Considering 1 No. collapsible gate Considering 8'-0" x 8'-0"= 64.00 sft in two parts
| SL | Item Name | Quantity | Unit | Item Rate (Taka) | Item Unit | Unit Price (Taka) | Sub Total (Taka) | |
|---|---|---|---|---|---|---|---|---|
| 1 | M.S. angle, T and Z-section, Channel etc. 3/4" x 3/4" x 1/8" angle: @ 0.585 Ibs per rft 2 x 12 x 2 x 8'-6"= 384 rft Add wastage 5%= 19.2 rft = 403.2 rft = 235.872 Ibs | 235.872 | lbs | 70000 | per M. ton | 31.75 | 7488.94 | |
| 2 | M.S. plain bar and F.I. bar (non-structural use) 3/4" x 1/8" M.S. flat bar diagonals at 3 levels of length 1'-0" to 2'-0": @ 0.32 Ibs per rft 2 x 9 x 2 x 3 x 2'-0"= 216.00 rft 2 x 2 x 2 x 3 x 1'-9"= 42.00 rft = 258.00 rft Add wastage 5%= 12.90 rft = 270.90 rft = 86.69 Ibs | 86.69 | lbs | 70000 | per M. ton | 31.75 | 2752.41 | |
| 3 | M.S. plain bar and F.I. bar (non-structural use) 2" x 1/4" F.I. bar to make Tee (top & bottom rail) and locking arrangement: @ 1.70 Ibs per rft 4 x 8'-6"= 34 rft 2 x 2 x 0'-6"= 2 rft 36 rft Add wastage 5%= 1.8 rft = 37.8 rft = 64.26 Ibs | 64.26 | lbs | 70000 | per M. ton | 31.75 | 2040.26 | |
| 4 | Rivet, washer, wire nails etc. Rivet and washer | 2.5 | kg | 90 | per kg | 90 | 225 | |
| 5 | 38 mm dia M.S. wheel for collapsible gate 1.5" dia M.S. wheel | 6 | nos | 32 | each | 32 | 192 | |
| 6 | 75 mm - 150 mm M.S. clamp M.S. clamp: | 10 | nos | 32 | each | 32 | 320 | |
| 7 | Heavy duty gate locking arrangement Locking arrangement | 2 | nos | 280 | each | 280 | 560 | |
| 8 | Heavy duty gate locking arrangement Handle with 5/8" dia M.S rod | 4 | nos | 280 | each | 140 | 560 | |
| 9 | Electrodes including electricity Electrodes | 70 | pcs | 10 | each | 10 | 700 | |
| 10 | Grease/lubricant etc. Greese | 0.5 | lb | 65 | per Ib | 65 | 32.5 | |
| 11 | Welder Welder/ fabricator | 5 | nos | 700 | per day | 700 | 3500 | |
| 12 | Helper to carpenter/painter/plumber/rod binder/electrician/polish mistry/rig operator Helper to welder | 5 | nos | 550 | per day | 550 | 2750 | |
| 13 | Ordinary labour Carrying cost: materials & finished gate. | 1 | LS | 550 | per day | 550 | 550 | |
| 14 | Helper to carpenter/painter/plumber/rod binder/electrician/polish mistry/rig operator Making holes | 14 | nos | 550 | per day | 27.5 | 385 | |
| 15 | Helper to carpenter/painter/plumber/rod binder/electrician/polish mistry/rig operator Making groove (channel) on floor: 1 x 8'-0"= 8.00 rft | 8 | rft | 550 | per day | 27.5 | 220 | |
| 16 | Plain concrete (1:2:4) with brick chips Cost of CC (1:2:4): 14 x 6" x 4" x 4"= 1.00 cft (say) | 1 | cft | 20151.67 | % cft | 201.52 | 201.52 | |
| 17 | 1/2 " thick plaster (1:4) 1/2" thick plaster (1:4) 3 x 8'-0" x 1'-0"= 24.00 sft | 24 | rft | 23.22 | sft | 23.22 | 557.28 | |
| 18 | 1/2 " thick plaster (1:4) with N.C.F. Repairing floor and plaster with neat cement finish: 1 x 8'-0" x 1'-6"= 12.00 sft | 12 | sft | 28.39 | sft | 28.39 | 340.68 | |
| 19 | Mason / Mosaic mistry Mason | 0.5 | no | 700 | per day | 700 | 350 | |
| 20 | Skilled labour Skilled labour | 0.5 | no | 600 | per day | 600 | 300 | |
| 21 | Workshop Charge 19.1.4 Workshop charge | 1 | - | 21669.56 | Unit | 1083.48 | 1083.48 | |
| Sub-Total | 25109.07 | |||||||
| Contractor's Profit | 10% | 0.1 | 2510.91 | |||||
| Contractor's Overhead Expenses | 3.5% | 0.035 | 878.82 | |||||
| Total | 28498.8 | |||||||
| Add VAT with adjustment factor. | 1.08108 | 7.5% | 0.075 | 2310.71 | ||||
| Grand Total | 30809.51 | |||||||
| Rate per sft | 481.41 | |||||||
| Rate per sqm | 5181.9 | |||||||