Considering: 2 x 22'-0" x 8'-0"= 352.00 sft 2 x 12'-0" x 8'-0"= 192.00 sft 544.00 sft area
| SL | Item Name | Quantity | Unit | Item Rate (Taka) | Item Unit | Unit Price (Taka) | Sub Total (Taka) | |
|---|---|---|---|---|---|---|---|---|
| 1 | Palesading (Item 186) Palisading | 544 | sft | 46.4 | sft | 46.4 | 25241.6 | |
| 2 | Shal ballah (avg. dia 6") for driving Ballah driving for anchoring: 2 x 5 x 12'-0"= 120.00 rft 2 x 1 x 12'-0"= 24.00 rft 144.00 rft | 144 | rft | 80 | per foot | 80 | 11520 | |
| 3 | Shal ballah (avg. dia 6") for driving Ballah post for tieing: 2 x 5 x 5'-0"= 50.00 rft 2 x 1 x 5'-0"= 10.00 rft 60.00 rft | 60 | rft | 80 | per foot | 80 | 4800 | |
| 4 | Grade 300(300Mpa / 300N/mm2 ≈ 43500psi/40 Grade): BDS- 6935-2006 - B300 and Ratio fy to fu =>1.25 3/8" dia M.S. rod for anchoring ballah post: 2 x 5 x 5'-0"= 50.00 rft 2 x 1 x 5'-0"= 10.00 rft 60.00 rft = 22.56 Ibs | 22.56 | lbs | 65000 | per M. ton | 29.48 | 665.07 | |
| 5 | Skilled labour Skilled labour | 3 | nos | 600 | per day | 600 | 1800 | |
| 6 | Head mason / Mosaic head mistry Head mason | 1 | no | 800 | per day | 800 | 800 | |
| 7 | Wooden plank (mango) Plank: 2 x 11 x 4" x 2" x 8'-6" = 10.39 cft 2 x 5 x 4" x 2" x 8'-6" = 4.72 cft = 15.1 cft Add wastage 5% 0.8 cft 15.9 cft (Using 6 times) | 15.9 | cft | 700 | per cft | 116.67 | 1855.05 | |
| 8 | Shal ballah (avg. dia 6") for driving Ballah for runner 2 x 3 x 22'-0"= 132 rft 2 x 3 x 12'-0"= 72 rft 204 rft | 204 | rft | 80 | per foot | 13.33 | 2719.32 | |
| 9 | Nails and wires Nails, gazals etc. LS | 18 | kg | 70 | per kg | 70 | 1260 | |
| Sub-Total | 50661.04 | |||||||
| Contractor's Profit | 10% | 0.1 | 5066.1 | |||||
| Contractor's Overhead Expenses | 3.5% | 0.035 | 1773.14 | |||||
| Total | 57500.28 | |||||||
| Add VAT with adjustment factor. | 1.08108 | 7.5% | 0.075 | 4662.18 | ||||
| Grand Total | 62162.46 | |||||||
| Rate per sft | 114.27 | |||||||
| Rate per sqm | 1230 | |||||||