Considering 1 No. of gate Considering 10'-0" x 6'-8"= 66.67 sft in two parts
| SL | Item Name | Quantity | Unit | Item Rate (Taka) | Item Unit | Unit Price (Taka) | Sub Total (Taka) | |
|---|---|---|---|---|---|---|---|---|
| 1 | 38 mm/1.5" dia G.I. pipe 1.5" dia G.I. pipe 2 x 4 x 5'-0"= 40.00 rft 4 x 6'-8"= 26.67 rft = 66.67 rft Add wastage 5%= 3.33 rft = 70.00 rft | 70 | rft | 175 | per foot | 175 | 12250 | |
| 2 | 19 mm/3/4" dia G.I. pipe 3/4" dia G.I. pipe Vertical post: 2 x 19 x 6'-8"= 253.33 rft Pocket gate: 2 x 2'-0"= 4.00 rft 2 x 4'-5"= 8.83 rft 1 x 2'-2"= 2.17 rft = 268.33 rft Add 5% wastage= 13.42 rft = 281.75 rft | 281.75 | rft | 82 | per foot | 82 | 23103.5 | |
| 3 | 18/20/22 BWG MS Sheet/plate 18 BWG M.S. plate for middle part: @ 2.04 lbs per sft 2 x 5'-0" x 3'-4"= 33.33 sft Add wastage 5%= 1.67 sft = 35.00 sft = 71.40 Ibs | 71.4 | lbs | 77000 | per M. ton | 34.92 | 2493.29 | |
| 4 | Heavy duty gate locking arrangement Locking arrangement | 2 | nos | 280 | each | 280 | 560 | |
| 5 | 125 mm M.S. hinges 5" long hinges | 2 | nos | 70 | each | 70 | 140 | |
| 6 | Clamp with huskel dumney Clamp with huskel dumney | 6 | nos | 145 | each | 145 | 870 | |
| 7 | 15.62 mm socket bolt 5/8" dia M.S. socket bolt | 2 | nos | 62 | each | 62 | 124 | |
| 8 | Electrodes including electricity Electrodes | 120 | pc | 10 | each | 10 | 1200 | |
| 9 | Welder Welder / fabricator | 4 | nos | 700 | per day | 700 | 2800 | |
| 10 | Helper to carpenter/painter/plumber/rod binder/electrician/polish mistry/rig operator Helper | 4 | nos | 550 | per day | 550 | 2200 | |
| 11 | Ordinary labour Carrying materials to work-shop & gate to site | 1 | LS | 550 | per day | 550 | 550 | |
| 12 | Helper to carpenter/painter/plumber/rod binder/electrician/polish mistry/rig operator Making holes | 6 | nos | 550 | per day | 22.92 | 137.52 | |
| 13 | Plain concrete (1:2:4) with brick chips Plain concrete: (1:2:4) 6 x 10" x 6" x 6"= 1.25 cft | 1.25 | cft | 20151.67 | % cft | 201.52 | 251.9 | |
| 14 | Mason / Mosaic mistry Mason | 1 | no | 700 | per day | 700 | 700 | |
| 15 | Ordinary labour Mason helper | 1 | no | 550 | per day | 550 | 550 | |
| 16 | Ordinary labour Ordinary labour | 1 | no | 550 | per day | 550 | 550 | |
| 17 | Workshop Charge 19.5 Workshop charge | 1 | - | 46290.83 | Unit | 2314.54 | 2314.54 | |
| Sub-Total | 50794.75 | |||||||
| Contractor's Profit | 10% | 0.1 | 5079.48 | |||||
| Contractor's Overhead Expenses | 3.5% | 0.035 | 1777.82 | |||||
| Total | 57652.05 | |||||||
| Add VAT with adjustment factor. | 1.08108 | 7.5% | 0.075 | 4674.49 | ||||
| Grand Total | 62326.54 | |||||||
| Rate per sft | 934.86 | |||||||
| Rate per sqm | 10062.83 | |||||||