Considering 1 x 1 x 8'- 4'' x 8' - 4" = 69.44sft
| SL | Item Name | Quantity | Unit | Item Rate (Taka) | Item Unit | Unit Price (Taka) | Sub Total (Taka) | |
|---|---|---|---|---|---|---|---|---|
| 1 | 50 mm x 38 mm, 1.5 mm thick SS box Mateials: 2'' x1.5'' (SS box from 16 BWG sheet) ((Outer frame vertical 2 x 8' - 4'' = 16.66rft + Inner vertical 3 x 8' - 4" = 24.99rft + Horizontal 3 x 2 x 4' - 2" = 25.00rft )= 66.65rft + Add 5% wastage= 3.33 rft)= 69.98rft | 69.98 | rft | 285 | per foot | 285 | 19944.3 | |
| 2 | 50 mm x 12 mm, 1.5 mm thick SS box 2'' x 1/2'' (18 BWG as sheet) louver : (Horizontal 56 x 2 x 3' - 10" = 429.33 rft + Add 5% wastage= 21.47rft)= 450.80rft | 450.8 | rft | 175 | per foot | 175 | 78890 | |
| 3 | SS U Channel 2.5'' x 1.5'' (18 BWG SS sheet) U channel | 16.83 | rft | 205 | foot | 205 | 3450.15 | |
| 4 | 38 mm x 38 mm, 1.5 mm thick SS box (grade A304) 1.5'' x 1.5'' (18 BWG SS sheet) box | 16.83 | rft | 220 | per foot | 220 | 3702.6 | |
| 5 | SS rod (grade A201 ) 25mm dia ss solid bar for bottom rail 16.83rft/3.281 =5.13rm =19.77kg | 19.77 | kg | 300 | per kg | 300 | 5931 | |
| 6 | 75mm dia SS Wheel 75mm dia SS Wheel | 4 | nos | 1800 | each | 1800 | 7200 | |
| 7 | 1'-6'' Long 25 mm SS Handle 1'-6'' Long 25 mm SS Handle | 2 | nos | 450 | each | 450 | 900 | |
| 8 | 3mm thick 2'' x 2'' plate Nos for locking arrangement 3mm thick 2'' x 2'' plate Nos for locking arrangement | 4 | nos | 130 | each | 130 | 520 | |
| 9 | Clamp 6'' long 3 mm clamp | 12 | nos | 40 | each | 40 | 480 | |
| 10 | Electrodes including electricity Electrode for welding | 100 | nos | 10 | each | 10 | 1000 | |
| 11 | SS Pad lock Pad lock | 1 | no | 500 | each | 500 | 500 | |
| 12 | Skilled technician Labour for Making/ fabrication : Skilled technician | 1 | no | 1200 | per day | 1200 | 1200 | |
| 13 | Welder Welder | 1 | no | 700 | per day | 700 | 700 | |
| 14 | Helper to carpenter/painter/plumber/rod binder/electrician/polish mistry/rig operator Welder helper | 1 | no | 550 | per day | 550 | 550 | |
| 15 | Workshop Charge 18.4.7 Workshop charge | 1 | - | 105987.05 | Unit | 5299.35 | 5299.35 | |
| 16 | Mason / Mosaic mistry Mason | 1 | nos | 700 | per day | 700 | 700 | |
| 17 | Helper to carpenter/painter/plumber/rod binder/electrician/polish mistry/rig operator Helper | 1.5 | nos | 550 | per day | 550 | 825 | |
| 18 | Carriage (Market to workshop & Workshop to site) | LS | 700 | |||||
| 19 | Polishing | LS | 2500 | |||||
| Sub-Total | 134992.4 | |||||||
| Contractor's Profit | 10% | 0.1 | 13499.24 | |||||
| Contractor's Overhead Expenses | 3.5% | 0.035 | 4724.73 | |||||
| Total | 153216.37 | |||||||
| Add VAT with adjustment factor. | 1.08108 | 7.5% | 0.075 | 12422.94 | ||||
| Grand Total | 165639.31 | |||||||
| Rate per sft | 2385.35 | |||||||
| Rate per sqm | 25675.91 | |||||||