paintor 15.0% 318.5938
Chemicals 15.0% 318.5938
Sanding 15.0% 318.5938
Misc 5.0% 106.1979
Hardware 10.0% 212.3958
Total 3823.125
Overhead 35% 1338.094
net 5161.219

Center Table
No. Thickness Width Length Bdft Price/bdft Unit Price Total
A 1 1 24 40 6.666667 150 1000 1000
B 1 1 12 20 1.666667 150 250 250
C 4 2 4 24 1.333333 80 106.6667 426.6667
D 1 2 4 48 2.666667 80 213.3333 213.3333
A 2 2 2 72 2 80 160 320
B 1 2 3 84 3.5 150 525 525

Total 2735
carpenter 20.0% 547
Paintor 15.0% 410.25
Chemicals 15.0% 410.25
Sanding 15.0% 410.25
Misc 5.0% 136.75
Hardware 10.0% 273.5
Total 4923
Overhead 35% 1723.05
net 6646.05

Big Console
No. Thickness Width Length Bdft Price/bdft Unit Price Total
A 1 2 16 72 16 150 2400 2400
B 1 1 12 68 5.666667 150 850 850
C 2 1 6 84 3.5 80 280 560
D 2 1 2 96 1.333333 80 106.6667 213.3333
A 4 3 3 36 2.25 80 180 720

F 1/4 Mpw 0 1 12 12 1 450 450 0

H Drawers 3 1 12 12 1 330 330 990

Total 5733.333
carpenter 20.0% 1146.667
Paintor 10.0% 573.3333
Chemicals 10.0% 573.3333
Sanding 10.0% 573.3333
Misc 5.0% 286.6667
Hardware 5.0% 286.6667
Total 9173.333
Overhead 35% 3210.667
net 12384
Small Console
No. Thickness Width Length Bdft Price/bdft Unit Price Total
A 1 2 12 60 10 150 1500 1500
B 1 1 9 56 3.5 150 525 525
C 2 1 2 72 1 80 80 160
D 2 1 6 72 3 80 240 480
A 4 3 3 36 2.25 80 180 720

F 1/4 Mpw 0 1 12 12 1 450 450 0

H Drawers 3 1 12 12 1 300 300 900

Total 4285
carpenter 20.0% 857
Paintor 10.0% 428.5
Chemicals 10.0% 428.5
Sanding 10.0% 428.5
Misc 5.0% 214.25
Hardware 5.0% 214.25
Total 6856
Overhead 35% 2399.6
net 9255.6

Study table
No. Thickness Width Length Bdft Price/bdft Unit Price Total
C 2 1 3 60 1.25 75 93.75 187.5
D 2 1 3 84 1.75 75 131.25 262.5

F 1/4 Mpw 1 1 12 12 0.17 450 76.5 76.5

Total 526.5
carpenter 20.0% 105.3
Paintor 10.0% 52.65
Chemicals 10.0% 52.65
Sanding 10.0% 52.65
Misc 5.0% 26.325
Hardware 5.0% 26.325
Total 842.4
Overhead 35% 294.84
net 1137.24

Chair
No. Thickness Width Length Bdft Price/bdft Unit Price Total
C 1 1 2 12 0.166667 75 12.5 12.5
C 2 1 3 60 1.25 75 93.75 187.5
D 2 1 3 20 0.416667 75 31.25 62.5

F 1/4 Mpw 1 1 12 12 0.02 450 9 9

Total 271.5
carpenter 20.0% 54.3
Paintor 10.0% 27.15
Chemicals 10.0% 27.15
Sanding 10.0% 27.15
Misc 5.0% 13.575
Hardware 5.0% 13.575
Total 434.4
Overhead 35% 152.04
net 586.44
Office Table
No. Thickness Width Length Bdft Price/bdft Unit Price Total
A 1 1 28 64 12.44444 150 1866.667 1866.667
1 1 20 31 4.305556 150 645.8333 645.8333
B 2 1 27 20 3.75 150 562.5 1125
1 1 25 28 4.861111 150 729.1667 729.1667
C 1 1 6 48 2 80 160 160
D 2 2 3 36 1.5 80 120 240

F 1/4 Mpw 1 1 12 12 0.14 450 63 63

H Cabinet Doors 2 1 12 12 1 350 350 700

H Cabinet Doors 1 1 12 12 1 550 550 550

Total 6079.667
carpenter 20.0% 1215.933
Paintor 15.0% 911.95
Chemicals 15.0% 911.95
Sanding 15.0% 911.95
Misc 5.0% 303.9833
Hardware 10.0% 607.9667
Total 10943.4
Overhead 35% 3830.19
net 14773.59