Login

Breakup

18.3.1 Supplying, fitting and fixing best quality wall paper along with 12 mm thick PVC solid board in walling with furring chanel frame (38mm x 12.5 mm x 0.5 mm) at 600 mm x 600 mm in grid, including grove where necessary, fitted and fixed to wall by plugs, nails, screws etc. including treatment of inner surface with termite and damp proofing agent maintaining leveled and finished exposed faces including making holes in wall and mending good the damages, if any during execution of the work, also including cost and carriage of wall paper and other materials, electricity, accessories, labour for installation, scaffolding, screws, nails etc. all complete as per design, approved and accepted by the Engineer-in-charge.

Considering : 10'-0"X10'-0" = 100 sft

SL Item Name Quantity Unit Item Rate (Taka) Item Unit Unit Price (Taka) Sub Total (Taka)
1 12 mm thick solid PVC board 1) 12 mm solid PVC board 10'-0" X 10'-0' = 100.00 sft Add 5% wastage= 5.00 sft = 105.00 sft 105 sft 114 per sft 114 11970
2 38x12.5x0.5 mm U bar/ Furring channel 2) 38x12.5x0.5 mm U bar/ Furring channel 2 X 8 X 10'-0" 160.00 rft 5 X 8 X 0'-6" 20.00 rft 180.00 rft Add 5% wastage= 9.00 sft = 189.00 sft 189 sft 23 per foot 23 4347
3 Wall paper 3) Wall paper 10'-0" X 10'-0' = 100.00 sft Add 5% wastage= 5.00 sft = 105.00 sft 105 sft 62 per sft 62 6510
4 38x12.5x0.5 mm U bar/ Furring channel Cost of acceessories, rowel bolts, gum, srews, machine charges etc. (25% of furring channel) 189 sft 23 per foot 5.75 1086.75
5 Skilled technician Skilled Technician 0.25 nos 1200 per day 1200 300
6 Skilled labour Skilled Labour 0.25 nos 600 per day 600 150
7 Ordinary labour Ordinary Labour 0.75 nos 550 per day 550 412.5
8 Polish mistry Polish mistry 0.25 nos 700 per day 700 175
9 Scaffolding LS 300
10 Carrying to site in/c sundries LS 300
Sub-Total 25551.25
Contractor's Profit 10% 0.1 2555.13
Contractor's Overhead Expenses 3.5% 0.035 894.29
Total 29000.67
Add VAT with adjustment factor. 1.08108 7.5% 0.075 2351.4
Grand Total 31352.07
Rate per sft 313.52
Rate per sqm 3374.73
Help