Considering 24'-0" x 3'-6"= 84 sft of work
| SL | Item Name | Quantity | Unit | Item Rate (Taka) | Item Unit | Unit Price (Taka) | Sub Total (Taka) | |
|---|---|---|---|---|---|---|---|---|
| 1 | 12 BWG barbed wire Cost of barbed wire: 12 BWG 2 ply 4 points; @ 950 rft per cwt. 7 x 24'-0" + 49 x 4'-6"= 388.5 rft = 0.41 cwt. | 0.41 | cwt | 120000 | per M. ton | 6000 | 2460 | |
| 2 | G.I. wire Cost of 18 SWG G.I. wire | 1 | kg | 120 | per kg | 120 | 120 | |
| 3 | Skilled labour Skilled labour | 1 | nos | 600 | per day | 600 | 600 | |
| 4 | Skilled labour Skilled labour | 1 | nos | 600 | per day | 600 | 600 | |
| 5 | Ordinary labour Local carriage, storage, T & P and sundries | 1 | LS | 550 | per day | 300.55 | 300.55 | |
| 6 | M.S. angle, T and Z-section, Channel etc. 1.5" x 1.5" x 1/4" M.S. angle: @ 2.34 lbs per rft 4 x (1'-0" + 2'-0" + 1'-6")= 18.00 rft Add wastage 5%= 0.90 rft = 18.90 rft = 44.23 lbs | 44.23 | lbs | 70000 | per M. ton | 31.75 | 1404.3 | |
| 7 | Welder Welder / fabricator | 0.25 | no | 700 | per day | 700 | 175 | |
| 8 | Helper to carpenter/painter/plumber/rod binder/electrician/polish mistry/rig operator Welder helper | 0.25 | no | 550 | per day | 550 | 137.5 | |
| 9 | Mason / Mosaic mistry Mason for fxing in position | 0.25 | no | 700 | per day | 700 | 175 | |
| 10 | Helper to carpenter/painter/plumber/rod binder/electrician/polish mistry/rig operator Mason helper | 0.25 | no | 550 | per day | 550 | 137.5 | |
| Sub-Total | 6109.85 | |||||||
| Contractor's Profit | 10% | 0.1 | 610.99 | |||||
| Contractor's Overhead Expenses | 3.5% | 0.035 | 213.84 | |||||
| Total | 6934.68 | |||||||
| Add VAT with adjustment factor. | 1.08108 | 7.5% | 0.075 | 562.27 | ||||
| Grand Total | 7496.95 | |||||||
| Rate per sft | 89.25 | |||||||
| Rate per sqm | 960.69 | |||||||