BREAKDOWN OF UNIT PRICE
Item:180301. Wall paper with PVC Solid Board
Basis:100sft
C1.Aluminium Channel
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
U bar/ Furring channel
189.000
rft
23.00
4347.00
Sub-Total(C1)
4347.00
467.91
C2.Alum/ PVC Accessoris
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Accesories-Wall paper
1.000
LS
1086.75
1086.75
Sub-Total(C2)
1086.75
116.98
E1.Equipment/ Scaffoldi
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Scaffolding
30.000
sft
10.00
300.00
Sub-Total(E1)
300.00
32.29
F1.Timber/ Board
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Solid PVC Board-12mm
105.000
sft
114.00
11970.00
Wall Paper
105.000
sft
62.00
6510.00
Sub-Total(F1)
18480.00
1989.19
L1.Labour-Civil
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Ordinary Labour
0.750
No.
550.00
412.50
Skilled Labour
0.750
No.
600.00
450.00
Alum.Skilled Technicians
0.500
No.
1200.00
600.00
Painter
0.500
No.
700.00
350.00
Sub-Total(L1)
1812.50
195.10
M2.Local Carriage,Sundr
Item
Quantity
Unit
Rate(Tk.)
Cost(Tk.)
Rate(Tk.)
Local Carriage-(Labour)
0.545
No.
550.00
299.75
Sub-Total(M2)
299.75
32.27
Total(1)
2833.73
Add over head on Total(1)
3.5 %
99.18
Add Profit on Total(1)
10.0 %
283.37
Total(2)
382.55
Add VAT on Unit Price
5.5 %
22.27
Unit Price
404.82
Say
405
per sqm