Considering 1 No. of gate Considering 13'-8" x 5'-2"= 70.67 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. 1.5" x 1.5" x 1/4" angle for frame: @ 2.34 Ibs per rft 2 x 2 x 2 x 6'-10"= 54.64 rft 2 x 3 x 2 x 5'-2"= 62.04 rft = 116.68 rft Add wastage 5%= 5.83 rft = 122.51 rft = 286.67 Ibs | 286.67 | lbs | 70000 | per M. ton | 31.75 | 9101.77 | |
| 2 | M.S. angle, T and Z-section, Channel etc. 1" x 2" x 1" x 3/16" M.S. channel: @ 2.32 Ibs per rft Horizontal: 2 x 19 x 1'-3"= 47.50 rft 450 inclined: 2 x 21 x 5'-2"(av)= 217.14 rft 264.64 rft Add wastage 5%= 13.232 rft = 277.87 rft = 644.66 Ibs | 644.66 | lbs | 70000 | per M. ton | 31.75 | 20467.95 | |
| 3 | M.S. plain bar and F.I. bar (non-structural use) 2" x 1/4" F.I. bar for rails: @ 1.7 Ibs per rft 2 x 3.142 x 13'-8"/4= 21.46 rft Add wastage 5%= 1.07 rft 22.53 rft = 38.30 Ibs | 38.3 | lbs | 70000 | per M. ton | 31.75 | 1216.02 | |
| 4 | 18/20/22 BWG MS Sheet/plate 1/8" thick M.S. plate: @ 5.10 lbs per sft 4 x 1'-0" x 1'-0"= 4.00 sft Add wastage 5%= 0.2 sft = 4.20 sft = 21.42 Ibs | 21.42 | lbs | 77000 | per M. ton | 34.92 | 747.99 | |
| 5 | Heavy duty gate locking arrangement Locking arrangement | 2 | nos | 280 | each | 280 | 560 | |
| 6 | 38 mm dia heavy type gate wheel 1.5" dia heavy duty wheel | 2 | nos | 160 | each | 160 | 320 | |
| 7 | Clamp with huskel dumney Clamp with huskel dumney | 6 | nos | 145 | each | 145 | 870 | |
| 8 | 150 mm long clamp Clamp for rails | 8 | nos | 37 | each | 37 | 296 | |
| 9 | Electrodes including electricity Electrodes | 200 | pc | 10 | each | 10 | 2000 | |
| 10 | Welder Welder / fabricator | 5 | nos | 700 | per day | 700 | 3500 | |
| 11 | Helper to carpenter/painter/plumber/rod binder/electrician/polish mistry/rig operator Helper | 5 | nos | 550 | per day | 550 | 2750 | |
| 12 | Ordinary labour Carrying materials to work-shop & gate to site | 1 | LS | 550 | per day | 550 | 550 | |
| 13 | Helper to carpenter/painter/plumber/rod binder/electrician/polish mistry/rig operator Making holes | 6 | nos | 550 | per day | 22.92 | 137.52 | |
| 14 | Plain concrete (1:2:4) with brick chips Plain concrete: (1:2:4) 6 x 10" x 6" x 6"= 1.25 cft 22'-0" x 6" x 4"= 3.67 cft =4.92 cft | 4.92 | cft | 20151.67 | % cft | 201.52 | 991.48 | |
| 15 | Mason / Mosaic mistry Mason | 1 | no | 700 | per day | 700 | 700 | |
| 16 | Ordinary labour Mason helper | 1 | no | 550 | per day | 550 | 550 | |
| 17 | Ordinary labour Ordinary labour | 1 | no | 550 | per day | 550 | 550 | |
| 18 | Workshop Charge 19.4 Workshop charge | 1 | - | 42375.9 | Unit | 2118.8 | 2118.8 | |
| Sub-Total | 47427.53 | |||||||
| Contractor's Profit | 10% | 0.1 | 4742.75 | |||||
| Contractor's Overhead Expenses | 3.5% | 0.035 | 1659.96 | |||||
| Total | 53830.24 | |||||||
| Add VAT with adjustment factor. | 1.08108 | 7.5% | 0.075 | 4364.61 | ||||
| Grand Total | 58194.85 | |||||||
| Rate per sft | 823.48 | |||||||
| Rate per sqm | 8863.94 | |||||||